ILX INC/AZ/
S-2/A, 1995-10-27
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: NUVEEN CALIFORNIA MUNICIPAL VALUE FUND INC, DEFA14A, 1995-10-27
Next: ILX INC/AZ/, 10-K/A, 1995-10-27




   
As filed with the Securities and Exchange Commission on October 27, 1995
                                                      
                           Registration No. 33-61477
    
===============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

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

   
                                AMENDMENT NO. 2
                                    FORM S-2
             Registration Statement Under The Securities Act of 1933
    

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

                                ILX INCORPORATED
            (formerly International Leisure Enterprises Incorporated)
             (Exact name of registrant as specified in its charter)

    ARIZONA                          6531                        86-0564171
(State or other               (Primary Standard               (I.R.S. Employer
jurisdiction of           Industrial Classification          Identification No.
incorporation or                Code Number)
  organization
                            2777 East Camelback Road
                             Phoenix, Arizona 85016
                                 (602) 957-2777
 (Address, and telephone number, of registrant's principal executive offices)

                                JOSEPH P. MARTORI
                             Chief Executive Officer
                                ILX Incorporated
                            2777 East Camelback Road
                             Phoenix, Arizona 85016
                                 (602) 957-2777
           (Name, address, and telephone number, of agent for service)

                                   Copies to:
     Carol A. Colombo, Esq.                            Ronald Warner, Esq.
    Colombo & Bonacci, P.C.                   Thelen, Marrin, Johnson & Bridges
2525 East Camelback Rd., Ste. 840              333 South Grand Avenue, 34th Fl.
     Phoenix, Arizona  85016                    Los Angeles, California 90071
         (602) 956-5800                                  (213) 229-2066
          
          Approximate date of commencement of proposed sale to public:
    As soon as practicable after the Registration Statement becomes effective

If any of the  securities  being  registered on this form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box.[] If the registrant  elects to deliver its latest
annual  report to its  security  holders,  or a complete  and legible  facsimile
thereof, pursuant to Item 11(a)(1) of this form, check the following box. [ ] If
this Form is filed to register additional securities for an offering pursuant to
Rule 462(b)  under the  Securities  Act,  check the  following  box and list the
Securities Act registration  statement number of earlier effective  registration
statement for the same offering.___________ [ ] If delivery of the prospectus is
expected to be made pursuant to Rule 434, check the following box. [X]
   
<TABLE>
<CAPTION>
                                                 CALCULATION OF REGISTRATION FEE
- -----------------------------------------------------------------------------------------------------------------------------------
 
Title of Each Class of Securities     Amount to be       Proposed  Maximum          Proposed  Maximum          Amount of 
        to be Registered               Registered        Offering Price Per         Aggregate Offering     Registration Fee
                                                              Unit(1)                    Price(1)            
====================================================================================================================================
<S>                                 <C>                   <C>                        <C>                     <C>
Convertible Adjustable Secured 
Bonds due 2000                      $3,450,000(2)            100%                    $3,450,000              $3,965.51
====================================================================================================================================
Common Stock, no par value,
issuable upon Conversion of 
Convertible  Adjustable
Secured Bonds(3)                           --                 --                            --                     --
====================================================================================================================================
Representatives Warrants               100,000              $3.60                     $360,000                 $413.79
- ------------------------------------------------------------------------------------------------------------------------------------
<FN>

(1) Estimated solely for the purpose of computing the registration fee.

(2) Includes  the  Underwriters'  over-allotment  option  to  purchase  $450,000
    aggregate principal amount of CAS Bonds.

(3) Such  indeterminate  number of shares of ILX common stock as may be issuable
    upon conversion of the CAS Bonds being registered hereunder.  Such shares of
    common stock will, if issued, be issued for no additional  consideration and
    therefor no registration fee is required.
</FN>
</TABLE>
    
- --------------------------------------------------------------------------------
The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933 or  until  this  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================
<TABLE>
                                ILX INCORPORATED

                              CROSS REFERENCE SHEET

                    Pursuant to Item 501(b) of Regulation S-K

                       Showing Location in the Prospectus
                  of Information Required by Items of Form S-2


<CAPTION>

   Form S-2 Item Number and Caption                   Prospectus
   --------------------------------                   ----------
<S>                                                     <C>

1. Forepart of Registration Statement and              Facing Page of Registration Statement;
   Outside Front Cover Page of Prospectus              Outside Front Cover Page of the Prospectus

2. Inside Front and Outside Back Cover Pages           Available Information; Incorporation of
   of Prospectus                                       Certain Documents by Reference; Table of
                                                       Contents

3. Summary Information, Risk Factors and Ratio         Prospectus Summary; Risk Factors; Ratio of
   of Earnings to Fixed Charges                        Earnings to Fixed Charges

4. Use of Proceeds                                     Prospectus Summary; The Company -- The
                                                       Varsity Clubs Concept; Use of Proceeds

5. Determination of Offering Price                     Not Applicable

6. Dilution                                            Not Applicable

7. Selling Security Holders                            Not Applicable

8. Plan of Distribution                                Underwriting

9. Description of Securities to be Registered          Description of ILX Securities and Pertinent
                                                       Arizona Statutes

10. Interests of Named Experts and Counsel             Not Applicable

11. Information with Respect to the Registrant         Available Information; Prospectus Summary;
                                                       Incorporation of Certain Documents by
                                                       Reference; Risk Factors

12. Incorporation of Certain Information by            Available Information; Incorporation of
    Reference                                          Certain Documents by Reference
                                                       

13. Disclosure of Commission Position on               Disclosure of Commission Position
    Indemnification for Securities Act Liabilities

</TABLE>

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  Prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.


   
                 SUBJECT TO COMPLETION, DATED October 27, 1995


                                   PROSPECTUS

                                ILX INCORPORATED
            (formerly INTERNATIONAL LEISURE ENTERPRISES INCORPORATED)

                                   $3,000,000
                10% CONVERTIBLE ADJUSTABLE SECURED BONDS DUE 2000
                       (Denominated in $1,000 Increments)
    
   

         ILX Incorporated,  an Arizona  corporation  ("ILX"),  is offering THREE
MILLION  DOLLARS   ($3,000,000)   aggregate   principal  amount  of  Convertible
Adjustable  Secured Bonds due  _________,  2000 ("CAS Bonds") for sale at $1,000
per CAS Bond.  See  "Description  of ILX Securities -- CAS Bonds." The CAS Bonds
will bear interest at the rate of 10% per annum.  Interest on the CAS Bonds will
be payable  on January 1 and July 1 in each year the CAS Bonds are  outstanding.
The first  interest  payment on the CAS Bonds will be due and payable on January
1, 1996.  Unless previously  redeemed,  the CAS Bonds will be convertible at the
following  rates:  (i)  Commencing  30  calendar  days after the closing of this
offering and continuing until the 29th calendar day after the second anniversary
of the  closing of this  offering,  the CAS Bonds will be  convertible  into ILX
common stock at $2.50 per share;  (ii) On the 30th calendar day after the second
anniversary  of the  closing  of this  offering,  the  conversion  price will be
adjusted  so that from that date  until the 29th  calendar  day after the fourth
anniversary  of the closing of this  offering the CAS Bonds will be  convertible
into ILX common  stock at a price equal to: (a) 75% of the "Mark Price" of ILX's
common stock,  where the "Mark Price" is defined as a price equal to the average
of the closing  price of ILX common  stock as of the close of business  each day
for the 30 calendar  day period  beginning  30  calendar  days before the second
anniversary of the closing and ending on and including the day before the second
anniversary of the closing, or (b) $2.50 per share,  whichever is higher;  (iii)
The  conversion  price will again be adjusted on the 30th calendar day after the
fourth  anniversary of the closing of this offering so that from that date until
maturity,  the CAS Bonds will be  convertible  into ILX common  stock at a price
equal to:  (a) 75% of the  "Mark  Price" of ILX  common  stock,  where the "Mark
Price" is defined as a price equal to the  average of the  closing  price of ILX
common stock as of the close of business each day for the 30 calendar day period
beginning  30 calendar  days  before the fourth  anniversary  of the closing and
ending on and including the day before the fourth anniversary of the closing, or
(b) $2.50 per share, whichever is higher.

         The CAS Bonds are an outstanding  debt  obligation of ILX and, in terms
of preference,  are junior to the Senior Indebtedness (as hereinafter  defined).
Payment  by the  Company  on the CAS  Bonds is not  permitted  in the event of a
default on the Senior Indebtedness,  regardless of the existence of the security
interest in the VCA Stock. In addition,  the CAS Bonds are secured by all of the
issued and outstanding  capital stock of Varsity Clubs of America  Incorporated,
an Arizona  corporation  and a wholly owned  subsidiary of ILX ("VCA").  ILX may
redeem the CAS Bonds,  in whole or in part, at any time after ILX's common stock
has  traded  at a price  in  excess  of  $4.00  per  share  for a  period  of 20
consecutive  trading days. The redemption price shall be 120% of the outstanding
principal amount of each CAS Bond.

         As of June  30,  1995,  the  aggregate  amount  of  outstanding  Senior
Indebtedness was approximately $12.6 million. There is no limit on the amount of
Senior Indebtedness that ILX may incur. In addition,  there is no restriction on
VCA's or its  subsidiaries'  ability to incur additional debt and to secure such
debt with a pledge or mortgage of all or a portion of VCA's or its subsidiaries'
assets.  Incurrence of additional debts and/or  encumbrance of the assets of VCA
or its  subsidiaries  may adversely affect the value of the VCA Stock offered as
security for the CAS Bonds.  Further,  any financial  condition that might cause
ILX to default on the CAS Bonds  might also result in a decrease in the value of
the VCA Stock securing the CAS Bonds thus reducing or eliminating any ability of
the VCA Stock to  satisfy  the  obligations  under  the CAS  Bonds.  (See  "Risk
Factors--Adequacy  of Security for CAS Bonds.")  Recourse to other assets of ILX
is subject  to the  Senior  Indebtedness  and the terms of the  Indenture.  (See
"Description of ILX Securities and Pertinent  Arizona Statutes -- Description of
CAS Bonds -- Event of Default")
    

   
         SEE "RISK FACTORS" FOR CERTAIN CONSIDERATIONS RELEVANT TO AN INVESTMENT
IN ILX CAS BONDS INCLUDING UNLIMITED SENIOR INDEBTEDNESS, QUALIFIED SECURITY AND
DISCRETIONARY USE OF PROCEEDS. THESE ARE SPECULATIVE SECURITIES.
    

         Until __, 199_, all dealers  effecting  transactions  in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL  OFFENSE.  THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED
ON OR ENDORSED THE MERITS OF THIS OFFERING.  ANY  REPRESENTATION TO THE CONTRARY
IS UNLAWFUL.

   
===============================================================================
                    Price to         Underwriting         Proceeds to Issuer or 
                     Public          Discounts(1)           Other Persons(1)(2)
- --------------------------------------------------------------------------------
Per CAS Bond          100%               9%                        91%
- --------------------------------------------------------------------------------
Total(3)          $3,000,000        $270,000                 $2,730,000
================================================================================
(1)  Does  not  include  additional   compensation  to  Brookstreet   Securities
Corporation in the form of a non- accountable  expense  allowance equal to 2% of
the gross proceeds of the offering. See "Underwriting."


(2) Before deduction of estimated expenses of approximately  $251,634.50 payable
by ILX, including the 2% non-accountable expense allowance, of which $50,000 has
been paid to Brookstreet Securities Corporation. ILX has also agreed to grant to
Brookstreet  Securities  Corporation,  for  nominal  consideration,  warrants to
purchase   100,000  shares  of  ILX  common  stock  at  $3.60  per  share.   See
"Underwriting."


(3) ILX has granted the  Underwriters an option,  exercisable  within 30 days of
the effective date hereof, to purchase up  to  an additional  $450,000 principal
amount of CAS Bonds solely for the purpose of covering over-allotments,  if any.
In the foregoing table, the amount shown assumes that the over-allotment  option
will not be exercised.  If the  over-allotment  option is exercised in full, the
price of the CAS Bonds to  the  public  would be  $3,450,000;  the  underwriting
discounts  would  be  $310,500;  and the proceeds to the Issuer or other persons
would be $3,139,500. 
    
                               [BROOKSTREET LOGO]


                              AVAILABLE INFORMATION

         ILX is  subject to the  informational  requirements  of the  Securities
Exchange Act of 1934, as amended (the "Exchange  Act"),  and in accordance  with
the Exchange Act files reports,  proxy statements and other information with the
Securities  and Exchange  Commission  (the  "Commission").  Such reports,  proxy
statements  and  other  information  filed  with  the  Commission  by ILX can be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C. 20549, at the regional
offices of the Commission located in Room 3190, Kluczynski Federal Building, 230
South Dearborn Street, Chicago, Illinois 60604, and at 7 World Trade Center, New
York,  New York 10007.  Copies of such  material can be obtained from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549, at prescribed rates.

   
         ILX's common stock is quoted on the National  Association of Securities
Dealers Automated Quotation  ("NASDAQ") Small Cap Market System under the symbol
"ILEX." Reports,  proxy statements and other  information  concerning ILX can be
inspected at the National  Association of Securities  Dealers,  Report  Section,
1735 "K" Street, N.W., Washington, D.C. 20006.
    

                           INCORPORATION BY REFERENCE

   
         The following documents are hereby incorporated by reference: (i) ILX's
annual  report on Form 10-K for the  fiscal  year  ended  December  31,  1994 as
amended on October 2, 1995 and October 27, 1995 ("ILX's 10-K"); (ii) ILX's first
quarter Form 10-Q report  (dated  March 31, 1995) and ILX's second  quarter Form
10-Q report (dated June 30, 1995),  which were filed with the  Commission on May
12, 1995, and July 28, 1995 as amended on October 2, 1995 ("ILX's 10-Qs"); (iii)
ILX's Proxy Statement dated April 21, 1995,  which was filed with the Commission
on April 28, 1995 as amended on October 2, 1995 ("ILX's Proxy  Statement");  and
(iv) the Registration  Statement on form S-2 filed with the Commission on August
1, 1995 and all  amendments and exhibits  thereto of which this  Prospectus is a
part  ("ILX's S-2  Registration  Statement").  Copies of ILX's 10-K,  ILX's most
recent 10-Q and ILX's Proxy Statement accompany this Prospectus.
    

         This  Prospectus  incorporates  documents  by  reference  which are not
presented herein or delivered herewith. Documents relating to ILX (not including
the  exhibits  to  such  documents,   unless  such  exhibits  are   specifically
incorporated  by  reference  into such  documents or into this  Prospectus)  are
available,  and will be provided without charge,  to each person,  including any
beneficial  owner,  to whom this  Prospectus is delivered upon a written or oral
request to ILX  Incorporated,  Attention:  Nancy J. Stone,  2777 East  Camelback
Road, Phoenix, Arizona 85016, telephone number (602) 957-2777.

         Any  statement  contained  in a document  incorporated  or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Prospectus to the extent that a statement  contained herein
modifies  or  supersedes  such  statement.  Any such  statement  so  modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this Prospectus.

         No  person  is  authorized  to give  any  information  or to  make  any
representation  not  contained in this  Prospectus  and, if given or made,  such
information  or  representation  should  not  be  relied  upon  as  having  been
authorized. This Prospectus does not constitute an offer to exchange or sell, or
a solicitation  of an offer to exchange or purchase,  the securities  offered by
this Prospectus in any jurisdiction to or from any person to whom it is unlawful
to make such offer or solicitation in such jurisdiction. Neither the delivery of
this Prospectus nor any  distribution of the securities to which this Prospectus
relates shall,  under any  circumstances,  create any implication that there has
been no change in the affairs of ILX since the date of this Prospectus.

         IN CONNECTION WITH THIS OFFERING,  THE  UNDERWRITERS  MAY OVER-ALLOT OR
EFFECT  TRANSACTIONS  WHICH  STABILIZE  OR MAINTAIN  THE MARKET PRICE OF THE CAS
BONDS OR THE COMMON STOCK AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN
THE OPEN MARKET.  SUCH  TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ MARKET.  SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

       
           


                            PROSPECTUS SUMMARY

     This summary is qualified in its entirety by the more detailed  information
and financial statements appearing elsewhere in this Prospectus.

                                The Company

     ILX is an Arizona corporation formed (as International  Leisure Enterprises
Incorporated)  in  October,  1986  for the  purpose  of  developing,  operating,
financing and marketing  interval  ownership  ("timeshare")  interests in resort
properties,  and engaging in other leisure-oriented  business activities.  ILX's
timeshare  portfolio  consists  of  interests  in resorts  located  in  Arizona,
Colorado, Florida, Indiana and Mexico.

   
     ILX's  wholly  owned  subsidiary,  Varsity  Clubs of  America  Incorporated
("VCA"),  is an Arizona  corporation  formed to capitalize on a perceived market
niche in the  hospitality  industry:  the  potential  demand  for  high  quality
accommodations   near  prominent   colleges  and  universities  with  nationally
recognized athletic programs.  The first Varsity Clubs facility was completed in
August, 1995 and is located approximately 2.8 miles from the University of Notre
Dame in Indiana.  The site for the second Varsity Clubs facility was acquired on
July 13, 1995 and is located in Tucson,  Arizona,  approximately  2.3 miles from
the  University  of Arizona.  VCA initially has targeted a total of 15 sites for
development  of Varsity Clubs  facilities in the next five years,  including the
Arizona and Indiana  sites.  All Varsity  Clubs  facilities  will be operated as
hotels to the extent of their unused or unsold  timeshare  inventory.  As of the
date of this  offering,  VCA or its  wholly  owned  subsidiaries  have  obtained
options to acquire  properties located in Auburn,  Alabama (Auburn  University);
Iowa City, Iowa (University of Iowa);  Norman,  Oklahoma (Oklahoma  University);
and State College, Pennsylvania (Penn State University). Due to the existence of
larger and better financed competitors in the lodging industry, ILX's management
believes  that VCA's  ability  to  capitalize  on this  perceived  market  niche
depends,  at least in part, upon the successful  implementation  of a reasonably
aggressive development strategy.  Accordingly, ILX intends to advance all of the
net  proceeds  of  this  offering  to VCA to  finance  a  portion  of the  costs
associated with the  acquisition and development of Varsity Clubs  facilities in
strategic  locations  throughout  the United  States.  ILX will  require  VCA to
reimburse  from the proceeds of this  offering  advanced to VCA a portion of the
development  costs incurred by ILX on behalf of VCA, which costs, as of June 30,
1995, totalled $3.1 million.  The portion of the development costs that VCA will
pay ILX will be an amount equal to all of the offering  proceeds received by VCA
in excess of $1.5 million.  See "Use of  Proceeds,"  "The Company -- The Varsity
Clubs Concept" and "Risk Factors -- VCA Repayment for Development Costs."
    

     ILX's  principal  executive  office is located at 2777 East Camelback Road,
Phoenix, Arizona 85016, and its telephone number is (602) 957-2777.

                                  The Offering

   
CAS Bonds         $3,000,000   aggregate    principal   amount  of   Convertible
                  Adjustable  Secured  Bonds  due 2000  (the  "CAS  Bonds").  In
                  addition, the Underwriters have been granted an over-allotment
                  option for  an additional $450,000 aggregate  principal amount
                  of  CAS  Bonds.  See  "Description  of ILX  Securities  -- CAS
                  Bonds."
    

Interest Rate     10% per  annum,  payable  on January 1 and July 1 in each year
                  the CAS Bonds are  outstanding, commencing on January 1, 1996.
                  
   
Conversion        Unless previously redeemed,  the CAS Bonds will be convertible
                  into ILX common stock at the following  rates:  (i) Commencing
                  30 calendar days after the closing of this offering  until the
                  29th calendar day after the second  anniversary of the closing
                  of this offering,  at the rate of $2.50 per share; (ii) On the
                  30th calendar day after the second  anniversary of the closing
                  of this offering the conversion price will be adjusted so that
                  from that date  until the 29th  calendar  day after the fourth
                  anniversary  of the  closing of this  offering,  the CAS Bonds
                  will be convertible  into ILX common stock at a price equal to
                  (a) 75% of the "Mark Price" of ILX's common stock, where "Mark
                  Price"  is  defined  as a price  equal  to an  average  of the
                  closing  price of ILX common stock as of the close of business
                  each day for the 30 calendar day period  beginning 30 calendar
                  days before the second  anniversary  of the closing and ending
                  on and including the day before the second  anniversary of the
                  closing,  or (b) $2.50 per share,  whichever  is  higher;  and
                  (iii) The conversion  price will again be adjusted on the 30th
                  calendar  day after the fourth  anniversary  of the closing of
                  this offering, so that from that date until maturity,  the CAS
                  Bonds will be  convertible  into ILX  common  stock at a price
                  equal to (a) 75% of the "Mark  Price" of ILX's  common  stock,
                  where  "Mark  Price" is defined as a price equal to an average
                  of the  closing  price of ILX common  stock as of the close of
                  business each day for the 30 calendar day period  beginning 30
                  calendar days before the fourth anniversary of the closing and
                  ending on and including the day before the fourth  anniversary
                  of the closing,  or (b) $2.50 per share,  whichever is higher.
                  See   "Description   of  ILX   Securities   --  CAS  Bonds  --
                  Conversion." 
    

Redemption        ILX may redeem the CAS  Bonds,  in whole or in part,  any time
                  after ILX's  common stock trades at a price in excess of $4.00
                  per share for a period of 20  consecutive  trading  days.  The
                  redemption  price shall be 120% of the  outstanding  principal
                  amount of each CAS Bond, together with interest accrued to the
                  date fixed for  redemption.  ILX is not  required  to make any
                  sinking fund payments prior to maturity of the CAS Bonds.  See
                  "Description of ILX Securities -- CAS Bonds -- Redemption" and
                  "Risk  Factor  --  Lack of  Sinking  Fund;  Substantial  Final
                  Payment for the CAS Bonds." However,  if ILX receives proceeds
                  from any key person life insurance policy maintained under the
                  Indenture,  such  proceeds  must be used by ILX for payment of
                  the principal on the CAS Bonds, or used to redeem or otherwise
                  acquire  the CAS  Bonds at the  discretion  of ILX's  Board of
                  Directors.   

Security          The CAS Bonds are an outstanding  debt  obligation of ILX and,
                  in terms of preference, are junior to the Senior Indebtedness.
                  In  addition,  the CAS Bonds are secured by a pledge of all of
                  the issued and  outstanding  capital stock of Varsity Clubs of
                  America  Incorporated (the "VCA Stock").  As of June 30, 1995,
                  the aggregate  amount of outstanding  Senior  Indebtedness was
                  approximately   $12.6  million.   See   "Description   of  ILX
                  Securities -- CAS Bonds -- Secured Interest," "Risk Factors --
                  Adequacy of Security  for CAS Bonds" and "Risk  Factors -- VCA
                  Repayment for Development Costs." 

Subordination     The CAS  Bonds are  subordinated  in right of  payment  to all
                  present and future "Senior  Indebtedness"  (as defined in this
                  Prospectus)  incurred by ILX. The Indenture  does not restrict
                  ILX or  its  subsidiaries  from  incurring  additional  Senior
                  Indebtedness.    Incurrence   of   additional   debts   and/or
                  encumbrance  of the  assets  of VCA  or its  subsidiaries  may
                  adversely  affect  the  value  of the  VCA  Stock  offered  as
                  security for the CAS Bonds. See "Description of ILX Securities
                  --  CAS  Bonds  --  Senior  Indebtedness,"  "Risk  Factors  --
                  Subordination" and "Risk Factors -- Additional Debt of VCA."

   
Use of Proceeds   ILX  intends to advance all of the  proceeds  from the sale of
                  the CAS Bonds to VCA primarily to finance the  acquisition and
                  development of Varsity Clubs facilities  throughout the United
                  States  in sites  located  near  prominent  universities  with
                  nationally recognized athletic programs.  ILX will require VCA
                  to reimburse,  from the proceeds of this offering  advanced to
                  VCA, a portion of the  development  costs  incurred  by ILX on
                  behalf of VCA, which costs, as of June 30, 1995, totalled $3.1
                  million.  The portion of the  development  costs that VCA will
                  pay to ILX  will be an  amount  equal  to all of the  offering
                  proceeds  received by VCA in excess of $1.5 million.  See "Use
                  of Proceeds,"  "The Company -- The Varsity Clubs  Concept" and
                  "Risk Factors -- VCA Repayment for Development Costs."
    

Trustee           U.S. Trust Company of California,  N.A. is the Trustee for the
                  CAS Bonds under the Indenture.

NASDAQ
Stock Symbol      ILEX


       


<TABLE>

                            SELECTED FINANCIAL DATA

         The following table presents selected historical financial data for ILX
derived from ILX's consolidated  financial statements.  The historical financial
data are  qualified  in their  entirety by  reference  to, and should be read in
conjunction  with, the financial  statements and notes thereto of ILX, which are
incorporated by reference into this Prospectus.


<CAPTION>
   
                                                                                                   6 Month               6 Month
                                                                                                   Period                Period
                                           Year Ended December 31                               Ended June 30          Ended June 30
- -----------------------------------------------------------------------------------------------------------------------------------
                     1990(1)         1991(1)          1992           1993(2)         1994           1994                 1995
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                <C>             <C>              <C>            <C>            <C>             <C>                <C>

Revenue            $2,352,734      $6,095,859       $18,856,660    $20,459,379    $29,950,669    $14,360,980         $14,933,267

Net income         (1,602,093)       (307,051)        1,325,874      2,076,231      2,148,287      1,525,865           1,047,187
(loss)

Income (loss)         (0.28)           (.04)             .12            .18           .17              .12                .08
per common
equivalent
share

Pro-forma                                                                             .15              .11                .07
income per
common
equivalent
share

Total Assets        5,528,943      15,026,975        15,748,315     24,906,969     28,403,404     24,199,753          34,974,078

Notes               2,550,758      5,557,229          4,865,107      5,408,898      6,882,445      4,152,060          12,188,174
Payable

Total               1,562,096      5,095,895          6,477,383     10,541,495     12,957,129     12,280,434          14,127,742
shareholders'
equity
- -----------------------------------------------------------------------------------------------------------------------------------
    

   
<FN>
1.  ILX ceased  consolidating  the  accounts of BIS-ILE on January 8, 1990,  the
    date BIS-ILE filed a petition for reorganization under Chapter 1 of the U.S.
    Bankruptcy  Code.  ILX  commenced  consolidating  the  accounts  of LAP, the
    successor in interest to BIS-ILE, on September 11, 1991.

2.  1993 data  includes  the  effects of the  acquisition  of Genesis  effective
    November 1, 1993.

3.   Supplemental   pro-forma  income  per  common  equivalent  share  has  been
     presented  for the year  ended  December  31,  1994  and for the six  month
     periods ended June 30, 1995 and June 30, 1994 to disclose the pro-forma per
     share amounts as if the bonds offered herein had been  outstanding  and had
     been  converted  to common  stock at $2.50 per share on  January  1,  1994.
     Although  ILX may use  approximately  $900,000  of the net  proceeds of the
     offering  to  retire  certain  high  interest  indebtedness  (see  "Use  of
     Proceeds"), interest expense has not been reduced in such pro-forma amounts
     for the periods to reflect such debt retirement nor other  retirements that
     could be made with the proceeds  because ILX has not taken formal corporate
     action to dedicate  such  proceeds to the  retirement  of such  outstanding
     indebtedness.  Pro-forma  income per common  equivalent  share excludes the
     effect  of ILX's and  VCA's  investment  of the net  proceeds. 

</FN>
    
</TABLE>



                                 CAPITALIZATION

The following table sets forth the  capitalization  of ILX at June 30, 1995, and
as adjusted to give effect to the sale of CAS Bonds in this  offering and use of
the net proceeds from the sale of the CAS Bonds.  This table is qualified in its
entirety by reference to, and should be read in conjunction  with, the financial
statements  and notes thereto of ILX, which are  incorporated  by reference into
this Prospectus.



   
                                    June 30,        As
                                     1995        Adjusted  
                                    --------     --------

Genesis Funds Certificates       $ 1,445,094   $ 1,445,094
Notes Payable                     10,554,438    10,554,438
Notes Payable to Affiliates        1,633,736     1,633,736
CAS Bonds                                        3,000,000
                                 -----------   -----------
  Total Debt                      13,633,268    16,633,268
                                 -----------   -----------

Minority Interests                 2,877,803     2,877,803
                                 -----------   -----------
Shareholders' Equity
  Preferred Stock                  1,525,152     1,525,152
  Common Stock                     9,222,394     9,222,394
  Additional Paid-in Capital          30,000        30,000
  Retained Earnings                3,350,196     3,350,196
                                 -----------   -----------
    Total Shareholders' Equity    14,127,742    14,127,742
                                 -----------   -----------
TOTAL CAPITALIZATION             $30,638,183   $33,638,813
                                 -----------   -----------

    

                                  RISK FACTORS

         An investment in Convertible  Adjustable Secured Bonds involves certain
risks.  In  addition  to  other  information  contained  in or  incorporated  by
reference into this Prospectus, prospective purchasers carefully should consider
the following risk factors before purchasing CAS Bonds.


         Development of Varsity Clubs Concept.  ILX's  management is aware of no
other timeshare concepts that are targeted toward VCA's identified market niche,
which is the development of high quality  accommodations near prominent colleges
and  universities  with  nationally  recognized  athletic  programs.  The  hotel
industry is, however,  quick to recognize and copy profitable  lodging concepts.
There can be no assurance  that VCA will be able to capitalize on this perceived
market  niche,  if and to the extent it exists,  before  other larger and better
financed competitors become aware of and exploit this opportunity.

         New  Concept;   Uncertainty  of  Market  Acceptance.  ILX's  management
believes that the Varsity Clubs concept is new and, as is typical in the case of
a new concept,  the ultimate  level of demand for and market  acceptance  of the
Varsity Clubs concept is uncertain.  There can be no assurance  that VCA will be
able to implement its business strategy or, if the strategy is implemented, that
it will be  profitable.  Failure of the Varsity Clubs  concept  could  adversely
affect  ILX's  business  and the value of ILX's  securities,  including  the CAS
Bonds,  the common  stock into which the CAS Bonds are  convertible  and the VCA
Stock that is pledged as security for the CAS Bonds.

   
         Allocation of Proceeds and  Potential  Acquisitions;  Broad  Management
Discretion.  $1.5 million of the  offering  proceeds  will be allocated  for the
acquisition,  development and marketing of Varsity Clubs facilities. See "Use of
Proceeds."  Investors  in this  offering  will not be able to direct  the use of
these funds (or any other offering  proceeds) or have any  opportunity to review
any acquisition. Investors must therefore rely on ILX's management for directing
the  expenditure of the offering  proceeds.  Further,  there can be no assurance
that any such acquisition, development or marketing will prove successful.

         VCA Repayment for Development  Costs. ILX intends to advance all of the
net proceeds of this  offering to VCA in the form of a capital  contribution  to
finance a portion of the costs  associated  with the acquisition and development
of Varsity Clubs facilities in strategic locations throughout the United States.
As of June 30,  1995,  ILX had  advanced  $3.1  million  to VCA to pay for VCA's
development  costs.  Upon  making its  contribution  of the net  proceeds of the
offering to VCA, ILX will require VCA to repay ILX an amount equal to all of the
offering  proceeds  received  by VCA in excess of $1.5  million.  By making  the
repayment,  VCA will be reducing its assets and thereby  reducing the  immediate
value of the VCA Stock by a commensurate amount. See "Use of Proceeds."
    

         Subordination.  The CAS Bonds are  junior  in right of  payment  to the
Senior  Indebtedness.  See "Description of ILX Securities -- CAS Bonds -- Senior
Indebtedness."  There is no limit on the amount of Senior  Indebtedness that ILX
or its  subsidiaries  may  incur in the  future,  nor any  limit on ILX's or its
subsidiaries' ability to grant security interests in any of its property, except
VCA's capital  stock.  Between  January 1, and June 30, 1995,  VCA incurred debt
totalling  approximately $6.2 million. Of that debt, VCA borrowed  approximately
$1,310,000  from ILX in  connection  with  VCA's  development  of the Notre Dame
facility.  Approximately  $4.4  million of that debt was  incurred  under a loan
taken to fund the  construction  of the Notre Dame  facility and is secured by a
deed of trust on that  facility.  In addition to the above,  VCA has, since June
30, 1995,  received a commitment for a  construction  loan in the amount of $6.0
million to fund the  construction  of, and provide  working  capital for,  VCA's
Tucson, Arizona facility, and received a commitment for $20 million in timeshare
receivables  financing for VCA's Tucson facility,  although to date, VCA has not
drawn any funds under those loan commitments.  Since June 30, 1995, ILX has: (1)
borrowed an additional  $900,000 secured by certain timeshare  receivables;  (2)
through its wholly owned subsidiary,  Genesis Investment Group, Inc., received a
commitment  for a  construction  loan in the  amount of $5  million  to fund the
construction  of  improvements  to the Hotel Syracuse  facility in New York, and
received a commitment for timeshare receivables financing for the Hotel Syracuse
facility  in the amount of $20  million,  although to date,  Genesis  Investment
Group,  Inc.  has not drawn any funds  under  those  loan  commitments;  and (3)
obtained a commitment  for $10 million in timeshare  receivables  financing  for
Kohl's  Ranch  Lodge,  although to date,  ILX has not drawn any funds under this
loan commitment.

   
         No Limitation on Additional  Debt of VCA.  There is no  restriction  on
VCA's or its subsidiaries'  ability to incur additional debt, and to secure such
debt or other obligation with a pledge,  lien,  mortgage or other encumbrance of
all or  any  portion  of  VCA's  or  its  subsidiaries'  assets.  Incurrence  of
additional debt and/or  encumbrance of the assets of VCA or its subsidiaries may
adversely  affect  the value of the VCA Stock  offered as  security  for the CAS
Bonds.

         Security  for CAS  Bonds  May Not be  Adequate.  The CAS  Bonds  are an
outstanding  debt  obligation of ILX and, in terms of preference,  are junior to
the  Senior  Indebtedness.  In  addition,  the CAS Bonds are  secured by a first
priority  lien against all of the issued and  outstanding  capital stock of VCA.
See "Description of ILX Securities and Pertinent Arizona Statutes -- Description
of CAS Bonds -- Secured Interest." If ILX fails to satisfy its obligations under
the CAS Bonds and it becomes  necessary  for the  holders of the CAS Bonds ("CAS
Bondholders")  to elect to foreclose their interest in the VCA Stock,  there can
be no  assurance  that the  proceeds  received  from  such  foreclosure  will be
adequate to satisfy amounts due under CAS Bonds. If ILX encounters circumstances
that undermine its financial  condition  causing it to default on the CAS Bonds,
such a condition may likely be accompanied by circumstances that undermine VCA's
financial condition and,  accordingly,  the value of the VCA Stock. In addition,
the value of the VCA Stock may be reduced significantly if it is held other than
by ILX or if the  then  current  value  of the  VCA  Stock  at the  time of such
foreclosure has diminished.

         Default on Senior Indebtedness  Precludes Payment by the Company on CAS
Bonds. In the event of a default on any item of Senior Indebtedness,  ILX is not
permitted  to make  payments  on or in respect of the CAS  Bonds.  However,  the
subordination  (including  upon the  occurrence  of an event of  default  on the
Senior  Indebtedness)  will not  prevent the  occurrence  of an Event of Default
under the CAS Bonds. Further, such subordination will not interfere with the CAS
Bondholders'  first priority lien against the VCA Stock or the rights of the CAS
Bondholders  to receive  payment as a  result of the exercise of their rights as
to the VCA Stock. 

         Appraisal; Assumptions in Excess of Historic Performance; VCA Stock May
be Inadequate  Security.  Under the terms of the Trust Indenture Act, ILX sought
an appraisal of the VCA stock.  Accordingly,  for that purpose only, ILX engaged
The Mentor Group,  an independent  appraiser,  unaffiliated  with and previously
unknown to ILX, to prepare such an appraisal  (the  "Appraisal").  At The Mentor
Group's request,  ILX management provided its internal financial  projections of
income and cash flow and development  objectives with respect to VCA facilities.
Based on ILX's  internal  financial  projections  for VCA,  the  appraiser  then
prepared its own  projections  (attached to the Appraisal) of cash flows through
1999,  including an estimated  terminal  value,  all of which were discounted to
present value using a  capitalization  factor  determined by the appraiser.  The
appraiser  projected growth of VCA's business based on ILX  management's  growth
projections to assume the addition of three VCA facilities  each year,  which is
substantially in excess of VCA's historic growth rate during its start-up phase.
Resulting  cash  flow  projections  also are  substantially  in  excess of VCA's
historic performance. No assurance can be given that ILX or VCA will achieve the
results set forth in ILX's  financial  projections or in the  Appraisal.  If VCA
does not achieve the  projected  growth rates and  resulting  cash flows,  VCA's
financial  condition would be undermined,  thereby  undermining the value of the
VCA Stock  securing the CAS Bonds.  In  addition,  in  preparing  the  financial
projections, ILX faced a potential conflict of interest:  Over-statement of such
projections  might  benefit ILX in  attracting  investors,  although only to the
extent investors would be convinced to rely on them, which ILX has not sought to
do. The  appraised  value of VCA Stock exceeds VCA's book value by more than $26
million.  The  description  of the  Appraisal  is  qualified  in its entirety by
reference to the Appraisal and the exhibits attached  thereto.  See "Description
of ILX Securities and Pertinent  Arizona Statutes -- Description of CAS Bonds --
Appraisal."

         Lack of Sinking  Fund;  Substantial  Final  Payment  for the CAS Bonds.
ILX's  management  anticipates  that the  holders of the CAS Bonds will elect to
convert  their CAS Bonds  into ILX common  stock.  Assuming,  however,  that the
holders of the CAS Bonds do not so elect, ILX is under no obligation to make any
sinking  fund  payments  with  respect  to the CAS  Bonds  and the CAS Bonds are
redeemable only at ILX's option prior to their stated  maturity.  Thus, ILX will
be required to repay on maturity,  up to $3,000,000  principal amount of the CAS
Bonds (or $3,450,000 if the Underwriters'  over-allotment option is exercised in
full). If ILX does not have sufficient funds to pay such amount at maturity,  it
will have to  refinance  the CAS Bonds at that time.  There can be no  assurance
that  ILX will be able to  obtain  such  refinancing.  See  "Description  of ILX
Securities -- CAS Bonds."

         No Public Market for the CAS Bonds. There is no existing market for the
CAS Bonds, nor will a public market exist upon completion of this offering.  The
CAS Bonds will not  qualify for  listing on the NASDAQ  system.  ILX is under no
obligation to develop a public market for the CAS Bonds. Accordingly, purchasers
of the CAS  Bonds  must  invest  with the  intent  to hold the CAS  Bonds for an
extended  period of time. It is not expected that the CAS Bonds will be assigned
a rating by any of the nationally  recognized  statistical rating agencies.  The
absence of such a rating may also limit any potential market for the CAS Bonds.

         Uncertainty as to Trading Price.  Even if a market for the CAS Bonds is
established,  there can be no  assurance as to the prices at which the CAS Bonds
will trade. To the extent there is any market for the CAS Bonds, whether the CAS
Bonds will be traded at prices that are higher or lower than their  initial sale
price will depend on many  factors  including,  among other  things,  prevailing
interest rates in the market for similar  securities and the underlying value of
the ILX common  stock.  The  holders of the CAS Bonds will bear the risk that an
increase in market interest rates or a decrease in the value of ILX common stock
may adversely affect the prices at which the CAS Bonds will trade, if they trade
at all.

    
         Nature of Business;  Business  Plan.  Resort  development  and sales to
owner-users,   whether  through  condominium  creation  or  interval  ownership,
including timesharing or vacation club membership, present certain financial and
operational risks that should be considered by each prospective purchaser. These
risks include, but are not limited to, the following:

   
                  Unfavorable Publicity;  Remarketing Difficulty.  The timeshare
         or interval  ownership  industry  has been the  subject of  unfavorable
         publicity,   particularly   with  respect  to  difficulties   faced  by
         purchasers in remarketing their timeshare interests. Negative publicity
         might reduce sales and adversely  affect the value of the CAS Bonds and
         ILX's common stock into which the CAS Bonds are convertible.
    

                  Marketing  Expenses High Compared to Sales Prices. The cost of
         marketing timeshare interests is a high percentage of the selling price
         of the  timeshare  interests.  Although ILX has set the sales prices of
         timeshare interests at levels that are believed to be sufficiently high
         to cover  such  costs,  there can be no  assurance  that the  timeshare
         interests  of  the  projects  currently  involved  or  other  timeshare
         interests of any other given  project  will  continue to be saleable at
         such prices. Higher costs could reduce or eliminate profit margins.

                  Buyer  Defaults.   Generally,  buyers  of  vacation  ownership
         interests present a greater risk of default than home mortgagors,  even
         if they meet credit qualification standards. Private mortgage insurance
         or its  equivalent  is not readily  available  to cover  defaults  with
         respect to buyers'  purchases  of vacation  ownership  interests.  If a
         buyer defaults,  the costs ILX expended to make the associated sale are
         not  recoverable  and such  costs  must be  incurred  again  after  the
         timeshare interest has been returned to ILX's inventory for resale.

                  Unfavorable Publicity;  Remarketing Difficulty.  The timeshare
         or interval  ownership  industry  has been the  subject of  unfavorable
         publicity,   particularly   with  respect  to  difficulties   faced  by
         purchasers in remarketing their timeshare interests. Negative publicity
         might reduce sales and adversely  affect the value of the CAS Bonds and
         ILX's common stock into which the CAS Bonds are convertible.

                  Lack of Diverse  Locations.  The  attractiveness  of  interval
         ownership  in resorts may be enhanced by the  availability  of exchange
         networks  allowing  owners to "trade" the time they have  purchased for
         time  at  another   resort.   Several   companies,   including   Resort
         Condominiums  International ("RCI") and Interval  International ("II"),
         provide  broad-based  exchange  networks.  ILX  has  qualified  its Los
         Abrigados  Resort & Spa,  Golden Eagle  Resort,  Kohl's Ranch Lodge and
         Ventura Resort properties for participation in the RCI network, and has
         qualified Varsity Clubs of America -- South Bend Chapter, Varsity Clubs
         of  America  -- Tucson  Chapter,  and Costa  Vida  Vallarta  Resort for
         participation  in the II  network.  Neither  ILX's  ability  to qualify
         additional  properties nor the continued  availability of such exchange
         networks,  however,  can be  assured.  If ILX is unable to  respond  to
         consumer  demand  for  greater  choices  of  locations,  it may be at a
         competitive disadvantage with companies that can offer such choices.

                  Potential  Competition.   Resort  development  and  operation,
         including  condominiums  and  timesharing,   is  a  highly  competitive
         industry.   ILX  anticipates   that  it  will  continue  to  face  keen
         competition in all aspects of its operations  from  organizations  that
         are larger,  better  financed  and more  experienced,  such as the Walt
         Disney Company, Hilton Hotels Corporation, Hyatt Hotels Corporation and
         Marriott International Corporation.  There can be no assurance that ILX
         will be able to compete successfully with such companies.

   
                  Regulation.   ILX's  timeshare  sales  are  subject  to  state
         regulation by the states in which  properties are located and states in
         which timeshare  interests are marketed or sold. ILX and its subsidiary
         companies  presently  market and sell  timeshare  interests in Arizona,
         Colorado,  Florida,  Illinois,  Indiana, Iowa, Nevada and Pennsylvania.
         ILX anticipates that ILX and its subsidiaries  will apply for the right
         to conduct  additional  sales operations in those states and in various
         other states  throughout the United  States.  There can be no assurance
         that each or any such state will grant,  or continue to grant,  ILX the
         right to sell its  timeshare  interests in such states or that, if such
         right to conduct  sales  operations  is granted,  it will be granted on
         terms and conditions acceptable to ILX. Further, if agents or employees
         of ILX violate such regulations or licensing  requirements,  such acts
         or  ommissions  might  cause  the  revocation  or  non-renewal  of such
         licenses  required for the sale by ILX and its subsidiary  companies of
         timeshare interests in such states. Under certain conditions, timeshare
         interests  may be considered  "securities"  under state or federal law,
         with  consequent   time-consuming   and  expensive   requirements   for
         registration of such interests, licensing of salespeople and compliance
         with other  regulations.  There is no  assurance  that  ILX's  interval
         ownership  plans can be  designed  definitely  to avoid  regulation  as
         "securities" under federal law or the state law in the states where ILX
         desires  to or does  conduct  sales  or in  which  its  properties  are
         located.  If ILX's  timeshare  interests  are deemed to be  securities,
         there  can be no  assurance  that ILX will be able to  comply  with the
         applicable state and federal securities requirements.
    

                  Failure to Achieve  Business  Plan.  Although  ILX  intends to
         expand its marketing of timeshare  interests and open additional  sales
         offices,  no  assurance  can be given  that ILX will be able to achieve
         these objectives or that, if these objectives are achieved, ILX will be
         profitable.

   
                  Potential  Lack of  Development  Financing.  ILX's  ability to
         expand its business to new resort  projects,  including the development
         of additional Varsity Clubs facilities,  will in large part depend upon
         the  availability  of financing for the  acquisition and development of
         such  projects.  The proceeds of this  offering  will be  sufficient to
         cover only a small portion of the  anticipated  costs of VCA's facility
         development plans.  There can be no assurance that adequate  additional
         financing will continue to be available or that, if it is available, it
         will be available on terms and conditions favorable to ILX.
    

         Possibility of Downturn in General Economic Conditions. Any substantial
downturn in economic conditions or any significant  increase in the cost of fuel
or transportation in general could significantly depress discretionary  consumer
spending  and,  therefore,  have a  material  adverse  effect on ILX's  sales of
vacation timeshare interests,  including sales of timeshare interests in Varsity
Clubs facilities. In addition, the future unavailability of attractive financing
rates and favorable tax treatments (e.g.  deductibility of interest payments for
"second homes," including interval ownership weeks) could adversely affect ILX's
business.

         Potential Lack of Consumer Receivable Financing. A substantial majority
of ILX's  timeshare  sales are made on an installment  basis.  At such time as a
sale is made,  ILX is  required to pay  commissions  and other costs that exceed
ILX's cash-up-front receipts.  Written arrangements presently exist for both the
sale and financing of consumer  receivables  created by such installment  sales.
The  financing is on a recourse  basis and thus requires ILX to bear the risk of
consumer  default.  ILX's ability to sell interval  ownership  weeks will depend
upon the continued  availability of consumer receivable financing.  There can be
no assurance that such financing will continue to be available or that, if it is
available,  it will be  available on terms and  conditions  favorable to ILX. If
such  financing   becomes   unavailable  upon  expiration  of  existing  written
arrangements, ILX will have to rely upon other methods that could severely limit
ILX's ability to fund future operations.

         Dividends.  ILX has paid no cash  dividends on its common or any series
of  preferred  stock and it does not  contemplate  paying cash  dividends in the
foreseeable  future.  It is the present  intention of ILX's management to retain
future earnings, if any, for use in ILX's business.  Failure to pay dividends on
the Series C Stock will entitle the holders  thereof to receive  additional  ILX
common  stock  upon   conversion  and  the  increased   liquidation   preference
attributable  to the Cumulation  Shares (see  "Description of ILX Securities and
Pertinent  Arizona  Statutes  --  Description  of  Series  C  Stock");  however,
dividends on the Series C Stock are not otherwise cumulative. Further, dividends
cannot be paid on Series C Stock unless mandatory  sinking fund requirements are
met and  dividends  are paid with respect to ILX's Series A Stock.  The Series B
Stock pays no dividends.

         Arizona Anti-takeover  Provisions.  ILX does not have any provisions in
its Articles of Incorporation  or Bylaws that directly  prohibit the takeover or
change in control of ILX.  However,  Sections  10-1201  et seq.  of the  Arizona
Revised  Statutes,  as  amended,  restrict a security  holder or  acquiror  from
affecting  changes  in control of  corporations  such as ILX or from  exercising
voting rights without  shareholder  approval when  shareholdings  exceed certain
thresholds. See "Description of ILX Securities and Pertinent Arizona Statutes --
Anti-takeover   Legislation   and   Anti-takeover   Devices."   Such   statutory
restrictions  may  adversely  hamper future  transactions  involving a change in
control or potential change in control of ILX or transactions  with persons with
shareholdings  over specified  percentages,  thereby depressing the price of ILX
common  stock or the price of other ILX  securities,  including  the CAS  Bonds.
Further,  such  restrictions  may  adversely  affect the  ability of one or more
holders  of ILX  securities,  including  the CAS  Bonds,  to  effect a change in
control of ILX.

         Reliance  on Key  Personnel.  ILX relies upon  certain  key  management
employees, including its Chairman, Chief Executive Officer and President, Joseph
P. Martori,  and the loss of any such individual could adversely affect ILX. ILX
believes  that its future  success  will  depend upon its ability to attract and
retain key personnel.  There can be no assurance that ILX will be able to retain
key  members of its current  management  team or that it will be able to attract
experienced  personnel in the future.  ILX  currently  does not have  employment
agreements with such personnel. Pursuant to the Indenture and in order to reduce
the potential  adverse affects on the value of the CAS Bonds in the event of the
death of Joseph P.  Martori,  ILX has  purchased  key man life  insurance in the
amount of  $5,000,000 on Joseph P. Martori for the benefit of the holders of the
CAS Bonds. See "Description of ILX Securities and Pertinent  Arizona Statutes --
Description of CAS Bonds -- General."

   

         Voting Control by Existing ILX Shareholders. ILX is required by Arizona
law to elect directors  utilizing  cumulative  voting.  By exercising his or her
right  to vote  cumulatively,  a  common  shareholder  would  be able to elect a
percentage of directors  corresponding to the percentage of the ILX common stock
held by such  shareholder  assuming  the  existence  of a  sufficient  number of
directorships.  ILX's Bylaws authorize a Board of no less than one nor more than
15 directors.  ILX currently has eight  directorships (seven of which are filled
and one of which is vacant). Consequently, a purchaser must hold 11.11% plus one
share of the ILX  common  stock to be able  independently  to elect a  director.
Martori  Enterprises  Incorporated,  an Arizona corporation  ("MEI"),  Joseph P.
Martori  and  Edward  J.  Martori,  collectively,  own or have the power to vote
approximately  49.3% of the outstanding  ILX common stock,  and thereby have the
power to elect at least 4  members  of the 8 member  Board of  Directors  and to
influence  substantially  ILX's  business and affairs.  If the interests of MEI,
Joseph P.  Martori  and Edward J.  Martori,  as  shareholders,  differ  from the
interests  of the holders of the CAS Bonds,  the holders of the CAS Bonds may be
adversely affected by such control. Joseph P. Martori and Edward J. Martori also
are  directors of ILX and Joseph P. Martori is Chairman of the Board,  President
and Chief Executive Officer of ILX. Joseph P. Martori and Edward J. Martori also
are  controlling  shareholders of MEI.  Accordingly,  MEI, Joseph P. Martori and
Edward J. Martori are able to exert substantial influence over and in most cases
control  essentially  all of ILX's and VCA's business and affairs.  In addition,
ILX's  management  believes  that Alan R. Mishkin owns an amount of ILX's common
stock sufficient to elect at least one member of the Board of Directors.

         Effect of  Shares  Eligible  for  Future  Sale on  Market  Price of ILX
Securities.  Certain ILX shareholders hold commercially  significant  amounts of
ILX common stock. Such stock is (i) freely tradeable,  (ii) may become available
for  resale  in the open  market  pursuant  to Rule 144  promulgated  under  the
Securities Act, or (iii) may become freely tradeable  pursuant to a registration
of such shares. The sale of commercially significant amounts of ILX common stock
subsequent to this offering could adversely  affect the prevailing  market price
of the CAS Bonds, if any, and the ILX common stock into which the CAS Bonds  are
convertible.  Such sales also could  impair  ILX's  ability to raise  additional
capital  through the sale of its securities.  ILX filed a Form S-3  Registration
Statement on May 9, 1994 (supplemented on August 19, 1994), in order to register
on a  "continuous  basis"  the stock of  certain  ILX  shareholders.  A total of
7,838,462  shares of ILX common stock were  registered  pursuant to the Form S-3
Registration  Statement.  Of these registered shares,  ILX's management believes
that the selling  shareholders  are entitled,  pursuant to the terms of the Form
S-3 Registration Statement, to sell publicly only 1,682,787 shares of ILX common
stock under the registration  effected on that Form S-3 Registration  Statement,
at least  700,000  shares  of  which  have,  to the  best of ILX's  management's
knowledge, already been sold by certain selling shareholders. In addition, three
of the selling  shareholders,  Joseph P. Martori,  Edward J. Martori and Martori
Enterprises  Incorporated,  have entered  into a  contractual  arrangement  with
Brookstreet Securities  Corporation that further restricts,  for a period of two
years  from the date of  issuance  of the CAS Bonds,  their  ability to sell ILX
common stock beneficially  owned by them including stock registered  pursuant to
the Form S-3 Registration Statement. See "Underwriting."
    



                                   THE COMPANY
General.

         ILX is an Arizona  corporation formed in October,  1986 for the purpose
of developing,  operating, financing and marketing interval ownership interests,
often referred to as "timeshare" interests, in resort properties and engaging in
other  leisure-oriented  business activities.  ILX's principal executive offices
are located at 2777 East  Camelback  Road,  Phoenix,  Arizona  85016,  telephone
number (602) 957-2777.

   
         ILX sells timeshare interests in resorts located in Arizona,  Colorado,
Florida,  Indiana  and  Mexico.  Generally,  ILX either  owns an interest in the
resort itself, or it owns a designated number of timeshare interests in a resort
and has a  corresponding  right  to sell  those  timeshare  interests  to  third
parties. See "Risk Factors -- Nature of Business; Business Plan."
    

         ILX owns an interest in the following  resorts:  Los Abrigados Resort &
Spa in Sedona,  Arizona,  Golden  Eagle Resort in Estes Park,  Colorado,  Kohl's
Ranch Lodge in Gila County,  Arizona, and Varsity Clubs of America -- South Bend
Chapter in Mishawaka, Indiana.




================================================================================
                       RESORT                             OWNERSHIP INTEREST
- --------------------------------------------------------------------------------
1.       Los Abrigados Resort & Spa                       78.5% Fee Simple
                                                          through Subsidiary*
- --------------------------------------------------------------------------------
2.       Golden Eagle Resort                              100% Fee Simple
- --------------------------------------------------------------------------------
3.       Kohl's Ranch Lodge                               100% Fee Simple
- --------------------------------------------------------------------------------
4.       Varsity Clubs of America -- South                100% Fee Simple
         Bend Chapter                                     through Subsidiary
================================================================================

                  *The Los  Abrigados  Resort  & Spa is  owned by Los  Abrigados
                  Limited Partnership ("LAP"). ILE Sedona Incorporated, a wholly
                  owned  subsidiary of ILX, is the managing  general  partner of
                  LAP and owns 78.5% thereof.


The properties  owned by ILX or its  subsidiaries  are operated as hotels to the
extent of unused or unsold timeshare inventory.

         In addition, ILX owns a designated number of timeshare interests in the
following  resorts and has a right to sell those  timeshare  interests  to third
party purchasers:  Ventura Resort in Boca Raton, Florida and Costa Vida Vallarta
Resort in Puerto Vallarta, Mexico.

================================================================================
                       RESORT                     LOCATION
- --------------------------------------------------------------------------------
1.       Ventura Resort                           Boca Raton, Florida
- --------------------------------------------------------------------------------
2.       Costa Vida Vallarta Resort               Puerto Vallarta,
                                                  Mexico
================================================================================

         Except for the Costa Vida Vallarta Resort,  described below,  timeshare
purchasers acquire deed and title to an undivided  fractional interest in a unit
or type of unit,  which  entitles  the  purchaser  to use a unit at the selected
resort and to use the resort's common areas during a designated time period.  On
occasion, ILX reacquires a timeshare interest through a variety of circumstances
including,  but not limited to,  customers'  defaults on their obligation to pay
for their timeshare  interests.  In those  instances,  the reacquired  timeshare
interests are restored to ILX's inventory for resale.

         Each  of  the  above   referenced   resorts   is   affiliated   with  a
not-for-profit  organization,  the  members  of  which  are  the  purchasers  of
timeshare interests in each such resort. These not-for-profit organizations have
certain recorded governing  documents that contain  restrictions  concerning the
use of the resort property.


         With  respect  to  those  resort   properties   owned  by  ILX  or  its
subsidiaries  (Los  Abrigados  Resort & Spa;  Golden Eagle Resort;  Kohl's Ranch
Lodge;  and Varsity  Clubs of America -- South Bend  Chapter),  a portion of the
price paid to ILX by a purchaser of a timeshare  interest in those  resorts must
be paid by ILX to the holder(s) of the underlying mortgage(s) on the property in
order  to  release  such  timeshare   interest  from  the  lender's   underlying
encumbrance. This "release fee" ensures that the timeshare purchaser can acquire
clear title to his or her timeshare interest.


         ILX began marketing  timeshare  interests in the Ventura Resort in Boca
Raton,  Florida in 1987. The Ventura Resort is located across from Boca Beach in
Boca Raton,  Florida.  ILX is authorized by the states of Arizona and Florida to
sell  timeshare   interests  in  Ventura   Resort  in  those  states.   ILX  had
approximately 20 weeks available for sale at June 30, 1995.

         In 1986,  ILX  purchased,  and in 1987 began  operations at, the Golden
Eagle Resort, which is located in the town of Estes Park, Colorado, within three
miles of the Rocky Mountain National Park. The Golden Eagle Resort,  including a
four-story  wood-frame main lodge, is situated on  approximately 4 acres of land
and is bounded generally by undeveloped  forested  mountainside  land. The lodge
property  contains  27 guest  rooms,  a  restaurant,  bar,  library  and outdoor
swimming pool, as well as two other free standing  buildings  containing 6 guest
rooms and support facilities.  Space is available to construct additional suites
in the lodge and  adjacent  buildings.  ILX also  owns a  residence  in a duplex
adjacent to the property.


         Marketing  of  timeshare  interests in the Golden Eagle Resort began in
1987. ILX plans to offer a minimum of 1,785  timeshare weeks in the Golden Eagle
Resort.  Arizona,  Colorado and Indiana have  authorized  ILX to sell  timeshare
interests in Golden  Eagle Resort in those  states.  ILX had  approximately  580
weeks available for sale in completed  suites at June 30, 1995. The Golden Eagle
Resort is, as of June 30,  1995,  encumbered  by (i) a note and deed of trust in
the amount of $1,649,990,  which is payable in monthly  installments of interest
at the rate of 12% per annum and annual  installments of principal in the amount
of  $100,000,  and matures in  December,  1998,  and (ii) a second deed of trust
securing  repurchase  obligations  relating to borrowings against consumer notes
receivable  in the  principal  amount of $525,000  and sales of  consumer  notes
receivable  sold with recourse in the  approximate  amount of $1,023,000 at June
30, 1995.


         In  September,  1988 ILX  acquired  an  ownership  interest  in the Los
Abrigados   Resort  &  Spa  in  Sedona,   Arizona  through  BIS-ILE   Associates
("BIS-ILE"),  a  partnership  that was formed to acquire and market the property
and in which ILX held an  interest  as a general  partner.  See "The  Company --
Other Wholly Owned  Subsidiaries -- ILE Sedona  Incorporated." The Los Abrigados
Resort & Spa is located on the northwest  bank of Oak Creek in Sedona,  Arizona,
approximately  110 miles  northwest  of Phoenix.  The resort  consists of a main
building,  which  houses the lobby and  registration  area,  executive  offices,
meeting space, a health spa and athletic club, food and beverage  facilities and
support  areas.  The  hotel  contains  174  suites  in  22  one  and  two  story
free-standing  structures. In addition, a two bedroom historic homesite that has
been  renovated  to  include  a spa and  other  luxury  features  is also on the
property and has been marketed by ILX. The resort has an outdoor  swimming pool,
tennis courts and other recreational  amenities and is situated on approximately
19 acres of land.

         Marketing of  timeshare  interests  in the Los  Abrigados  Resort & Spa
began in February,  1989. ILX, directly and through its wholly owned subsidiary,
ILE Sedona  Incorporated,  has served as managing general partner of BIS-ILE and
its successor,  Los Abrigados Partners Limited  Partnership,  an Arizona limited
partnership  ("LAP"),  since inception.  A total of 9,100 timeshare weeks may be
sold in Los Abrigados Resort & Spa. Arizona, Colorado,  Indiana, Iowa and Nevada
have authorized ILX to sell timeshare interests in Los Abrigados Resort & Spa in
those states. At June 30, 1995, ILX had approximately  3,744 weeks available for
sale,  and options to purchase 427 weeks had been extended to potential  buyers.
Also, Genesis Investment Group, Inc., a wholly owned subsidiary of ILX, holds an
option to purchase 617 additional timeshare weeks in the Sedona Vacation Club at
Los Abrigados  Resort & Spa,  which  timeshare  weeks will be made available for
sale upon  exercise  of the  option.  See "The  Company  -- Other  Wholly  Owned
Subsidiaries -- Genesis  Investment Group,  Inc." The Los Abrigados Resort & Spa
is, as of June 30, 1995,  encumbered by (i) a deed of trust,  securing a note in
the amount of $1,125,000,  which is payable in monthly  installments  of $80,000
principal and interest at the rate of prime plus 1.25% and matures in September,
1996,  and (ii) two  subordinate  deeds  of  trust  of equal  priority  securing
repurchase  obligations relating to borrowings against consumer notes receivable
in the principal  amount of  approximately  $326,000 and sales of consumer notes
receivable with recourse in the amount of approximately $16.2 million.

         The Costa  Vida  Vallarta  Resort is a beach  front  resort  located in
Puerto Vallarta,  Mexico.  During 1993 and 1994, ILX acquired timeshare weeks in
the resort that provide a right to occupy a specific week and unit in the resort
and to use the common areas of the resort (during the week of occupancy) through
and including the year 2009.  Arizona,  Colorado and Indiana have authorized ILX
to sell timeshare  interests in the Costa Vida Vallarta  Resort in those states.
ILX had approximately 89 timeshare  interests  available for sale as of June 30,
1995.


         On June 1, 1995, ILX acquired  ownership of Kohl's Ranch Lodge ("Kohl's
Ranch").  Kohl's  Ranch is a 10.5 acre  property  located 17 miles  northeast of
Payson,  Arizona.  It is  bordered  on the  eastern  side by Tonto  Creek and is
surrounded by Tonto National Forest.  The main lodge of Kohl's Ranch contains 41
guest rooms and a variety of common area  amenities.  Kohl's Ranch also includes
eight 1- and  2-bedroom  cabins  along  Tonto  Creek,  a triplex  cabin with two
1-bedroom  units and one  efficiency  unit,  and a free  standing  building that
contains sales offices and food and beverage facilities.


         On June 14, 1995, the Arizona  Department of Real Estate approved ILX's
application  to sell  timeshare  interests  in  Kohl's  Ranch.  Timeshare  sales
commenced in July,  1995.  As of June 30, 1995,  ILX had 2,704  timeshare  weeks
available for sale. In addition to the sale of timeshare interests,  ILX intends
to continue operating Kohl's Ranch as a lodge-hotel.  ILX has begun refurbishing
Kohl's Ranch and intends to maintain its authentic  ranch  atmosphere and decor.
ILX anticipates commencing construction of six new duplex cabins on the property
in the spring of 1996, thus adding twelve 2- bedroom  cabins,  for a total of 64
units and 3,328 timeshare weeks available for sale.  Kohl's Ranch is, as of June
30,  1995,  encumbered  by (i) a first  position  note  and deed of trust in the
amount of $929,250, which is payable in monthly installments of $3,000 principal
plus accrued  interest  through  December  1995.  On December 1, 1995,  the then
remaining  principal  balance will be amortized over a thirty-six  month period,
payable in equal  installments of principal and interest  through December 1998,
and (ii) a second position note and mortgage in the amount of $367,750, which is
payable,  commencing June 1, 1996, in monthly  installments of $7,500  principal
plus interest at the rate of 8% per annum, and matures on June 1, 2000.


         ILX's  interval  ownership  plans  compete  both  with  other  interval
ownership plans as well as hotels, motels,  condominium  developments and second
homes.  ILX considers its competitive  environment to include not only the areas
near its  properties  but also other vacation  destination  alternatives.  ILX's
competitive   posture  is  based  on  the  distinction  of  its  products,   the
desirability  of the locations of its  properties,  the quality of the amenities
ancillary  to the  timeshare  weeks,  the value  received  for the price and the
availability of a variety of destination  locations.  ILX employs  approximately
450 people.  ILX plans to continue  exploring  options for the  development  and
marketing of new resort facilities.

         ILX will  comply with the  requirements  of Rules 13e-4 and 14e-1 under
the Securities Exchange Act of 1934 and any other applicable  securities laws in
connection with such provisions and any related offers by ILX.


The Varsity Clubs Concept

         In 1988, ILX formed VCA to participate in a joint venture with a wholly
owned subsidiary of Coachman  Incorporated,  a publicly traded  corporation.  In
March, 1992 VCA acquired all of Coachman Incorporated's subsidiary's interest in
the Varsity Clubs joint venture, giving VCA 100% ownership of the venture.

   
         VCA was formed to capitalize on a perceived niche market: the potential
demand for high quality  accommodations near prominent colleges and universities
with nationally recognized athletic programs.  Large universities host a variety
of  sporting,   recreational,   academic  and  cultural  events  that  create  a
substantial  and  relatively  constant  influx of  participants,  attendees  and
spectators.  The  Varsity  Clubs  concept is a lodging  alternative  targeted to
appeal to  university  alumni,  basketball  or  football  season  ticketholders,
parents of university  students and corporate sponsors of university  functions,
among  others.  The Varsity  Clubs  concept is designed to address the  specific
needs of these individuals and entities by creating  specialty  timeshare hotels
that have a flexible ownership structure, enabling the purchase of anything from
a single  day  (such as the first  home  football  game) to an  entire  football
season.  Each Varsity  Clubs  facility  will operate as a hotel to the extent of
unsold or unused  timeshare  inventory.  See "Risk  Factors  --  Development  of
Varsity Clubs  Concept" and "Risk Factors -- New Concept;  Uncertainty of Market
Acceptance."
    

         The prototype  Varsity Clubs facility is an all-suite,  62 unit lodging
facility  that features  amenities  such as The Stadium (a  sports-theme  atrium
lounge),  a private Member's Lounge,  exercise  facilities,  a swimming pool and
whirlpool spa, complete business services and other facilities  popular with the
target  market of likely  purchasers.  The prototype  Varsity Clubs  facility is
expandable to  approximately  90 units,  without the need to acquire  additional
real  property,  and can be built in smaller  configurations  if  warranted by a
particular market.


         The first Varsity Clubs  facility was completed in August,  1995 and is
located in Mishawaka,  Indiana,  approximately  2.8 miles from the University of
Notre  Dame.  The  Indiana  facility  is  owned,  to the full  extent  of unsold
timeshare interests,  by VCA South Bend Incorporated,  a wholly owned subsidiary
of VCA. VCA South Bend  Incorporated is affiliated with Varsity Clubs of America
- -- South Bend  Chapter,  a  not-for-profit  corporation  whose  members  are the
purchasers of timeshare  interests in the Indiana  facility.  Indiana,  Arizona,
Illinois,  Florida and Pennsylvania  have authorized VCA South Bend Incorporated
to sell timeshare interests in the Indiana facility in those states. The Indiana
Varsity Clubs  facility is, as of June 30, 1995,  encumbered by a first position
mortgage and note in the amount of $3,977,000  the principal of which is payable
through  release  fees and  interest is payable  monthly at the rate of 13%. The
note  matures  36  months  from the date of the  final  construction  draw.  The
property is further  encumbered by borrowings of $812,000 against consumer notes
receivable  at June 30, 1995.  This  encumbrance  was repaid in  September  1995
through  proceeds  from the sale of consumer  notes  receivable,  which also are
secured by the property.


         The site for the second  Varsity  Clubs  facility was acquired in July,
1995 and is  located  in  Tucson,  Arizona,  approximately  2.3  miles  from the
University of Arizona. The Arizona property is owned by VCA Tucson Incorporated,
a wholly  owned  subsidiary  of VCA.  Construction  of the  Arizona  facility is
expected to commence in the fall of 1995. In July, 1995, VCA Tucson Incorporated
received  a  written  commitment  for  construction  financing  for the  Arizona
facility in the amount of $6 million,  which is  expected  to be  sufficient  to
build and furnish the property.  In addition,  the commitment includes up to $20
million in financing  for  eligible  notes  received  from the sale of timeshare
interests in the Arizona facility.


   
         VCA  initially  has  targeted  a total of 15 sites for  development  of
Varsity  Clubs  facilities  in the next five years,  including the Varsity Clubs
facility in Indiana and the proposed facility in Tucson, Arizona. As of the date
of this offering,  VCA or its wholly owned subsidiaries have obtained options to
acquire properties located in Auburn,  Alabama (Auburn  University);  Iowa City,
Iowa (University of Iowa);  Norman,  Oklahoma (Oklahoma  University);  and State
College,  Pennsylvania (Penn State  University).  Due to the existence of larger
and better  financed  competitors  in the  lodging  industry,  ILX's  management
believes  that VCA's  ability  to  capitalize  on this  perceived  market  niche
depends,  in part, on the successful  implementation of a reasonably  aggressive
development strategy. Accordingly, $1.5 million of the proceeds of this offering
will be used to finance   a small portion of the expansion costs associated with
the  acquisition  and  development  of Varsity  Clubs  facilities  in  strategic
locations throughout the United States. See "Use of Proceeds."

         As  of  June  30,  1995,  VCA  had  incurred  development  expenses  of
approximately  $6.47  million,  $3.1 million of which have been advanced by ILX.
Such expenses  include costs associated with the research and development of the
Varsity Clubs  concept,  the design and creation of the prototype  Varsity Clubs
facility,   the  development  of  advertising  and  marketing   materials,   the
acquisition  of real property in  Mishawaka,  Indiana and Tucson,  Arizona,  the
construction  of the Varsity Clubs facility in Indiana,  and the  acquisition of
options to acquire real property in Auburn,  Alabama;  Iowa City, Iowa;  Norman,
Oklahoma; and State College, Pennsylvania. A substantial portion of the proceeds
of this offering  will be used to reimburse all or a portion of the  development
costs incurred by ILX on behalf of VCA. See "Use of Proceeds."
    

Other Wholly Owned Subsidiaries of ILX

         ILE Sedona Incorporated.  In September, 1988, ILX acquired, through its
wholly owned subsidiary,  ILE Sedona  Incorporated  ("ILES"),  a 40% interest in
BIS-ILE, the owner in fee simple of the Los Abrigados Resort & Spa. During 1989,
ILX acquired  additional  interests that increased its ownership in BIS-ILE.  On
January 8, 1990,  BIS-ILE  filed a petition  for relief  with the United  States
Bankruptcy Court for the District of Arizona, under Chapter 11 of the Bankruptcy
Code. At that time,  ILX owned 55.875% of BIS-ILE.  Sales of vacation  ownership
interests in Los Abrigados  Resort & Spa had ceased on January 8, 1990,  pending
completion of the Chapter 11 filing.  During 1990,  while  BIS-ILE  prepared its
plan of  reorganization,  and in  anticipation  of that plan,  ILX increased its
interest  in BIS-ILE  to  89.999%.  On August 26,  1991,  the  Bankruptcy  Court
approved  BIS-ILE's  amended  plan  of  reorganization  and  sales  of  vacation
ownership interests in Los Abrigados Resort & Spa resumed on September 20, 1991,
following the  successful  reorganization.  On September 10, 1991, Los Abrigados
Partners Limited Partnership, an Arizona limited  partnership ("LAP") became the
successor in interest to BIS-ILE.  ILX,  directly and through ILES, owns a total
of 78.5% of LAP,  which now owns the Los  Abrigados  Resort & Spa.  LAP's  other
partners are Alan Mishkin  (11.5%) and MEI (10%).  ILES serves as LAP's managing
general partner.  LAP has contracted with ILX to manage the resort and to market
fee  simple  interval  ownership  interests  in the resort  through  the sale of
membership  interests  in the Sedona  Vacation  Club.  The  management  contract
between ILX and LAP will terminate in September,  1996, unless otherwise renewed
pursuant to the terms of the contract or unless sooner  terminated by 90% of the
owners of timeshare  interests in the Sedona Vacation Club. It is the opinion of
ILX's  management that the management  contract will be renewed on equal or more
favorable terms to ILX.

         Red Rock Collection Incorporated.  Red Rock Collection Incorporated, an
Arizona corporation ("Red Rock Collection"), has, since July, 1994, been engaged
in the  manufacture  and  distribution  of personal care products.  The complete
product line consists of spa and salon formulated  products for face, body, bath
and hair care. The Red Rock  Collection  corporate  headquarters  are located at
3840 North 16th  Street,  Phoenix,  Arizona.  This 8400 square foot  building is
owned by Red Rock Collection and houses the executive offices, customer service,
accounting, warehouse and shipping operations.


         Currently,  Red Rock Collection products primarily are marketed through
resort  properties  owned and operated by ILX. This  resort-based  sales program
includes an upscale  amenities line, an in-room gift basket promotion and retail
product sales at ILX resort  venues.  Based upon Red Rock  Collection's  initial
success  with this method,  it has begun  promoting  the sales  program to other
hoteliers and resort  properties.  Red Rock Collection intends to distribute and
market its products  through salons,  retail stores and spas. This  distribution
system will target well trafficked  locations that have stylists,  aestheticians
and salespeople capable of promoting the Red Rock Collection product line.


         Red Rock Collection  products are also used by ILX and its subsidiaries
as tour promotion incentives. The products are given as gifts to individuals who
attend timeshare tours and presentations.

         On  February  2,  1993,  ILX  acquired,  through  a stock  subscription
offering,  71.4%  of the  issued  and  outstanding  common  stock  of  Red  Rock
Collection.  ILX agreed to contribute (at prices mutually  acceptable to ILX and
Red Rock  Collection)  $700,000 in goods and services at Los Abrigados  Resort &
Spa in exchange for its Red Rock Collection stock.  Effective February 11, 1994,
ILX acquired the remaining 28.6% of Red Rock Collection's issued and outstanding
common stock from Alan R. & Carol  Mishkin and from MEI. In exchange for the Red
Rock Collection  stock, ILX issued to the Mishkins and MEI each 61,500 shares of
restricted ILX common stock and each a promissory  note in the principal  amount
of $150,000,  requiring the payment of 10% interest annually and due and payable
in 36 equal  monthly  installments  of $4,840.08  commencing  March 11, 1994 and
ending with a final payment on February 11, 1997.

   
         Genesis  Investment  Group,  Inc. Genesis  Investment Group, Inc. is an
Arizona  corporation,  ("Genesis")  and, as of November 1, 1993,  a wholly owned
subsidiary of ILX. Genesis' business is the holding and liquidating of ownership
interests in real estate (both fee and liens), most of which is unimproved,  and
the developing and selling of timeshare  interests.  In August,  1995,  Syracuse
Project Incorporated,  a wholly owned subsidiary of Genesis,  became the general
partner of Orangemen Club Limited  Partnership,  a New York limited partnership.
The partnership  will acquire three floors of a hotel from Hotel Syracuse,  Inc.
The hotel is located within 2 miles of Syracuse  University.  The purpose of the
partnership  is to renovate and sell  timeshare  interests in the portion of the
hotel owned by the partnership.  The Genesis  subsidiary owns an 80% interest in
the partnership.

         ILX  acquired  Genesis  through the merger of Genesis into ILX's wholly
owned subsidiary, ILE Acquisition Corporation, an Arizona corporation ("ILEAC"),
that was effective on November 1, 1993 (the  "Merger").  Pursuant to the Merger,
holders of Genesis common stock received the right to receive five shares of ILX
common  stock and three shares of Series C Stock for every ten shares of Genesis
common stock. (At the time of the Merger, the Genesis shareholders were entitled
to receive a maximum of 305,964  shares of the Series C Stock and 509,940 shares
of ILX common stock.) Since the Merger,  Genesis has continued  to liquidate its
real  estate  holdings  and has  acquired an option to  purchase  667  timeshare
intervals in the Sedona Vacation Club at Los Abrigados Resort & Spa. Pursuant to
such  option,  Genesis  acquired  for  resale 50  timeshare  weeks in the Sedona
Vacation Club at Los Abrigados  Resort & Spa, and Genesis  intends to engage LAP
to market these timeshare interests.
    

         Prior  shareholders  of Genesis,  who held  Genesis  stock  immediately
preceding the Merger (the "Genesis  Shareholders")  also received certain rights
(the "Recovery Rights") in certain proceeds of certain lawsuits (the "Lawsuits")
that had been filed by Genesis and two Genesis  affiliates,  (collectively,  the
"Plaintiffs")  prior to the  Merger.  The  Lawsuits  were filed to recover  real
estate from four  partnerships that had claimed that their interests in the real
estate were superior to the Plaintiffs'  various  interests in that real estate.
Genesis agreed that, following the Merger, it would act as agent for the Genesis
Shareholders solely to (i) pursue the Lawsuits in its reasonable discretion, and
(ii) collect and distribute the proceeds of the Recovery Rights,  if any, to the
Genesis Shareholders.

         Golden Eagle Resort,  Inc. Golden Eagle Resort, Inc. was formed in 1987
to serve as the  management  company for the Golden  Eagle Resort in Estes Park,
Colorado.  The  management  contract  between ILX and Golden Eagle Resort,  Inc.
could terminate on May 31, 1997,  unless otherwise renewed pursuant to the terms
of the contract or unless  sooner  terminated  by 90% of the owners of timeshare
interests in the Golden Eagle Resort. It is the opinion of ILX's management that
the management contract will be renewed.

         ILE Florida,  Inc. ILE Florida, Inc. was formed in 1987 for the purpose
of holding 100% of the issued and outstanding stock of Southern Vacations,  Inc.
Southern Vacations,  Inc. owns timeshare interests in the Ventura Resort in Boca
Raton,  Florida.  At the present time,  all  timeshare  interests in the Ventura
Resort are being marketed and sold by ILX in Arizona.

         In addition to the above mentioned wholly owned subsidiaries,  ILX also
owns three corporations, SHI Health Institute Incorporated, Golden Eagle Realty,
Inc.,  and Red Rock  Worldwide  Incorporated,  none of which  has any  assets or
liabilities or is conducting any business at the present time.

Consulting Arrangements

   
         Effective  June,  1995,  ILX entered into  Consulting  Agreements  with
Investor Resources Services,  Inc., a Florida corporation ("IRC"), and Universal
Solutions, Inc., a Colorado corporation ("Universal"), pursuant to which IRC and
Universal  agreed to provide certain  investor  relations,  broker relations and
public  relations  services.   Concurrently,  IRC  and  Universal  entered  into
Consulting Agreements with Martori Enterprises  Incorporated ("MEI") under which
MEI, as the largest  shareholder of ILX, agreed to make certain  payments to IRC
and Universal for their services. Under the terms of the Agreements, each of IRC
and  Universal  receive from ILX a total of 50,000  shares of ILX common  stock,
plus  options to purchase an  additional  200,000  shares of ILX common stock at
$1.25 per share and 50,000  shares at $1.625 per share.  ILX has agreed that the
common stock received from ILX (including pursuant to the exercise of an option)
may  be  registered  pursuant  to  the  terms  of  the  Consulting   Agreements.
Additionally,  MEI agreed to transfer to each of IRC and Universal 50,000 shares
of ILX common  stock  together  with options to purchase  50,000  shares each at
$1.625 per share.
    

                       RATIO OF EARNINGS TO FIXED CHARGES

         The ratio of earnings to fixed  charges for ILX were as follows for the
respective periods indicated:
<TABLE>
<CAPTION>
   
======================================================================================================
                                        Year Ended December 31                         Six Months
                                                                                         Ended
- ------------------------------------------------------------------------------------------------------
                        1990       1991       1992     1993    1994     1994(1)     1995     1995(1)
                                                                       Pro Forma            Pro Forma
- ------------------------------------------------------------------------------------------------------
<S>                   <C>         <C>        <C>      <C>     <C>       <C>        <C>       <C>
Ratio of Earnings to
Fixed Charges                                 2.40     3.48    3.08      2.34       3.50      2.80
- ------------------------------------------------------------------------------------------------------
Coverage Deficiency
(in thousands)        ($1,602)    ($307)
======================================================================================================

         (1) The pro forma ratios  assume the CAS Bonds are  outstanding  during
         the  applicable  periods and that the proceeds from issuance of the CAS
         Bonds are not invested and do not earn a return.
    
</TABLE>

   
         For the  purpose of these  ratios,  earnings  consist of income  before
losses from joint ventures accounted for under the equity method.  Fixed charges
consist of interest,  the  amortization  of debt issuance costs and an estimated
interest  factor in  rentals.  Earnings in the years ended  December  31,  1994,
December 31, 1993 and December  31, 1992 were  sufficient  to cover the combined
fixed  charges.  Earnings for the years ended December 31, 1990 and December 31,
1991 were not  sufficient to do so. The coverage  deficiency for the years ended
December 31, 1990 and December 31, 1991  represents  the excess of fixed charges
over earnings.
    

                                USE OF PROCEEDS


   

         The net proceeds from the sale of the  Convertible  Adjustable  Secured
Bonds   offered   hereby  are  estimated  to  be   approximately   $2,478,365.00
($2,878,865.00  if the Underwriters'  over-allotment  option is exercised) after
deduction of all estimated offering expenses.

         ILX intends to advance all of the net proceeds of this  offering to VCA
in the  form of a  capital  contribution  to  finance  a  portion  of the  costs
associated with the  acquisition and development of Varsity Clubs  facilities in
strategic  locations  throughout  the  United  States.  See "The  Company -- The
Varsity  Clubs  Concept."  See "Risk  Factors  --  Allocation  of  Proceeds  and
Potential Acquisitions; Broad Management Discretion."

         ILX will  require  VCA  immediately  to  reimburse,  from the  offering
proceeds  contributed to VCA, a portion of the development costs incurred by ILX
on behalf of VCA, which costs, as of June 30, 1995,  totalled $3.1 million.  The
development  costs include,  but are not limited to, costs  associated  with the
research and  development of the Varsity Clubs concept,  the design and creation
of the prototype  Varsity Clubs  facility,  the  development of advertising  and
marketing materials, the acquisition of real property in Mishawaka,  Indiana and
Tucson,  Arizona, the construction of the Varsity Clubs facility in Indiana, and
the  acquisition of options to acquire real property in Auburn,  Alabama (Auburn
University);  Iowa City, Iowa (University of Iowa);  Norman,  Oklahoma (Oklahoma
University);  and State  College,  Pennsylvania  (Penn  State  University).  The
portion  of the  development  costs  that VCA will pay to ILX will be an  amount
equal to all of the offering proceeds received by VCA in excess of $1.5 million.
See "Risk Factors -- VCA Repayment for Development Costs."

         ILX  intends  to  utilize  the  reimbursement  payment  to:  (i)  repay
existing,  high interest bearing  indebtedness  that bears interest at a rate of
13.5% per annum and has a stated  maturity date of July 31, 1998  (approximately
$900,000).  The indebtedness was used to partially  finance  improvements to the
Los Abrigados Resort & Spa and the lending group includes certain  affiliates of
ILX (see "Information  About the Registrant");  or (ii) partially  reimburse ILX
for additional  expenses incurred by ILX to refurbish Kohl's Ranch Lodge and Los
Abrigados  Resort  &  Spa  (approximately   $900,000).  Any  remaining  proceeds
(approximately   $78,000   or,  if  the  overallotment   option  is   exercised,
approximately  $478,000)  will be used to provide  working  capital to ILX.  See
"Risk Factors -- VCA Repayment for Development Costs."

         VCA initially has targeted a total of 15 sites for  development  in the
next five years,  including the six locations  discussed above. VCA's management
estimates that the total  development  cost in present  dollars for each Varsity
Clubs facility is approximately  $6 million,  including land  acquisition,  land
improvements,  construction,  and furniture,  fixtures and equipment  costs. VCA
also will  incur  additional  costs  associated  with  staffing  each  facility,
marketing the facilities  to, and financing the purchase of timeshare  interests
by,  interested  customers.  The proceeds of this offering will be sufficient to
cover  only  a  small  portion  of  the  anticipated  costs  of  VCA's  facility
development plans.  Accordingly,  significant amounts of additional capital will
be required  to achieve  VCA's  facility  development  goal within the  proposed
5-year period.  Although VCA's management intends to seek traditional bank loans
and other financing to finance a majority of the above referenced  costs,  there
can be no  assurance  that  such  credit  facilities  will be  available,  or if
available,  that VCA will qualify for such financing or that such financing will
be on terms acceptable to VCA. See "Risk Factors --Potential Lack of Development
Financing."
    

                                  UNDERWRITING

         The following is a summary of the principal  terms of the  Underwriting
Agreement among ILX and the underwriters named below (the  "Underwriters").  The
form of the  Underwriting  Agreement is filed as an exhibit to the  Registration
Statement,  of which this Prospectus forms a part. This summary does not purport
to be complete and is subject to, and qualified in its entirety by reference to,
all of the provisions of the Underwriting  Agreement,  including the definitions
therein of certain terms,  which  provisions and  definitions  are  incorporated
herein by reference.  Subject to the terms and  conditions  of the  Underwriting
Agreement,  ILX has  agreed to sell to the  Underwriters,  for whom  Brookstreet
Securities  Corporation  is  acting as  representative  (in such  capacity,  the
"Representative"),  and the  Underwriters  have  agreed to  purchase,  on a firm
commitment  basis,  the principal  amount of CAS Bonds set forth  opposite their
names below:

         Underwriters                                      Amount of CAS Bonds
- --------------------------------------------------------------------------------
   
Brookstreet Securities Corporation....................................$1,000,000

Khadim Ali Shah Bukhari..................................................450,000

Maruso Securities Company Ltd. ..........................................450,000

Nuntius Hellenic Securities..............................................450,000

Joseph Charles & Associates, Inc. .......................................250,000

National Securities Corporation..........................................200,000

M.S. Farrell & Company, Inc. ............................................100,000

Capital West Securities, Inc. ...........................................100,000


         Total........................................................$3,000,000
    

         Under the terms of the Underwriting  Agreement,  ILX has agreed to sell
the CAS Bonds to the Underwriters for ninety-one  percent (91%) of the principal
amount of the CAS Bonds.

   
         ILX has granted to the Underwriters an option,  exercisable  during the
30 day  period  commencing  on the  date  of this  Prospectus,  to  purchase  an
aggregate of up to an additional  $450,000  principal  amount of CAS Bonds, at a
price  equal to  ninety-one  percent  (91%) of the  principal  amount of the CAS
Bonds,  for  the  sole  purpose  of  covering   over-allotments,   if  any.  The
Underwriters may exercise such over-allotment option in whole or in part.
    

         The  Underwriters  are  responsible  for paying  all fees and  expenses
incurred  by  them.  ILX,  however,   has  agreed  to  pay  the  Underwriters  a
non-accountable  expense  allowance  equal  to two  percent  (2%)  of the  gross
proceeds received by ILX from the sale of the CAS Bonds (including from the sale
of any  CAS  Bonds  sold  as a  result  of  the  Underwriters'  exercise  of the
over-allotment   option).   ILX  has  advanced  to  the  Representative,   on  a
non-refundable basis, $50,000 to be applied against the non-accountable  expense
allowance.

         ILX has agreed to indemnify the Underwriters, any controlling person of
an Underwriter,  and other persons related to the Underwriters and identified in
the Underwriting Agreement,  against certain liabilities,  including liabilities
arising (i) under the  Securities  Act,  (ii) out of any untrue  statement  of a
material fact contained in the  Registration  Statement,  this  Prospectus,  any
amendments thereto, and certain other documents, or (iii) out of any omission of
a  material  fact  required  to be  stated  therein  or  necessary  to make  the
statements  therein not misleading,  unless the statement or omission is made in
reliance upon and in conformity with written information  furnished to ILX by or
on behalf of the Underwriters for use in the document in which it was used.

       

   
         In   connection   with  this  offering  and  as   additional,   nominal
consideration for the Underwriter's efforts in connection with the offering, ILX
has agreed to sell to the Representative (in its individual  capacity and not as
representative  of  the  Underwriters),  for  nominal  consideration,   warrants
("Representative  Warrants") to purchase  100,000  shares of ILX common stock at
$3.60 per share,  subject to adjustment  upon the occurrence of certain  events,
including  stock  splits  and  combinations,  reclassifications,  exchanges  and
substitutions  relating to ILX common  stock.  The  Representative  Warrants are
exercisable for a period of four years  commencing one year from the date of the
closing  of the  offering.  The  Representative  Warrants  grant to the  holders
thereof certain rights with respect to the registration under the Securities Act
of the securities issuable upon exercise of the Representative's Warrants.
    

         By contractual arrangement with the Representative, Martori Enterprises
Incorporated,  Edward J. Martori and Joseph P.  Martori have agreed that,  for a
period of two (2) years from the date of  issuance  of the CAS Bonds,  they will
not sell more than twenty  percent  (20%) of the ILX common  stock  beneficially
owned by them without the consent of the Representative, which consent shall not
be unreasonably withheld. Such restriction shall not apply, however, to the sale
of ILX common stock  pursuant to any options,  contracts or other  agreements or
understandings  existing as of the date of the  issuance  of the CAS Bonds.  See
"Risk  Factors -- Effect of Shares  Eligible  for Future Sale on Market Price of
ILX Securities."

   

         Application has been made for the approval of the CAS Bonds for listing
on NASDAQ under the symbol  "ILEX.G."  See "Risk Factors -- No Public Market for
the CAS Bonds," and "Risk Factors -- Uncertainty as to Trading Price."

    
          DESCRIPTION OF ILX SECURITIES AND PERTINENT ARIZONA STATUTES

Description of CAS Bonds

         General.  The  Convertible  Adjustable  Secured  Bonds are to be issued
under an Indenture (the "Indenture"), dated as of ______________,  1995, between
ILX and U.S. Trust Company of California,  N.A., as trustee (the "Trustee"). The
form of the  Indenture  and form of the CAS Bonds are filed as  exhibits  to the
Registration  Statement  of  which  this  Prospectus  is a part.  The  following
statements summarize certain provisions of the CAS Bonds and the Indenture.  The
summary statements do not purport to be complete,  and are subject and qualified
in their entirety by reference to all of the provisions of the Indenture and the
CAS  Bonds,  including  the  definitions  therein of  certain  terms  (generally
capitalized when used herein), which provisions and definitions are incorporated
herein by reference.

    
         The CAS  Bonds to be issued  under the  Indenture  will be  limited  to
$3,450,000.00   aggregate   principal   amount   (which   amount   includes  the
Underwriters'  over-allotment option  to  purchase $450,000.00  principal amount
of CAS Bonds).  The CAS Bonds are an outstanding  debt obligation of ILX and, in
terms of preference, are junior to the Senior Indebtedness. In addition, the CAS
Bonds  are  secured  by a  first  priority  lien  against  all  the  issued  and
outstanding  VCA Stock.  See "The Company -- The Varsity Clubs  Concept." ILX is
not required to establish a sinking fund for the  retirement  of principal  (see
"Risk  Factors -- Lack of Sinking  Fund;  Substantial  Final Payment for the CAS
Bonds");  however, if ILX receives proceeds from the "key person" life insurance
policy  maintained  under the  Indenture,  such  proceeds must be held by ILX in
trust, to the full extent of the principal  amount of the CAS Bonds  outstanding
plus any accrued and unpaid  interest,  for the payment of the  principal on the
CAS Bonds or used to redeem or otherwise acquire the CAS Bonds at the discretion
of the Board of Directors.  ILX may incur Senior Indebtedness (as defined in the
Indenture  and  described  below) to which the CAS Bonds  will be  subordinated.
There  is no  limit  on  the  amount  of  Senior  Indebtedness  that  ILX or its
subsidiaries may incur. See "Risk Factors --  Subordination"  and  "Risk Factors
- -- Additional Debt of VCA." The CAS Bonds will mature on _______________,  2000.
Each CAS Bond will bear  interest  from the closing  date of this  offering at a
rate of 10% per annum  payable on  January 1 and July 1 in each year  ("Interest
Payment Dates") commencing  January 1, 1996. Such interest  installments will be
paid to the person in whose name the CAS Bond is registered on the Bond Register
maintained  under the  Indenture at the close of business on the Regular  Record
Date for such interest, which shall be December 15 and June 15 (whether or not a
Business Day), as the case may be, next  preceding  such Interest  Payment Date.
Principal  and interest will be payable at the office or agency to be maintained
by the Trustee.


         ILX will issue the CAS Bonds  only in fully  registered  form,  without
coupons,  in denominations  of $1,000.  ILX will not assess a service charge for
any transfer or exchange of the CAS Bonds,  but it may require  payment of a sum
sufficient  to  cover  the tax or  governmental  charge  payable  in  connection
therewith.  Holders may transfer the CAS Bonds by surrendering them for transfer
at the  office of the  Registrar,  together  with  such  written  instrument  of
transfer  and  evidence  of  compliance  with  applicable  laws  as ILX  and the
Registrar may require. ILX has appointed the Trustee as the Registrar.

     

         Conversion.   Unless  previously  redeemed,   each  CAS  Bond  will  be
convertible  at any time after thirty (30)  calendar days from the close of this
offering,  at the option of the CAS Bondholder,  into shares of ILX common stock
at the following conversion prices:

         (i)  Commencing  30 calendar  days after the close of this offering and
         continuing until the 29th calendar day after the second  anniversary of
         the closing of this offering,  the CAS Bonds will be  convertible  into
         ILX common stock at the price of $2.50 per share;

   
         (ii) On the 30th  calendar  day after  the  second  anniversary  of the
         closing of this  offering,  the  conversion  price shall be adjusted so
         that from  that  date  until  the 29th  calendar  day after the  fourth
         anniversary  of the  closing  of this  offering,  the CAS Bonds will be
         convertible into ILX common stock at a price equal to: (a) seventy-five
         percent (75%) of the "Mark Price" of ILX common stock,  where the "Mark
         Price" is defined as a price equal to an average of the  closing  price
         of ILX  common  stock as of the close of  business  each day for the 30
         calendar  day  period  beginning  30  calendar  days  before the second
         anniversary  of the closing and ending on and  including the day before
         the second anniversary of the closing,  (b) $2.50 per share,  whichever
         is higher;

         (iii) On the 30th  calendar  day after the  fourth  anniversary  of the
         closing of this  offering,  the  conversion  price shall be adjusted so
         that from that date until  maturity,  the CAS Bonds will be convertible
         into ILX common  stock at a price  equal to: (a)  seventy-five  percent
         (75%) of the "Mark Price" of ILX common  stock,  where the "Mark Price"
         is defined as a price equal to an average of the  closing  price of ILX
         common  stock as of the close of business  each day for the 30 calendar
         day period beginning 30 calendar days before the fourth  anniversary of
         the  closing  and  ending on and  including  the day  before the fourth
         anniversary  of the  closing,  or (b) $2.50  per  share,  whichever  is
         higher.

         On conversion,  no adjustment for interest  accrued on the CAS Bonds or
distributions  on the ILX common stock will be made.  ILX currently has reserved
1,380,000  shares of common stock for issuance upon conversion of CAS Bonds. The
number of shares of ILX common stock reserved  for issuance may be adjusted upon
any adjustment in the conversion price.
    

         The conversion price is further subject to adjustment in certain events
including:  (i) the  payment of  dividends  on common  stock in shares of common
stock; and (ii) the subdivision or combination of common stock.  With respect to
CAS  Bonds  called  for  redemption,  conversion  rights  expire at the close of
business on the last  business day prior to the  Redemption  Date. No fractional
shares will be issued upon conversion,  but ILX will pay cash in lieu thereof at
the fraction of the conversion price that corresponds to the fractional share.

   
         Redemption.  The CAS Bonds will be subject to  redemption at the option
of ILX, in whole or in part,  from time to time,  at any time after ILX's common
stock has traded at a price in excess of $4.00 per share  (subject to adjustment
for  subdivision,  combination  and other events) for a period of 20 consecutive
trading days,  upon not less than 30 nor more than 60 days' notice mailed to the
holders thereof,  at the Redemption  Price of 120% of the outstanding  principal
amount of each CAS Bond,  together,  in each case, with interest  accrued to the
date  fixed for  redemption  (subject  to the  right of a holder on the  Regular
Record Date for an interest payment to receive such interest).
    

         ILX may elect to redeem  less than all of the CAS Bonds.  If ILX elects
to redeem  less than all of the CAS Bonds,  the Trustee  will  select  which CAS
Bonds to redeem,  using such method as it shall deem fair and appropriate.  Such
method may include the selection for redemption of portions  (equal to $1,000 or
any multiple  thereof) of the principal amount of any CAS Bond of a denomination
larger than $1,000.

         Senior Indebtedness. The CAS Bonds are subordinated and junior in right
of payment to the Senior Indebtedness of ILX to the full extent set forth in the
Indenture.  As of June 30, 1995,  the  aggregate  amount of  outstanding  Senior
Indebtedness was approximately $12.6 million. There is no limit on the amount of
Senior  Indebtedness  that ILX may incur.  See "Risk Factors --  Subordination."
During the  continuance  of any  default in payment of Senior  Indebtedness,  no
payment  may be made by ILX on or in respect  of the CAS Bonds.  In the event of
any dissolution,  winding-up,  liquidation, or reorganization of ILX (whether in
bankruptcy,  insolvency,  or receivership  proceedings or upon an assignment for
the benefit of creditors or  otherwise),  and except to the extent of the rights
of the CAS Bondholders to exercise their rights in respect of the VCA Stock, the
holders of Senior  Indebtedness  then  outstanding  will be  entitled to receive
payment in full of all such Senior  Indebtedness before the holders of CAS Bonds
are entitled to receive any payment on account of the principal of, premium,  if
any,  or  interest  on the CAS Bonds.  Such  subordination  will not prevent the
occurrence of an Event of Default under the Indenture or the CAS Bonds, and will
not, of itself, affect the rights of the CAS Bondholders to enforce their rights
with respect to the VCA Stock.

   
         In the event of a default on the Senior Indebtedness, no payment may be
made by ILX on or in respect  of the CAS  Bonds.  However,  the  existence  of a
default in payment of Senior  Indebtedness shall not prevent the existence of an
Event  of  Default  on  or in  respect  of  the  CAS  Bonds.  In  addition,  the
subordination of the CAS Bonds does not affect the rights of the CAS Bondholders
(including   upon  the   occurrence  of  an  event  of  default  on  the  Senior
Indebtedness)  to enforce  their first  priority  rights with respect to the VCA
Stock,  including  the rights to foreclose or take other action  against the VCA
Stock  upon  the  occurrence  of an  Event of  Default.  If the CAS  Bondholders
successfully  foreclose upon and aquire the VCA Stock,  then the CAS Bondholders
as a group would have the rights of shareholders of VCA to control VCA's assets,
subject to VCA's organizational documents and the rights of VCA's creditors. See
"Risk Factors -- Effect of Default on Payments."

    

         "Senior Indebtedness" is defined in the Indenture as "the principal of,
premium (if any) and interest on any and all  Indebtedness of the Company (other
than the [CAS] Bonds)  incurred in  connection  with (i) the  borrowing of money
from or guaranteed  to banks,  trust  companies,  leasing  companies,  insurance
companies and other financial  institutions,  including all Indebtedness to such
institutions and other specialized  industry lenders to the extent it is secured
by real estate  and/or  assets of the Company,  evidenced by bonds,  debentures,
mortgages,  notes or other securities or other instruments,  (ii) purchase money
Indebtedness  incurred to or assumed from or on behalf of a seller in connection
with the acquisition of assets by the Company, (iii) the borrowing of money from
any  source  (including  from  Affiliates  of the  Company)  for the  purpose of
financing  timeshare  arrangements  and  secured  by  receivables  or  timeshare
interests  generated  from the  sales of  interval  ownership  interests  by the
Company or any Subsidiary, or (iv) notes payable arising from the acquisition of
stock in [Red Rock  Collection] and the acquisition of partnership  interests in
[LAP],  in  each  instance  under  (i),  (ii)  and  (iii),  to the  extent  such
Indebtedness  is incurred,  assumed or guaranteed by the Company  before,  at or
after the date of execution of this Indenture, and all renewals,  extensions and
refundings  thereof,  unless in the  instrument  creating or evidencing any such
Indebtedness  or  pursuant  to which such  Indebtedness  is  outstanding,  it is
provided  that  such  Indebtedness,  or such  renewal,  extension  or  refunding
thereof, is junior or is not superior in right of payment to the [CAS] Bonds."

         Events of Default.  The  Indenture  defines the following as "Events of
Default":  (1) default in the payment of interest  and the  continuance  of such
default  for 30 days  after  becoming  due;  (2)  failure to pay  principal  (or
premium,  if any) when due at  Maturity  or  upon  redemption;  (3)  failure  to
perform any other  covenants for 60 days after  written  notice  specifying  the
default and  allowing  ILX to remedy  such  default;  or (4)  certain  events of
bankruptcy, insolvency, or reorganization.

         The Indenture provides that the Trustee shall, within 90 days after the
occurrence of an Event of Default,  give the CAS  Bondholders  written notice of
all uncured  defaults known to it. The term "default"  means the above specified
events  without grace periods;  provided that,  except in the case of default in
the payment of principal  of (or premium,  if any) or interest on any of the CAS
Bonds,  the Trustee shall be protected in withholding such notice if and so long
as it in good faith,  determines  that the  withholding of such notice is in the
interest of the CAS Bondholders. In the case of a default based on a breach of a
material covenant or warranty, notice shall not be given until 30 days after the
occurrence of such event of default.


         If an Event of  Default  shall  occur,  and be  continuing,  either the
Trustee or the holders of at least a majority in aggregate  principal  amount of
outstanding  CAS Bonds may accelerate the maturity of all such  outstanding  CAS
Bonds.  Prior to acceleration of maturity of such CAS Bonds, the CAS Bondholders
of at least a majority in principal  amount of  outstanding  CAS Bonds may waive
any past defaults under the Indenture,  except for default in certain  covenants
as  provided  in  the  Indenture,  which  require  unanimous  consent.  The  CAS
Bondholders of at least a majority in principal  amount of outstanding CAS Bonds
may  waive an  Event  of  Default  resulting  in  acceleration,  and  annul  the
acceleration, of such CAS Bonds, but only if all the Events of Default have been
remedied  and all  payments  (other than those due as a result of  acceleration)
have been made.

   

         Upon an Event of Default,  and following the passage of any  applicable
grace  periods,  the Trustee under the Indenture or the holders of a majority in
principal amount of the CAS Bonds  outstanding,  on behalf of all the holders of
the CAS Bonds, may institute proceedings and collect monies adjudged payable out
of the property of ILX, subject to the rights of holders of Senior Indebtedness.
Such  proceedings may include (1) enforcing the rights of the CAS Bondholders as
against the VCA Stock (by the Trustee  acting at the  direction of a majority in
principal  amount of the CAS Bonds),  or (2) an action  against  other assets of
ILX,  provided that the ability of the CAS Bondholders to recover  directly from
ILX (including in the event the value of the security is insufficient to satisfy
the CAS Bonds) is subject to the rights of the  holders of Senior  Indebtedness.
Absent a security  interest or interests granted by VCA as to specific assets of
VCA,  holders  of Senior  Indebtedness  of ILX may not reach the  assets of VCA.
However,  there is no  limitation on VCA's ability to incur debt or encumber its
assets, including encumbrances of VCA's assets to secure Senior Indebtedness.

         There does not currently exist any encumbrance on the VCA Stock that is
senior to the security  interest of the CAS Bondholders.  Without the consent of
the CAS  Bondholders,  ILX may not grant any security  interest in the VCA Stock
senior to the security interest of the CAS Bondholders.

    

         Upon an  application by ILX to the Trustee to take any action under the
Indenture,  ILX must deliver an officer's  certificate and an opinion of counsel
regarding  ILX's  compliance  with  conditions  precedent  to the  taking of the
requested  action.  In  addition,  annually ILX must  deliver a  certificate  of
certain officers of ILX concerning their knowledge,  if any, of any default, and
of ILX's compliance with the Indenture.

         Modification,   Waiver  of  Certain   Covenants  and   Satisfaction  of
Indenture. With certain exceptions that permit modifications of the Indenture by
ILX and the Trustee only, the Indenture,  the rights and  obligations of ILX and
the rights of CAS Bondholders may be modified by ILX with the consent of holders
of not less than a majority in aggregate  principal  amount of  outstanding  CAS
Bonds affected thereby;  provided that ILX may make no such modification without
the consent of the holder of each CAS Bond affected thereby if such modification
would  (1)  impair or  affect  the  rights  of the CAS  Bondholders  to  receive
principal (or premium,  if any) and interest at the Stated Maturity,  (2) impair
or affect the right to institute suit for the enforcement of any such payment on
or with respect to any such CAS Bond (except as to  postponement  of an interest
payment  as  provided  below),  or (3) modify the  foregoing  requirements.  The
holders  of not less than  seventy-five  percent  (75%) in  aggregate  principal
amount of outstanding  CAS Bonds may consent to a  postponement  of any interest
payment  for  a  period  not  exceeding  three  years  from  its  due  date.  No
supplemental  indenture  shall  affect  adversely  the rights of the  holders of
Senior Indebtedness without the consent of such holders.

         The holders of a majority in aggregate  principal amount of outstanding
CAS Bonds may waive ILX's compliance with certain restrictive  provisions of the
Indenture.

         The Indenture shall be satisfied and discharged when (i) either (a) all
authenticated  and  delivered  CAS Bonds have been  delivered to the Trustee for
cancellation; or (b) all CAS Bonds not delivered for cancellation are or will be
due and payable,  or are to be called for  redemption,  within one year, and ILX
has deposited  sufficient amounts with Trustee to pay the amounts due on the CAS
Bonds; (ii) ILX has paid all other sums payable by ILX under the Indenture;  and
(iii) ILX has  delivered  a  certificate  of an  officer of ILX and a opinion of
counsel stating that all conditions precedent to discharge have been completed.


   
         Secured  Interest.  The CAS Bonds are an outstanding debt obligation of
ILX and,  in terms of  preference,  are  junior to the Senior  Indebtedness.  In
addition,  the VCA Stock has been pledged to secure the obligations evidenced by
the CAS Bonds. The stock pledge represents a first priority lien against the VCA
Stock.  If ILX  fails to  satisfy  its  obligations  under  the CAS Bonds and it
becomes  necessary  for the CAS Bondholders to elect to foreclose their interest
in the VCA Stock, there can be no assurance that the proceeds received from such
foreclosure  will be  adequate  to  satisfy  amounts  due  under CAS  Bonds.  In
addition,  the value of the VCA Stock may be reduced significantly if it is held
other than by ILX or if the then  current  value of the VCA Stock at the time of
such  foreclosure has diminished.  See "Risk Factors -- Adequacy of Security for
CAS Bonds."

         Appraisal.  An  appraisal  concerning  the  value of the VCA  Stock was
prepared by The Mentor Group, Inc., an independent  appraisal and valuation firm
that is not affiliated with and was previously  unknown to ILX. The Mentor Group
established a valuation for VCA of $26,300,000 (the "Appraisal"), an amount that
is  substantially  in excess of VCA's  current  book  value as of June 30,  1995
totaling  $44,425.  The  Appraisal  was prepared to comply with the terms of the
Trust  Indenture  Act of 1939,  which may  require  the  Company to provide  the
Trustee under the CAS Bonds with an appraisal  setting forth the value of VCA to
ILX. The  appraiser  requested and was provided  with ILX's  internal  financial
projections  prepared  for  VCA  for  use in  raising  funds  from  third  party
investors.  The financial projections prepared by ILX's management were based on
assumptions   regarding  VCA  that  are  believed  by  ILX's  management  to  be
reasonable.   Those  assumptions  were  made  based  on  management's   combined
experience in the  timeshare and hotel  industries  and assume  availability  of
financing  necessary for growth.  The assumptions  include  assessments of VCA's
future  success  rates  in  marketing  timeshare  interests  in  its  facilities
(including  that VCA would  achieve sales of  approximately  70% of the combined
timeshare  inventory  by  the  end of  1997  from  the  first  three  facilities
constructed on a timely basis),  the likely prices at which such intervals would
be sold,  room night  rental  prices  (assuming  occupancy  rates of 73% to 78%)
averaging  $78.00 to $80.00  per  night,  maintenance  subsidies  for  timeshare
intervals  of  approximately  $18.00 per day,  cash flows from  timeshare  sales
payments  based on  downpayments  of 30% and  notes  receivable  of 70% of sales
prices,  that the notes  receivable  may be financed to generate  immediate cash
equal to 85% of their face values with  receipt of the balance  upon  customers'
payment  of their  notes,  and  construction  costs  for the  standard  facility
averaging  $6.0 million  (with  approximate  amounts of $700,000  paid for land,
$300,000 for land improvements,  $3.9 million for direct  construction costs and
$1.1 million for  furniture,  fixtures and  equipment).  Based on ILX's internal
financial  projections  for VCA, the appraiser then prepared its own projections
(attached to the  Appraisal) of cash flows through 1999,  including an estimated
terminal  value,  all  of  which  were  discounted  to  present  value  using  a
capitalization  factor  determined by the  appraiser.  The  appraiser  projected
growth of VCA's business based on ILX management's  growth projections to assume
the addition of three VCA facilities each year, which is substantially in excess
of VCA's  historic  growth rate during its start-up  phase.  Resulting cash flow
projections  also are  substantially  in excess of VCA's  historic  performance.
ILX's  management  believes such growth is  reasonable  assuming sale of the CAS
Bonds  and  ILX's  continuing  ability  to  secure  construction  and  timeshare
financing  for new  facilities  commensurate  with  its  recent  acquisition  of
financing for VCA's Notre Dame facility and Tucson  facility.  See "Risk Factors
- -- Appraisal;"  Assumptions in Excess of Historic Performance;  VCA Stock May be
Inadequate  Security."  However,  no assurance can be given that ILX or VCA will
achieve such  projections or that ILX or VCA will achieve the projected  results
even if such  projections are met. If VCA does not achieve the projected  growth
or cash flows, VCA's financial condition would be undermined,  thereby underming
the  value of the VCA Stock  securing  the CAS  Bonds.  The  description  of the
Appraisal is qualified  in its  entirety by reference to the  Appraisal  and the
exhibits  attached  thereto.   A  Statement  of  the  Assumptions  and  Limiting
Conditions is set forth in the Appraisal. In particular, the Statement discloses
that,  in preparing  its  analysis,  The Mentor Group relied on certain of ILX's
financial  statements,  projections for VCA and related  assumptions,  and other
pertinent  data. The Mentor Group accepted the  information it received from ILX
without further  verification  (except as otherwise noted in the Appraisal) as a
reflection of ILX's and VCA's overall  business  operations  and  conditions.  A
potential  investor in the CAS Bonds should refer to the  Statement  attached to
the Appraisal, which is incorporated herein by reference.

    

         The Trustee. U.S. Trust Company of California, N.A. will be the Trustee
under the Indenture.  The Trustee need not take any action in the enforcement of
any remedy  available  to the  Trustee if the Trustee  does not have  sufficient
indemnification against loss or expense.

Certain Covenants

         Restrictions  on  Dividends.  For  such  time  as at  least  50% of the
principal amount of the CAS Bonds remain outstanding ILX will not declare or pay
any cash dividends or dividends in kind on its shares of common stock other than
dividends payable solely in shares of ILX common stock.

         Limitation  on  Liquidation.  Neither  the board of  directors  nor the
holders of common stock of ILX shall adopt a plan of  liquidation  that provides
for (i) the sale, lease, conveyance or other disposition of all of the assets of
ILX, other than  substantially as an entirety,  and (ii) the distribution of all
or substantially all of the proceeds of such  transaction,  and of the remaining
assets of ILX, to the holders of common  stock or  preferred  stock  unless ILX,
prior to making  any  liquidating  distribution  pursuant  to such  plan,  makes
provision for the satisfaction of its obligations as to the payment of principal
and interest on the CAS Bonds.

         Overhead   Allocation   Limitation.   ILX  shall  maintain  its  annual
expenditures for general and administrative costs at an amount not to exceed 16%
of ILX's gross revenue.

         Limitation on Change of Control.  ILX shall not  experience a change in
control,  where  "change in control"  means (a) when any person,  or any persons
acting together that would constitute a "group" for purposes of Section 13(d) of
the Securities  Exchange Act of 1934 (other than a person or group  including or
comprised  of ILX, an entity in which  Joseph P.  Martori,  Edward J. Martori or
Martori Enterprises Incorporated owns an interest (or any of them individually),
any  subsidiary,  any employee stock  purchase plan,  stock option plan or other
incentive plan or program,  retirement plan or automatic  dividend  reinvestment
plan or any  substantially  similar plan of ILX or any  subsidiary or any person
holding  securities  of ILX for or  pursuant  to the  terms  of any  such  plan,
together with any affiliates thereof), acquires beneficial ownership (as defined
in Rule 13d-3 under the  Exchange  Act) of at least a majority of all classes of
capital stock of ILX, or (b) all or  substantially  all of ILX's assets (defined
as greater  than 75% of the fair  market  value of ILX's  assets) are sold as an
entirety  to any person or related  group of persons in any one  transaction  or
series of related transactions.

         A "change in control"  does not violate the  covenant if (i) the market
price of the common  stock on the date of the change in control  occurred  is at
least  105% of the  conversion  price  of the CAS  Bonds in  effect  immediately
preceding  the time of the change in control,  or (ii) all of the  consideration
(excluding cash payments for fractional  shares) in the transaction  giving rise
to the change in control to the holders of common stock  consists of  securities
that are,  or are  immediately  upon  issuance  will be,  listed  on a  national
exchange or quoted on a quotation  system,  and as a result of such  transaction
the CAS Bonds become convertible into such security,  or (iii) the consideration
in the  transaction  giving  rise to the change in control to the holders of the
common stock consists of cash, securities that are, or immediately upon issuance
will be,  listed on a  national  securities  exchange  or quoted on a  quotation
system,  or a combination  of cash and such  securities  and the aggregate  fair
value of such  consideration is at least 105% of the conversion price of the CAS
Bonds in effect on the date immediately preceding such transaction,  or (iv) the
CAS Bonds or the shares of common stock into which the CAS Bonds are convertible
are freely  tradeable  without  restriction  in time or quantity with respect to
sales of CAS Bonds or shares of common stock.

         The Indenture offers limited or no protection to the CAS Bondholders in
the event of a leveraged buyout initiated by ILX, certain  management of ILX, or
any of their affiliates, or by an entity in which they have an interest.

         Limitation on Merger.  ILX may not merge into or  consolidate  with any
other corporation in a transaction in which ILX is not the surviving corporation
unless:  (i) the  successor  is a  corporation  organized  under the laws of any
domestic jurisdiction;  (ii) the successor corporation assumes ILX's obligations
on the CAS Bonds  and under the  Indenture;  (iii)  after  giving  effect to the
transaction, no default, and no event that, after notice of lapse of time, would
become a default,  shall have  occurred and be  continuing;  (iv) the  successor
corporation must have a class of equity securities listed on a national exchange
or quotation system, and the CAS Bonds must be convertible into such securities;
and (v) ILX delivers to the Trustee  appropriate  opinions and certifications as
to compliance with conditions precedent under the Indenture.

       

Description of ILX Common Stock

         Each share of ILX common stock  entitles the holder thereof to one vote
in all matters submitted to a vote of ILX's  shareholders,  except that election
of  directors  shall be by  cumulative  voting to the  extent  and in the manner
provided by Arizona law.  Cumulative  voting  requires  that in any election for
board members,  each share of stock is entitled to a total number of votes equal
to the total number of board  members to be elected.  Such votes may be cast for
one or more directors as the shareholder  desires. No holder of ILX common stock
has any preemptive right to subscribe for or purchase additional shares of ILX's
stock.  Holders  of ILX  common  stock  are  entitled  to share  ratably  in all
dividends not  attributable  to the Series A or Series C Stock that are declared
by the Board of Directors  and in all assets  available  for  distribution  upon
liquidation after giving effect to the liquidation  preferences of the Series A,
Series B and Series C Stock.

Description of Series A Stock

         Pursuant  to the plan of  reorganization  of BIS-ILE  Associates  dated
September  10,  1991 (see "The  Company--Other  Wholly  Owned  Subsidiaries--ILE
Sedona Incorporated), the unsecured trade creditors of BIS-ILE Associates agreed
to accept 82,540 shares of ILX's non-voting Series A Preferred Stock, $10.00 par
value ("Series A Stock"), in full satisfaction of a debt to such trade creditors
in the amount of $825,400.  Accordingly, ILX authorized 110,000 shares of Series
A Stock,  66,795 shares of which remain issued and outstanding at June 30, 1995.
Beginning July 1, 1996, the Series A Stock is entitled to an annual  dividend of
$.80 per share when and as  declared by ILX's  Board of  Directors  out of funds
legally available therefor. Dividends may not be paid on ILX common, Series B or
Series C Stock until the Series A Stock sinking fund  requirements and dividends
payments are satisfied.

         The  Series A Stock has a  liquidation  preference  of $10.00 per share
that is superior to the liquidation preferences of the Series B Stock and Series
C Stock and the  liquidation  rights on the ILX common stock.  Prior to June 30,
1996,  ILX may  redeem  the  Series  A Stock  at a price of  $10.00  per  share.
Beginning  January 1, 1993,  ILX,  through  one of its  affiliates,  is required
quarterly to make  provision  for a dividend  sinking fund in an amount equal to
$100 for each  unrescinded  timeshare  sale in the Sedona  Vacation  Club at Los
Abrigados Resort & Spa made during the preceding calendar quarter,  adjusted for
certain  conversions of Series A Stock into Lodging  Certificates,  as described
below.

         Before June 30, 1996,  each holder of Series A Stock may exchange up to
$35,000 par value of Series A Stock for  "Lodging  Certificates"  at the rate of
one Lodging Certificate for every fifteen shares of Series A Stock so exchanged.
Subject to certain  conditions,  a Lodging  Certificate may be exchanged for one
night's stay at Los Abrigados Resort & Spa. Additionally,  a holder of more than
one thousand shares of Series A Stock may exchange one thousand shares of Series
A Stock plus $2,100 for a timeshare  membership  in the Sedona  Vacation Club at
Los Abrigados Resort & Spa in Sedona,  Arizona.  The foregoing discussion of the
Series A Stock is qualified in its entirety by reference to the  Certificate  of
Designation of the Series A Stock, a copy of which may be obtained from ILX.

Description of Series B Stock

         Pursuant  to the plan of  reorganization  of  BIS-ILE  Associates,  ILX
authorized  and  issued  275,000  shares  of  non-voting  Series  B  Convertible
Preferred Stock,  $10.00 par value ("Series B Stock"), in full satisfaction of a
debt to B.I. Sedona,  Inc., in the amount of $2,750,000,  55,000 shares of which
remain issued and outstanding at June 30, 1995.

         The  Series B Stock has a  liquidation  preference  of $10.00 per share
that is junior to the liquidation preference of the Series A Stock but senior to
the liquidation  preference of the Series C Stock and the liquidation  rights on
the ILX common stock.  Prior to June 30, 1996, ILX may redeem the Series B Stock
at a price of $10.00  per  share.  From and after  July 1,  1996,  each share of
Series B Stock  may be  converted  into two  shares  of ILX  common  stock.  The
conversion rate shall be adjusted for dividends paid in ILX common stock,  stock
splits, reverse stock splits and stock reclassifications.

         Prior to June 30,  1996,  a holder of Series B Stock may exchange up to
$100,000 par value of Series B Stock for Lodging Certificates at the rate of one
Lodging  Certificate  for every  fifteen  shares of Series B Stock so exchanged.
Additionally,  a holder of more than one  thousand  shares of Series B Stock may
exchange  one  thousand  shares of Series B Stock plus  $2,100  for a  timeshare
membership in the Sedona Vacation Club at Los Abrigados  Resort & Spa in Sedona,
Arizona.  The  foregoing  discussion  of the Series B Stock is  qualified in its
entirety by reference to the  Certificate of Designation for the Series B Stock,
a copy of which may be obtained from ILX.

Description of Series C Stock

         In  connection  with the  Merger of  Genesis  into  ILX's  wholly-owned
subsidiary,  ILX authorized  309,000  shares of non-voting  Series C Convertible
Preferred Stock, $10.00 par value ("Series C Stock").  ILX issued 305,652 shares
of Series C Stock, of which 291,261 shares remain issued and outstanding at June
30, 1995.  The Series C Stock has been issued,  along with certain shares of ILX
common  stock,  to former  Genesis  Shareholders  in exchange for their  Genesis
common stock.

   
         The  Series C Stock  is  entitled  to  receive  dividends,  when and as
declared  by ILX's  Board  of  Directors,  out of any  funds  legally  available
therefore at the rate of $.60 per share per annum (the  "Dividend  Preference"),
payable in preference  and priority to any payment of any dividend on ILX common
stock but  subordinate and subject to the dividend rights of the Series A Stock.
Except for Cumulation  Shares (as hereafter  defined)  issuable on conversion or
liquidation  of the  Series C Stock,  the right to  Dividend  Preference  is not
cumulative.  If,  during any year prior to the fifth  anniversary  (November  1,
1998) of the effective date of the Merger between ILX's wholly owned subsidiary,
ILEAC,  and Genesis  (see "The  Company - Other  Wholly  Owned  Subsidiaries  --
Genesis"),  the  Dividend  Preference  is not paid in full,  the unpaid  portion
thereof  will  accumulate  through  November  1, 1998 (the total  amount of such
cumulation  expressed  in  dollars  is  referred  to  herein  as  the  "Dividend
Arrearage").  ILX is not required to pay the Dividend  Preference in cash except
upon liquidation.  "Cumulation Shares" means the total Dividend Arrearage (as of
the date of  calculation  thereof)  owed to any  holder of  Series C Stock  with
respect to all shares of Series C Stock owned of record by such  holder  divided
by $6.00. Partial fiscal years are to be equitably prorated.  The Series C Stock
has a  liquidation  preference  of $10.00 per share plus any Dividend  Arrearage
allocable to such shares.  Such  liquidation  preference is  subordinate  to the
liquidation preferences of ILX's Series A Stock and Series B Stock. The Series C
Stock may be redeemed by ILX at any time on or after November 1, 1996 at a price
of $10.00 per share plus payment of all declared  but unpaid  dividends.  At the
option of the holder,  shares of Series C Stock may be converted  into shares of
ILX common stock after  November 1, 1994 but prior to November 1, 2003 at a rate
of five shares of ILX common stock for every three  shares of Series C Stock.  A
holder of Series C Stock also shall convert the  applicable  Dividend  Arrearage
with  respect to such shares  into ILX common  stock at the rate of one share of
ILX common  stock for every $6.00 of  Dividend  Arrearage.  This  summary of the
terms of the Series C Stock is qualified in its entirety by the  Certificate  of
Designation of the Series C Stock, a copy of which may be obtained from ILX.
    

          Arizona Anti-takeover Legislation and Anti-takeover Devices

         Arizona Revised  Statutes  Sections 10-1201 et seq. were adopted by the
Arizona  legislature  in an  attempt  to prevent  corporate  "greenmail"  and to
restrict the ability to acquire domestic corporations.  These statutes generally
apply to business  combinations or control share acquisitions of "issuing public
corporations,"  which  are  defined  as  corporations  having a class of  equity
securities  registered  pursuant to Section 12 of the Exchange Act or subject to
Section 15(d) of the Exchange Act and either (i) incorporated  under the laws of
Arizona or (ii) having a principal  place of  business  or  principal  executive
office in  Arizona,  owning or  controlling  assets in Arizona  that have a fair
market value of at least $1,000,000 and having more than 500 employees  residing
in Arizona. ILX has securities registered pursuant to Section 12 of the Exchange
Act and is  subject to Section  15(d) of the  Exchange  Act,  and  therefore  is
subject to these statutes. These statutes could impede an acquisition of ILX and
its affiliates.

         Arizona  Revised  Statutes  Section  10-1204  limits  the  ability of a
corporation to repurchase  stock from a beneficial  owner of more than 5% of the
voting power of an issuing  public  corporation  unless  certain  conditions are
satisfied.  ARS  Section  10-1205  limits  the  ability  of the  issuing  public
corporation to enter into or amend any  agreements  containing  provisions  that
increase  the current or future  compensation  of any officer or director of the
issuing public  corporation during any tender offer or request or invitation for
tenders  of any class or series of  shares  of the  issuing  public  corporation
(other than an offer,  request or invitation by the issuing public corporation).
ARS Section 10-1211 regulates control share acquisitions, defined as a direct or
indirect  acquisition  of  beneficial  ownership of shares of an issuing  public
corporation  that would,  when added to all other  shares of the issuing  public
corporation  beneficially  owned by the acquiring person,  entitle the acquiring
person  immediately  after the  acquisition to exercise either (a) more than 20%
but less  than  33-1/3%  or (b) at least  33- 1/3% but less than 50% or (c) more
than 50% of the voting  power.  Among other things,  control share  acquisitions
exclude  statutory  mergers  and  acquisitions,  and  acquisitions  pursuant  to
security  agreements.  Within  ten  days  after  engaging  in  a  control  share
acquisition, the acquiring person must deliver to the issuing public corporation
an information  statement setting forth the identity of the acquiring person and
all of its affiliates,  the number and class of securities of the issuing public
corporation  beneficially owned before, and to be acquired in, the control share
acquisition, and the terms of the control share acquisition. The shares acquired
in a control share  acquisition  have all the same voting rights as other shares
in elections for  directors,  but do not have the right to vote on other matters
unless   approved  by  a  resolution  of  shareholders  of  the  issuing  public
corporation other than the acquiring person and any officer or director.  If the
shareholders  vote not to accord  voting  rights to the shares  acquired  by the
acquiring person,  the issuing public  corporation may redeem the control shares
at their then current  market  price.  Finally,  in certain  circumstances,  ARS
Section 10-1221 prohibits an issuing public  corporation or a subsidiary thereof
from engaging in a business  combination with any interested  shareholder of the
issuing  public  corporation  or any  affiliate or  associate of the  interested
shareholder for three years after the interested shareholder's share acquisition
date.

         The  constitutionality  of these provisions of Arizona law has not been
tested  under  Arizona  or  federal  law.  No  assurance  can be given that such
statutes would  withstand any such  constitutional  challenge.  The existence of
these statutes may make ILX a less attractive merger or acquisition candidate.


         Except as described  above with respect to the statutory  provisions of
the Arizona  anti-takeover  laws, ILX has not adopted any anti-takeover  devices
with  respect to its equity or debt  securities,  including  the CAS Bonds.  See
"Risk Factors -- Arizona Anti-takeover Provisions."


                        INFORMATION ABOUT THE REGISTRANT


   
         Information regarding ILX is incorporated by reference from ILX's 10-K,
ILX's 10-Qs, ILX's Proxy Statement and ILX's S-2 Registration Statement.  Copies
of ILX's 10-K,  ILX's most recent 10-Q and ILX's Proxy Statement  accompany this
Prospectus.

         In late July, 1995, after ILX's second quarter Form 10-Q was filed with
the Securities  and Exchange  Commission,  ILX borrowed  $900,000 from Edward J.
Martori and the Cynthia J. Polich  Irrevocable Trust, of which Joseph P. Martori
is trustee.  The note bears  interest  at 13.5% and is secured by 320  timeshare
weeks in the Sedona  Vacation Club at Los Abrigados  Resort & Spa. This debt may
be repaid from the proceeds of this offering. See "Use of Proceeds."

         ILX  has  pending  a  charge  with  the  Equal  Employment  Opportunity
Commission (EEOC). Charge No. 350942326 alleges  discrimination based on race as
a result of a worker's hours being  reduced.  ILX has responded that its conduct
was not discriminatory  and that the hours of all similarly situated  co-workers
were  reduced to avoid  eliminating  any single job. The same  individual  filed
Charge No.  350950249  which  alleged  retaliatory  discharge in response to the
first charge. ILX responded that it had no knowledge of the claim at the time of
the  dismissal.  The EEOC has terminated  its  investigation  of this charge and
issued a notice of right to sue,  which right  expires on or about  December 28,
1995.

    

                        SEC POSITION ON INDEMNIFICATION
                         FOR SECURITIES ACT LIABILITIES

         Articles 13 and 14 of ILX's  Articles of  Incorporation,  under certain
circumstances,  provide for the  indemnification of ILX's officers and directors
against  liabilities  they  may  incur  in such  capacities.  A  summary  of the
circumstances in which such indemnification is provided is contained herein, but
that description is qualified in its entirety by reference to Articles 13 and 14
of ILX's Articles of Incorporation.

         In  general,  any  director  or  officer  of  ILX  is  eligible  to  be
indemnified against all expenses,  including attorneys' fees, judgments,  fines,
punitive  damages  and  amounts  paid  in  settlement,  that  were  incurred  in
connection  with a proceeding  to which the director or officer was a party as a
result of his or her relationship  with ILX, unless (1) the individual  breached
his or her duty of loyalty to ILX, (2) the  individual's  acts or omissions  are
not in good faith,  (3) the  individual  engaged in  intentional  misconduct  or
knowing  violation of law, or (4)  indemnification  is expressly  prohibited  by
applicable  law. In addition,  ILX will not  indemnify a director or officer for
any  liability  incurred in a proceeding  initiated  (or  participated  in as an
intervenor or amicus curiae) by the officer or director seeking  indemnification
unless such initiation or participation is authorized by the affirmative vote of
a majority of the directors in office.

         ILX shall  advance funds to pay the expenses of any officer or director
involved  in  a  proceeding  provided  ILX  receives  an  undertaking  that  the
individual will repay the funds if it is ultimately determined that he or she is
not entitled to  indemnification.  The  indemnification  rights granted to ILX's
officers and directors are deemed to be a legally binding  contract  between ILX
and each such officer and director.  Any repeal,  amendment or  modification  of
Articles  13 or  14 of  ILX's  Articles  of  Incorporation  shall  be  effective
prospectively  and shall not affect any prior rights or  obligations  concerning
the indemnification of ILX's officers and directors.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers or persons  controlling the
Registrant  pursuant  to the  foregoing  provisions,  the  Registrant  has  been
informed  that in the opinion of the  Securities  and Exchange  Commission  such
indemnification  is  against  public  policy  as  expressed  in the  Act  and is
therefore unenforceable.

                                 LEGAL MATTERS

         Certain legal matters in connection with the authorization and issuance
of the CAS Bonds and the shares of ILX common  stock  issuable  upon  conversion
thereof  will be  passed  upon for ILX by  Colombo  &  Bonacci,  P.C.,  Phoenix,
Arizona. Thelen, Marrin, Johnson & Bridges, Los Angeles,  California,  is acting
as counsel to the Underwriters in connection with certain legal matters relating
to the CAS Bonds offered hereby.


                                  UNDERTAKINGS

         Beginning  after the closing of the  offering,  all  investors  will be
provided  annually  with  financial  statements  of the  issuing  entity and its
subsidiaries, including a balance sheet and the related statements of income and
retained earnings and changes in financial position,  accompanied by a report of
an  independent  public  accountant  stating  that an  audit  of such  financial
statements  has been  made in  accordance  with  generally  accepted  accounting
principles,  stating the opinion of the accountant with respect to the financial
statements and the accounting  principles  and practices  reflected  therein and
with respect to the consistency of the application of the accounting principles,
and identifying any matters to which the accountant takes exception and stating,
to the extent  practicable,  the effect of each such exception on such financial
statements.

         ILX does not  currently  make  loans to its  affiliates.  Further,  all
future material affiliated transactions and loans with affiliates of ILX will be
made or entered into on terms that are no less  favorable to ILX than those that
can be obtained  from an  unaffiliated  third party,  and any such  transaction,
including  any  forgiveness  of loans,  shall be  approved  by a majority of the
directors who do not have an interest in the transaction.


                                 EXHIBIT INDEX

         The VCA  Financial  Statements  are attached to this  Prospectus  as an
exhibit and made a part hereof.

                            VARSITY CLUBS OF AMERICA

                         INDEX TO FINANCIAL STATEMENTS

         Independent Auditors' Report........................................F-1

         Consolidated Balance Sheets as of June 30, 1995 and December 31,
         1994 and 1993.......................................................F-2

         Consolidated Statements of Operations for the six months ended
         June 30, 1995 and for the year ended December 31, 1994..............F-3

         Consolidated Statements of Shareholder Equity for the years
         ended December 31, 1991, 1992, 1993 and 1994........................F-4

         Consolidated Statements of Cash Flows for the six months ended
         June 30, 1995 and for the year ended December 31, 1994..............F-5

         Notes to Consolidated Financial Statements..........................F-6




INDEPENDENT AUDITORS' REPORT



Board of Directors and Shareholders
Varsity Clubs of America Incorporated
Phoenix, Arizona

We have  audited the  accompanying  balance  sheets of Varsity  Clubs of America
Incorporated (the "Company") as of December 31, 1994 and 1993, the statements of
operations  and of cash  flows for the year ended  December  31,  1994,  and the
statements  of  shareholders'  equity for each of the three  years in the period
ended December 31, 1994. These financial  statements are the  responsibility  of
the Company's  management.  Our  responsibility  is to express an opinion on the
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the 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,  such  financial  statements  present  fairly,  in all material
respects,  the  financial  position of the  Company as of December  31, 1994 and
1993,  and the  results  of their  operations  and their cash flows for the year
ended  December  31,  1994 in  conformity  with  generally  accepted  accounting
principles.



DELOITTE & TOUCHE LLP
Phoenix, Arizona

July 26, 1995


<TABLE>

                      VARSITY CLUBS OF AMERICA INCORPORATED
                           CONSOLIDATED BALANCE SHEETS


<CAPTION>
                                                      June 30,            December 31,       December 31,
                                                        1995                  1994               1993
                                                       ------               -------            --------
                                                     (Unaudited)
<S>                                                   <C>                  <C>                 <C>     
Assets
     Cash and cash equivalents (Note 6)               $       --           $    97,502          $     15
     Restricted cash (Note 1)                            782,907                    --                --
     Notes receivable, net (Note 2)                    1,734,106               251,679                26
     Resort property under development
         (Note 3)                                      5,993,060             1,735,592                --
     Deferred assets (Note 4)                            371,582               204,383           221,336
     Property and equipment, net (Note 5)                 92,106                60,266                --
     Other assets                                         23,419                 7,670                --
                                                       ---------            ----------          ---------
                                                      $8,997,180            $2,357,092          $221,377
                                                       =========             =========          ========

Liabilities and Shareholder Equity
     Accounts payable                                 $  264,512            $   67,817            $3,623
     Accrued and other liabilities                       696,599                92,161                --
     Due to affiliates (Note 6)                        3,098,995             1,788,294           203,866
     Deferred income (Note 3)                            103,973               365,195                --
     Notes payable (Note 7)                            4,788,676               400,784                --
                                                       ---------            ----------          --------
                                                       8,952,755             2,714,251           207,489
                                                       ---------            ----------          --------

Shareholder Equity
     Common stock, no par value; 1,000,000
         shares authorized; 1,000 issued
         and outstanding                                 126,095               126,095           126,095
     Deficit                                             (81,670)             (483,254)         (112,207)
                                                      ----------            -----------        ---------
                                                          44,425              (357,159)           13,888
                                                      ----------            -----------        ---------
                                                      $8,997,180            $2,357,092          $221,377
                                                      ==========            ===========        =========

See notes to consolidated financial statements
</TABLE>


<TABLE>

                      VARSITY CLUBS OF AMERICA INCORPORATED
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<CAPTION>

                                                                    Six months                 Year
                                                                  ended June 30,        ended December 31,
                                                                       1995                    1994
                                                                       ----                    ----
                                                                     (unaudited)
<S>                                                                   <C>                      <C>      
Revenues
     Sales of timeshare interests                                     $2,941,347               $      --
     Commissions on timeshare interests sold                              80,733                 149,446
                                                                      ----------                 -------
                                                                       3,022,080                 149,446
                                                                      ----------                 -------

Cost of sales and operating expenses
     Cost of timeshare interests sold                                  1,254,347                  98,022
     Advertising and promotion                                           718,929                 525,184
     General and administrative                                           25,773                  29,205
     Provision for doubtful accounts                                     176,452                      --
                                                                       ---------                --------
                                                                       2,175,501                 652,411
                                                                       ---------                --------

Operating income (loss)                                                  846,579                (502,965)

Other income (expense)
     Interest expense                                                   (201,372)               (115,447)
     Interest income                                                      24,100                      --.

Income (loss) before income taxes                                        669,307                (618,412)

Income taxes                                                            (267,723)                247,365
                                                                      ----------                --------

Net income (loss)                                                      $ 401,584               $(371,047)
                                                                      ==========               =========



See notes to consolidated financial statements
</TABLE>




<TABLE>

                      VARSITY CLUBS OF AMERICA INCORPORATED
                  CONSOLIDATED STATEMENTS OF SHAREHOLDER EQUITY
<CAPTION>


                                                 Common Stock
                                             --------------------
                                                                            
                                             Shares         Amount            Deficit           Total
                                            -------        -------         ------------        -------   
<S>                                         <C>          <C>               <C>              <C>      
Balances, December 31, 1991                  1,000        $ 98,866          $(112,207)       $(13,341)
Additional capital contribution                ---          27,229                ---          27,229
                                          --------        --------         -----------       ---------

Balances, December 31, 1992 and 1993         1,000         126,095           (112,207)         13,888

Net loss                                       ---             ---           (371,047)       (371,047)
                                         ---------        --------           ---------       ---------
Balances, December 31, 1994                  1,000         126,095           (483,254)       (357,159)

Net income (unaudited)                         ---             ---            401,584         401,584
                                         ---------        --------          ----------        -------

Balances, June 30, 1995 (unaudited)          1,000        $126,095          $ (81,670)       $ 44,425
                                         =========        ========          ==========       ========


See notes to consolidated financial statements

</TABLE>





<TABLE>

                      VARSITY CLUBS OF AMERICA INCORPORATED
                      CONSOLIDATED STATEMENT OF CASH FLOWS
<CAPTION>

                                                                 Six months ended          Year ended
                                                                     June 30,             December 31,
                                                                       1995                   1994
                                                                       ----                   ----
                                                                    (unaudited)
<S>                                                                  <C>                    <C>     
Cash flows from operating activities:
     Net income (loss)                                             $   401,584             $ (371,047)
     Adjustments to reconcile net income (loss) to
         net cash provided by operating activities:
     Additions to notes receivable                                  (1,658,879)              (251,653)
     Provision for doubtful accounts                                   176,452                     --
     Depreciation and amortization                                       6,918                  1,035
     Cost of timeshare interests sold                                  547,860                     --
     Change in assets and liabilities:
         Additions to resort property under development             (4,805,328)            (1,735,592)
         Increase in other assets                                      (15,749)                (7,670)
         Increase in accounts payable                                  196,695                 64,194
         Increase in accrued and other liabilities                     604,438                 92,161
         Increase (decrease) in deferred income                       (261,222)               365,195
                                                                    -----------             ---------
Net cash provided (used) by operating activities                    (4,807,231)            (1,843,377)
                                                                     ---------              ---------

Cash flows from investing activities:
     Additions to restricted cash                                     (782,907)                    --
     (Increase) decrease in deferred assets                           (167,199)                16,953
     Purchases of plant and equipment                                  (38,758)               (61,301)
                                                                    -----------            -----------
Net cash used in investing activities                                 (988,864)               (44,348)
                                                                    -----------            -----------

Cash flows from financing activities:
     Proceeds from notes payable                                     4,387,892                400,784
                                                                    
     Increase in due to affiliates                                   1,310,701              1,584,428
                                                                    ----------             ----------
Net cash provided by financing activities                            5,698,593              1,985,212
                                                                    ----------             ---------

Net increase (decrease) in cash and cash equivalents                   (97,502)                97,487
Cash and cash equivalents at beginning of period                        97,502                     15
                                                                        ------             ----------
Cash and cash equivalents at end of period                         $        --             $   97,502
                                                                    ==========                =======


See notes to consolidated financial statements

</TABLE>



                      VARSITY CLUBS OF AMERICA INCORPORATED
                   Notes to Consolidated Financial Statements


Note 1 - Summary of Significant Accounting Policies

Principles of Consolidation and Business Activities
The consolidated  financial  statements include the accounts of Varsity Clubs of
America Incorporated and its wholly-owned subsidiaries ("VCA" or the "Company").
All significant  intercompany  transactions and balances have been eliminated in
consolidation. VCA is a wholly owned subsidiary of ILX Incorporated ("ILX").

The Company's  significant  business activities include  developing,  operating,
marketing and financing  ownership  interests in quality lodging  accommodations
near prominent colleges and universities.

There was no income statement activity in 1992 and 1993.

Revenue Recognition

Revenue  from sales of timeshare  interests is  recognized  in  accordance  with
Statement of Financial  Accounting Standard No. 66, Accounting for Sales of Real
Estate ("SFAS No. 66"). No sales are recognized  until such time as a minimum of
10% of the purchase  price has been received in cash,  the buyer is committed to
continued  payments  of the  remaining  purchase  price and the Company has been
either released of, or has provided for, the delivery of all future  obligations
for the timeshare  interest.  Revenue will be  recognized  by the  percentage of
completion  method as development and construction  proceeds and as the costs of
development and profit can be reasonably estimated.

Income Taxes

VCA has an informal tax sharing agreement with ILX under which it receives a tax
benefit  from ILX for tax losses  included  in the ILX tax return if such losses
can be utilized by ILX.  Amounts  will be payable by VCA to ILX when VCA taxable
income is included in the ILX tax return.  This payable will be calculated based
upon taxes that VCA would owe on a stand alone  basis.  Deferred  tax assets and
liabilities  are recorded  when there is a  difference  between the tax basis of
such accounts in the ILX  consolidated  tax returns and the financial  statement
basis. At December 31, 1994, due to affiliates included a current tax receivable
of $165,969 and a deferred tax asset of $90,290.

Statements of Cash Flows

Cash  equivalents  are highly liquid  investments  with an original  maturity of
three months or less.  During the year ended December 31, 1994, the Company paid
interest of  approximately  $30,748,  which was  capitalized to resort  property
under development.

Restricted Cash

Amounts of cash in escrow have been  classified as  restricted  cash because the
Company  does not have access to the cash until the  facility  is  complete  and
deeds are issued.


Note 2 - Notes Receivable

Notes receivable consist of the following:

                                                                 December 31,
                                                                     1994
                                                                     ----
Timeshare receivables                                              $282,483
Allowance for possible credit losses                                (30,804)
                                                                   --------
                                                                   $251,679
                                                                   ========

Notes  generated  from the sale of timeshare  interests  bear interest at annual
rates  ranging  from 9% to 13.5%  and have  terms  of five to  seven  years.  In
addition,  the Company offers 0% interest and below market interest, and one and
two year financing, to certain timeshare purchasers.  These notes are discounted
to yield a consumer market rate. The notes are  collateralized by deeds of trust
on the timeshare interests sold.

The Company has a $10 million financing  commitment whereby the Company may sell
eligible  notes  received from sales of timeshare  interests on a recourse basis
through February 1996. The commitment may be extended for an additional eighteen
month  period and an  additional  $10  million  at the  option of the  financing
company. This commitment was unused at December 31, 1994.

Note 3 - Resort Property Under Development

The Company  intends to develop  lodging  accommodations  in areas  located near
major university campuses, and to market those lodging accommodations, including
interval ownership  interests,  to alumni and other sports  enthusiasts.  During
1994, the Company  acquired its first site near the University of Notre Dame for
$690,655 and commenced construction. Acquisition and construction costs totaling
$1,735,592  are included in resort  property  under  development at December 31,
1994. Revenues of $513,400, net of related selling costs of $148,205,  have been
deferred at December 31, 1994, until construction is substantially complete.

The Company has a construction  financing  commitment for $5 million to complete
the Notre Dame facility,  of which $400,784 has been drawn at December 31, 1994.
(Note 7)

Note 4 - Deferred Assets

Deferred  assets  consist of loan fees and land  deposits  on  potential  future
sites.

Note 5 - Property and Equipment

         Property and equipment consists of the following:

                                                                    December 31,
                                                                       1994
                                                                       ----

Office equipment                                                      $15,564
Computer equipment                                                     45,737
                                                                      -------   
                                                                       61,301
Accumulated depreciation                                               (1,035)
                                                                       ------
                                                                      $60,266
                                                                      =======
Note 6 - Due to Affiliates

The  balances  in due  to  affiliates  represent  advances  from  ILX  and  cash
overdrafts  that will be covered by ILX. The advances bear interest at 13.5% and
are  payable  on  demand,  although  no  demand  is  anticipated  until  VCA has
sufficient working capital to commence repayment.

Note 7 - Notes Payable

Notes payable consists of a construction note payable,  collateralized by a deed
of trust on the Varsity  Clubs of America - Notre Dame  facility  in  Mishawaka,
Indiana. The note bears interest at 13%, with interest payable monthly,  release
fees of $2,180 per interval  applied to the principal  balance of the note, with
the  balance  due in full 36 months  from the date of the final loan draw.  This
note  was  issued  pursuant  to a  commitment  for  $5  million.  Under  certain
circumstances  the lender has the option to convert the repayment  terms to a 60
month amortization.

Note 8 - Commitments

Future minimum lease payments on noncancelable operating leases are as follows:

             Year ending
            December 31,
            ------------
                1995                                            $51,000
                1996                                             26,000
                1997                                             13,000
                                                               --------
                                                                $90,000
                                                               ======== 

Total rent  expense for the year ended  December  31,  1994,  was  approximately
$63,000.

Note 9 - Subsequent Events

In July 1995, the Company acquired a two acre site in Tucson,  Arizona, near the
University  of Arizona,  to be the site of its second  Varsity Clubs of America.
The land was acquired for $1,002,000,  consisting of a $300,600 down payment and
a note  payable to the seller of  $701,400.  The  Company has a  commitment  for
construction  financing  for the facility in the amount of $6 million,  which is
expected to be sufficient to build and furnish the property.

Note 10 - Unaudited Interim Period

Summary of Significant Accounting Policies

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting   principles  for  interim
financial  information  and the  instructions  to Form  10Q and  Rule  10-01  of
Registration  S-X.  Accordingly,  they do not include all of the information and
notes  required  by  generally  accepted  accounting   principles  for  complete
financial  statements.  In  the  opinion  of  management,  all  adjustments  and
reclassifications  considered  necessary for a fair and comparable  presentation
have been included and are of a normal recurring  nature.  Operating results for
the six month period ended June 30, 1995, are not necessarily  indicative of the
results  that may be  expected  for the  year  ending  December  31,  1995.  The
accompanying  financial  statements  should  be read  in  conjunction  with  the
Company's most recent audited financial statements.

Notes Payable

During the first six months of 1995, the Company  borrowed  $3,575,795 on its $5
million  construction  financing  commitment  for the Varsity Clubs of America -
Notre Dame facility,  bringing the balance outstanding on the loan to $3,976,579
at June 30, 1995.

During the  second  quarter  of 1995,  the  Company  borrowed  $812,097  against
consumer  notes  receivable.  This  amount was  borrowed  under the $10  million
committment and such notes will be sold to the lender when deeds are issued.



<PAGE>

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

   
No  dealer,  salesperson  or  any  other               $3,000,000
person has been  authorized  to give any
information     or    to    make     any
representation  not  contained  in  this
Prospectus in connection  with the offer               -----------
made  hereby.  If given  or  made,  such
information or  representation  must not
be relied upon as having been authorized             ILX INCORPORATED
by the Company. This Prospectus does not
constitute   an   offer   to   sell   or
solicitation  of an offer to purchase by             10% Convertible
any person in any  jurisdiction in which               Adjustable
such offer  would be  unlawful.  Neither              Secured Bonds
the delivery of this  Prospectus nor any
sale  made  hereunder  shall  under  any
circumstances   create  any  implication               Due 2000
that the information contained herein is
correct as of any time subsequent to the
date hereof.  However,  in  the event of 
any  material  change during  the period
when this Prospectus must be  delivered, 
this   Prospectus  will  be  amended  or 
supplemented accordingly.


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

            TABLE OF CONTENTS

AVAILABLE INFORMATION...................1

CORPORATION BY REFERENCE................1

PROSPECTUS SUMMARY......................2
                                                       ---------------
RISK FACTORS............................6
                                                          PROSPECTUS
THE COMPANY............... ............11
                                                       ---------------
RATIO OF EARNINGS TO FIXED CHARGES ....18

USE OF PROCEEDS....................... 18

UNDERWRITING...........................19

DESCRIPTION OF ILX SECURITIES AND
PERTINENT ARIZONA STATUTES...........  21         
                                                      BROOKSTREET SECURITIES 
INFORMATION ABOUT THE REGISTRANT.....  29               2361 Campus Drive
                                                            Suite 210
SEC POSITION ON INDEMNIFICATION                      Irvine, California 92715
FOR SECURITIES ACT LIABILITIES.......  30                 (714) 852-7905
                                                          
LEGAL MATTERS........................  30                                 
                 
UNDERTAKINGS.........................  31

EXHIBIT INDEX........................  31
     
     --------------------------------

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


                                                     
                                             
                                                  


                                    PART II

                            INFORMATION NOT REQUIRED
                                 IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.



   
      SEC Registration Fee.............................................$4,379.30
      NASD Fees........................................................$2,770.00
      Representative Non-Accountable Expense Allowance................$60,000.00
      Accounting Fees and Expenses....................................$50,000.00
      Legal Fees and Expenses.........................................$50,000.00
      Printing Expenses...............................................$20,000.00
      Blue Sky Fees and Expenses......................................$35,985.00
      Appraiser Fees...................................................$8,000.00
      Trustee Fees....................................................$10,500.00
      Miscellaneous...................................................$10,000.00
                                                                      ----------
              Total..................................................$251,634.30
    



Item 15. Indemnity of the Officers and Directors and Commission Position on Such
         Indemnity.

         Articles 13 and 14 of ILX's  Articles of  Incorporation,  under certain
circumstances,  provide for the  indemnification of ILX's officers and directors
against  liabilities  they  may  incur  in such  capacities.  A  summary  of the
circumstances in which such indemnification is provided for is contained herein,
but that  description  is  qualified in its entirety by reference to Articles 13
and 14 of ILX's Articles of Incorporation.

         In  general,  any  director  or  officer  of  ILX  is  eligible  to  be
indemnified against all expenses,  including attorneys' fees, judgments,  fines,
punitive  damages  and  amounts  paid  in  settlement,  that  were  incurred  in
connection  with a proceeding  to which the director or officer was a party as a
result of his or her relationship  with ILX, unless (1) the individual  breached
his or her duty of loyalty to ILX, (2) the  individual's  acts or omissions  are
not in good faith,  (3) the  individual  engaged in  intentional  misconduct  or
knowing  violation of law, or (4)  indemnification  is expressly  prohibited  by
applicable  law. In addition,  ILX will not  indemnify a director or officer for
any  liability  incurred in a proceeding  initiated  (or  participated  in as an
intervenor or amicus curiae) by the officer or director seeking  indemnification
unless such initiation or participation is authorized by the affirmative vote of
a majority of the directors in office.

         ILX shall  advance funds to pay the expenses of any officer or director
involved  in  a  proceeding  provided  ILX  receives  an  undertaking  that  the
individual will repay the funds if it is ultimately determined that he or she is
not entitled to  indemnification.  The  indemnification  rights granted to ILX's
officers and directors are deemed to be a legally binding  contract  between ILX
and each such officer and director.  Any repeal,  amendment or  modification  of
Articles  13 or  14 of  ILX's  Articles  of  Incorporation  shall  be  effective
prospectively  and shall not affect any prior rights or  obligations  concerning
the indemnification of ILX's officers and directors.


Item 16.  Exhibits.

         The Exhibits  required by Item 601 of Regulation S-K have been supplied
as follows:

   
         Exhibit                                                            Page
         -------                                                            ----
          (1)     Form of Underwriting Agreement, Agreement 
                  Among Underwriters, and Master Dealer Agreement              
          (4)     Form of Indenture  between ILX and
                  U.S. Trust Company of California, N.A., as
                  Trustee (including the Form of CAS Bonds)
          (5)     Opinion of Colombo & Bonacci, P.C.                           *
         (10)     Material Contracts                                           *
                  (a)  Consulting Agreement between ILX Incorporated
                       and Investor Resources Services, Inc.                   *
                  (b)  Consulting Agreement between ILX Incorporated
                       and Universal Solutions, Inc.                           *
         (11)     Statement re Computation of Per Share Earnings
         (12)     Statement re Computation of Ratios                           *
         (13)     Annual Report to Security-Holders on Form 10-K/A-2 
                  and Form 10-Q/A                                             **
         (23)     Consents of Experts and Counsel
                  (a)  Consent of Colombo & Bonacci, P.C.
                  (b)  Consent of Deloitte & Touche LLP
                  (c)  Consent of The Mentor Group, Incorporated               
         (25)     Statement of Eligibility of Trustee                          *
         (99)     Additional Exhibits
                  (a)  Appraisal prepared by The Mentor Group, Inc.            
                       concerning Valuation of VCA Stock


                                                              * Previously Filed
                                                  **Form 10-Q/A Previously Filed
    
                                                       
                                  UNDERTAKINGS

         The undersigned registrant hereby undertakes to:

         (1)  deliver  or cause to be  delivered  with the  Prospectus,  to each
         person to whom the  Prospectus  is sent or  given,  the  latest  annual
         report to security  holders  that is  incorporated  by reference in the
         Prospectus and furnished  pursuant to and meeting the  requirements  of
         Rule 14a-3 or Rule 14c-3  under the  Securities  Exchange  Act of 1934;
         and, where interim  financial  information  required to be presented by
         Article  3 of  Regulation  S-X is not set forth in the  Prospectus,  to
         deliver, or cause to be delivered to each person to whom the Prospectus
         is sent or given,  the latest  quarterly  report  that is  specifically
         incorporated  by  reference in the  Prospectus  to provide such interim
         financial information.

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


         The undersigned registrant hereby undertakes that:

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

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

                                   SIGNATURES

   
         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the undersigned,  thereunto duly  authorized,  in the City of Phoenix,
State of Arizona, on October 26, 1995.

                                ILX INCORPORATED



                                         By  /s/ Joseph P. Martori
                                            --------------------------------
                                            Joseph P. Martori, President

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


Signature                             Title                       Date
- ---------                             -----                       ----

/s/ Joseph P. Martori                 President/Director              10-26-1995
- -------------------------
Joseph P. Martori


/s/ Nancy J. Stone                    Chief Financial Officer/        10-26-1995
- -------------------------
Nancy J. Stone                        Director


/s/ Denise Janda                      Controller                      10-26-1995
- -------------------------
Denise Janda  


/s/ Ronald D. Nitzberg                Director                        10-26-1995
- -------------------------
Ronald D. Nitzberg


/s/ Edward J. Martori                 Director                        10-26-1995
- -------------------------
Edward J. Martori


/s/ James W. Myers                    Director                        10-26-1995
- -------------------------
James W. Myers


/s/ Steven R. Chanen                  Director                        10-26-1995
- -------------------------
Steven R. Chanen


/s/ Luis C. Acosta                    Director                        10-26-1995
- -------------------------
Luis C. Acosta

    


   
                                  $3,000,000
                                  -----------
               10% Convertible Adjustable Secured Bonds Due 2000
                                ILX INCORPORATED
    


   
                             UNDERWRITING AGREEMENT
                             ----------------------
                                                                Phoenix, Arizona
                                                                October __, 1995
    

BROOKSTREET SECURITIES CORPORATION
     As representative of the several Underwriters
     named in Schedule I hereto
2361 Campus Drive, Suite 210
Irvine, California 92715

Ladies and Gentlemen:

   

         ILX Incorporated, an Arizona corporation (the "Company"),  confirms its
agreement  with you and the other  underwriters  named in Schedule I hereto (the
"Underwriters"), with respect to the sale by the Company and the purchase by the
Underwriters of an aggregate  $3,000,000  principal  amount of the Company's 10%
Convertible  Adjustable  Secured  Bonds  due 2000  (the  "Bonds")  to be  issued
pursuant to the  provisions  of an  Indenture,  dated as of the date hereof (the
"Indenture"),  between the Company and U.S. Trust Company of Calfornia, N.A., as
trustee  (the  "Trustee").   Such  $3,000,000  principal  amount  of  Bonds  are
hereinafter referred to as the "Firm Securities." Upon your request, as provided
in Section 2(b) of this Agreement,  the Company shall also issue and sell to the
Underwriters up to an additional  aggregate  $450,000  principal amount of Bonds
for the purpose of covering  overallotments,  if any.  Such  $450,000  principal
amount of Bonds are hereinafter referred to as the "Option Securities." The Firm
Securities and the Option Securities are hereinafter referred to collectively as
the  "Securities."  The shares of the Company's  common stock, no par value (the
"Common  Stock"),  issuable upon  conversion of the Securities  are  hereinafter
referred to as the  "Underlying  Stock." The Company  also  proposes to grant to
Brookstreet  Securities  Corporation warrants (described in Section 5(d) hereof)
to purchase 100,000 shares of the Company's Common Stock (the  "Warrants").  The
Securities,  the Underlying  Stock and the Warrants are more fully  described in
the Registration Statement and the Prospectus referred to below.     

         1.   Representations  and  Warranties  of  the  Company.   The  Company
represents  and  warrants  to, and agrees with the  Underwriters  as of the date
hereof,  and as of the Closing Date (as defined in Section 2(c) hereof) and each
Option Closing Date (as defined in Section 2(b) hereof) if any, as follows:

   
                  (a) The Company has prepared and filed with the Securities and
Exchange  Commission  (the  "Commission")  a  registration  statement,   and  an
amendment or  amendments  thereto,  on Form S-2 (No.  33-_____),  including  any
related  preliminary  prospectus  deemed by the Company to be in compliance with
and filed pursuant to Rule 430 (the most recent of which is hereinafter referred
to as the "Preliminary Prospectus"),  for the registration of the Securities and
the  Underlying  Stock under the Securities Act of 1933, as amended (the "Act"),
which  registration  statement and amendment or amendments have been prepared by
the Company in  conformity  with the  requirements  of the Act and the rules and
regulations  (the  "Regulations")  of the Commission  under the Act.  Subject to
Section  4(a),  the  Company  will  promptly  file a further  amendment  to said
registration  statement in the form  heretofore  delivered to the  Underwriters.
Except as the context may otherwise  require,  said registration  statement,  as
amended,  on file with the  Commission at the time said  registration  statement
becomes effective (including the prospectus,  financial  statements,  schedules,
exhibits and all other documents filed as a part thereof or incorporated therein
(including,  but not limited to those  documents or information  incorporated by
reference  therein) and all  information  deemed to be a part thereof as of such
time pursuant to paragraph (b) of Rule 430(A) of the Regulations) is hereinafter
called the  "Registration  Statement,"  and the form of  prospectus in the final
form filed  with the  Commission  pursuant  to Rule  424(b) of the  Regulations,
including the documents incorporated by reference therein pursuant to Item 12 of
Form S-2, is hereinafter  called the "Prospectus."  For purposes hereof,  "Rules
and Regulations" mean the rules and regulations  adopted by the Commission under
the Act, or the  Securities  Exchange  Act of 1934,  as amended  (the  "Exchange
Act"), as applicable.

                  (b) Neither the Commission nor any state regulatory  authority
has  issued  any  order  preventing  or  suspending  the use of the  Preliminary
Prospectus,  the  Registration  Statement or the  Prospectus  or any part of any
thereof, and no proceedings for a stop order suspending the effectiveness of the
Registration Statement,  any of the Company's securities have been instituted or
are pending or threatened.  Each of the Preliminary Prospectus, the Registration
Statement and the  Prospectus  conformed at the time of filing  thereof with the
requirements  of the  Act  and  the  Rules  and  Regulations,  and  none  of the
Preliminary Prospectus, the Registration Statement or the Prospectus at the time
of filing thereof contained an untrue statement of a material fact or omitted to
state a material  fact  required to be stated  therein and necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not misleading,  except that this  representation and warranty does not apply to
statements  made in reliance  upon and in  conformity  with written  information
furnished to the Company with respect to the Underwriters by or on behalf of the
Underwriters  expressly  for use in such  Preliminary  Prospectus,  Registration
Statement or Prospectus.

                  (c) When the Registration  Statement  becomes effective and at
all times  subsequent  thereto up to the Closing  Date and each  Option  Closing
Date, if any, and during such longer period as the Prospectus may be required to
be delivered  in  connection  with sales by the  Underwriters  or a dealer,  the
Registration  Statement and the Prospectus  will contain all statements that are
required  to be  stated  therein  in  accordance  with the Act and the Rules and
Regulations,  and will conform to the  requirements of the Act and the Rules and
Regulations,  and neither the Registration Statement nor the Prospectus, nor any
amendment or supplement thereto, will contain any untrue statement of a material
fact or omit to state  any  material  fact  required  to be  stated  therein  or
necessary to make the statements  therein,  in light of the circumstances  under
which they were made,  not  misleading,  provided that this  representation  and
warranty  does not apply to statements  made or  statements  omitted in reliance
upon and in conformity with  information  furnished to the Company in writing by
or on  behalf  of  any  Underwriters  expressly  for  use in  such  Registration
Statement, Prospectus, amendment or supplement.
    

   
                  (d) Each of the  Company  and its  subsidiaries  set  forth on
Exhibit  A  attached   hereto  and   incorporated   herein  by  this   reference
(collectively,  the  "Subsidiaries"),  has been duly  organized  and is  validly
existing as a corporation  in good  standing  under the laws of the state of its
incorporation.  Except  as  set  forth  in  the  Registration  Statement  or the
Prospectus  or listed on Exhibit A hereto,  neither  the  Company nor any of the
Subsidiaries  owns a  material  interest  (defined  for the  purposes  hereof as
meaning a ten percent or more interest) in any corporation,  partnership, trust,
joint  venture or other  business  entity.  The  Company is duly  qualified  and
licensed and in good standing as a foreign  corporation in each  jurisdiction in
which its  ownership  or  leasing  of any  properties  or the  character  of its
operations  require such  qualification  or licensing.  Each  Subsidiary is duly
qualified  and licensed and in good  standing as a foreign  corporation  in each
jurisdiction  in  which  its  ownership  or  leasing  of any  properties  or the
character of its operations requires such qualification or licensing.  Except as
set forth on Exhibit A hereto, the Company owns 100% of the outstanding  capital
stock of each of its  Subsidiaries,  in each case  free and clear of all  liens,
charges, claims,  encumbrances,  pledges,  security interests,  defects or other
restrictions or equities of any kind whatsoever;  and all outstanding  shares of
capital stock of each of the Subsidiaries have been validly issued and are fully
paid and  non-assessable and not issued in violation of any preemptive rights or
applicable  securities  laws. Each of the Company and the  Subsidiaries  has all
requisite  power and authority  (corporate and other),  and has obtained any and
all  necessary  authorizations,   approvals,  orders,  licenses,   certificates,
franchises and permits of and from all governmental or regulatory  officials and
bodies  (including,   without   limitation,   those  having   jurisdiction  over
environmental  or similar  matters),  to own or lease its properties and conduct
its  business  as  described  in the  Prospectus;  each of the  Company  and the
Subsidiaries  is and has been doing  business in  compliance  with all  material
authorizations,   approvals,  orders,  licenses,  certificates,  franchises  and
permits and all federal,  foreign,  state and local laws, rules and regulations,
or if a failure to so comply  exists,  such  failure  would not  materially  and
adversely  affect  the  condition,  financial  or  otherwise,  or the  earnings,
business affairs, position, prospects, value, operation, properties, business or
results of operations of the Company and the Subsidiaries  taken as a whole; and
neither the  Company  nor any of the  Subsidiaries  has  received  any notice of
proceedings   relating  to  the   revocation   or   modification   of  any  such
authorization, approval, order, license, certificate, franchise or permit which,
singly or in the aggregate, if the subject of an unfavorable decision, ruling or
finding,  would  materially  and adversely  affect the  condition,  financial or
otherwise,  or the  earnings,  business  affairs,  position,  prospects,  value,
operation,  properties, business or results of operations of the Company and the
Subsidiaries  taken as a whole. The Company advises that the Arizona  Department
of Real Estate has submitted to the Company a Consent  Order,  which  includes a
fine of  $2,000.00  payable by the Company,  in  connection  with the  Company's
Kohl's Ranch timeshare operation.  The disclosures in the Registration Statement
concerning the effects of federal,  state and local laws,  rules and regulations
on each of the Company's and the Subsidiaries' businesses as currently conducted
and as  contemplated  are correct in all  material  respects  and do not omit to
state a material fact  necessary to make the  statements  contained  therein not
misleading in light of the circumstances in which they were made.
    

                  (e) The Company has a duly authorized,  issued and outstanding
capitalization  as set  forth in the  Registration  Statement  and will have the
adjusted  capitalization  set forth  therein on the Closing Date and each Option
Closing Date, if any, based upon the assumptions set forth therein.  Neither the
Company  nor any of the  Subsidiaries  is a party to or  bound  by any  material
instrument,  agreement or other arrangement,  including, but not limited to, any
voting  trust   agreement,   stockholders'   agreement  or  other  agreement  or
instrument,   affecting  the  securities  or  options,  warrants  or  rights  or
obligations  of security  holders of the Company or any of the  Subsidiaries  or
providing for any of them to issue, sell, transfer or acquire any capital stock,
rights,  warrants,  options  or other  securities  of the  Company or any of the
Subsidiaries,  except for this  Agreement,  the  Indenture  and as  described or
referred to in the Registration Statement or the Prospectus. The Securities, the
Underlying  Stock, the Warrants and all other  securities  issued or issuable by
each of the Company and the  Subsidiaries  conform or, when issued and paid for,
will conform in all material  respects to all  statements  with respect  thereto
contained  in the  Registration  Statement  and the  Prospectus.  All issued and
outstanding  securities of each of the Company or any of the  Subsidiaries  have
been duly  authorized and validly issued and are fully paid and  non-assessable;
the holders  thereof have no rights of rescission  with respect  thereto and are
not subject to personal  liability for the Company's acts or omissions solely by
reason  of  being  such  holders;  and none of such  securities  was  issued  in
violation of the preemptive  rights of any security holder of the Company or any
of the Subsidiaries or similar  contractual rights granted by the Company or any
of the  Subsidiaries.  The  Bonds  will be  issued  pursuant  to the  terms  and
conditions of the Indenture,  and the  provisions of the Indenture  described in
the  Prospectus  will  conform  to  the  description  thereof  contained  in the
Prospectus but such description is qualified by reference to the actual terms of
the  Indenture.   The  Bonds  have  been  duly   authorized  and,  when  validly
authenticated,  issued, delivered and paid for in the manner contemplated by the
Indenture,  will be duly authorized,  validly issued and outstanding obligations
of the Company  entitled to the benefits of the Indenture.  The shares of Common
Stock issuable upon  conversion of the Bonds will,  upon such issuance,  be duly
authorized,  validly issued,  fully paid and nonassessable,  and the Company has
duly  authorized  and  reserved for issuance  upon  conversion  of the Bonds the
shares of Common Stock  issuable upon such  conversion.  The  Securities and the
Underlying  Stock are not and will not be  subject  to any  preemptive  or other
similar rights of any  securityholder of the Company or any of the Subsidiaries;
the holders  thereof will not be subject to any liability for the Company's acts
or omissions  solely as such holders;  all corporate action required to be taken
for the authorization, issue and sale of the Securities and the Underlying Stock
has  been  duly  and  validly  taken;  and  the  certificates  representing  the
Securities  and the  Underlying  Stock will be in due and proper form.  Upon the
issuance and delivery of the Bonds  pursuant to the terms of this  Agreement and
the Indenture,  the Underwriters  will acquire good and marketable title thereto
free  and  clear of any  lien,  charge,  claim,  encumbrance,  pledge,  security
interest, defect or other restriction or equity of any kind whatsoever resulting
from the affirmative act of the Company or from a judgment or nonconsensual lien
rendered against the Company.

                  (f) The consolidated  financial  statements of the Company and
the  Subsidiaries  together  with the  related  notes  thereto  included  in the
Registration  Statement,  the Preliminary  Prospectus and the Prospectus  fairly
present the financial  position,  income,  change in stockholders'  equity, cash
flow and the results of  operations of the Company and the  Subsidiaries  at the
respective dates and for the respective  periods to which they apply.  There has
been no adverse change or development involving a material prospective change in
the condition,  financial or otherwise,  or in the earnings,  business  affairs,
position,  prospects,  value,  operation,  properties,  business  or  results of
operations of the Company or any of the Subsidiaries,  whether or not arising in
the ordinary  course of  business,  since the date of the  financial  statements
included in the Registration  Statement and the Prospectus,  except as set forth
in the Registration Statement and the Prospectus,  and the outstanding debt, the
property,  both  tangible  and  intangible,  and the  businesses  of each of the
Company and the  Subsidiaries  described in the  Registration  Statement and the
Prospectus  conform  in  all  material  respects  to  the  descriptions  thereof
contained  in  the   Registration   Statement  and  the  Prospectus.   Financial
information set forth in the Prospectus under the headings "SUMMARY INFORMATION,
RISK FACTORS AND RATIO OF EARNINGS TO FIXED CHARGES" and "SELECTED  CONSOLIDATED
FINANCIAL  DATA"  fairly  present,  on the basis stated in the  Prospectus,  the
information  set forth therein and have been derived from or compiled on a basis
consistent  with  that  of the  audited  financial  statements  included  in the
Prospectus.

                  (g) Each of the Company and the  Subsidiaries (i) has paid all
federal, state and local taxes for which it is currently liable,  including, but
not limited to,  withholding taxes and amounts payable under Chapters 21 through
24 of the  Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  and has
furnished  all  information  returns it is required  to furnish  pursuant to the
Code, (ii) has established adequate reserves for such taxes that are not due and
payable or are being  contested  in good faith by the Company and (iii) does not
have any material tax  deficiency  or claims  outstanding,  proposed or assessed
against its respective business or assets.

                  (h) No U.S.  transfer tax,  stamp duty or other similar tax is
payable by or on behalf of the  Underwriters in connection with (i) the issuance
by the Company of the Securities or the Underlying  Stock,  (ii) the purchase by
the Underwriters of the Securities, (iii) the consummation by the Company of any
of its  obligations  under this Agreement and the Indenture,  or (iv) resales of
the Securities and the Underlying  Stock by the  Underwriters in connection with
the distribution contemplated hereby.

                  (i)  Each  of  the  Company  and  the  Subsidiaries  maintains
insurance policies,  including, but not limited to, general liability,  property
and product  liability  insurance and surety bonds which insures the Company and
the Subsidiaries and their  respective  professional  staffs against such losses
and risks  generally  insured  against by  comparable  businesses.  Neither  the
Company nor any of the Subsidiaries (A) has failed to give notice or present any
insurance claim with respect to any matter,  including,  but not limited to, the
Company's  or any of the  Subsidiaries'  businesses,  property  or  professional
staff, under any insurance policy or surety bond in a due and timely manner, (B)
has any disputes or claims against any underwriter of such insurance policies or
surety bonds or has failed to pay any premiums due and payable thereunder or (C)
has failed to comply with all conditions  contained in such  insurance  policies
and surety bonds.  The Company has not received notice of facts or circumstances
under any such  insurance  policy or surety bond which would relieve any insurer
of its  obligation  to satisfy in full any valid  claim of the Company or any of
the Subsidiaries.

                  (j) There is no material action,  suit,  proceeding,  inquiry,
arbitration,  investigation,  litigation or governmental  proceeding (including,
without  limitation,  those having  jurisdiction  over  environmental or similar
matters),  domestic  or  foreign,  pending  or,  to the  best  of the  Company's
knowledge, threatened against, or involving the properties or businesses of, the
Company or any of the  Subsidiaries  which (i)  questions  the  validity  of the
capital stock of the Company or any of the Subsidiaries,  this Agreement and the
Indenture  or of any  action  taken or to be taken by the  Company or any of the
Subsidiaries  pursuant to or in connection with this Agreement or the Indenture,
(ii) is required to be disclosed in the  Registration  Statement which is not so
disclosed (and such proceedings as are summarized in the Registration  Statement
are  accurately  summarized in all respects) or (iii)  materially  and adversely
affects  the  condition,  financial  or  otherwise,  or the  earnings,  business
affairs,   position,   prospects,   stockholders'  equity,   value,   operation,
properties,  businesses  or  results  of  operations  of  the  Company  and  the
Subsidiaries  taken as a whole. For the purposes hereof, a material action shall
be an action  resulting in liability to the Company in excess of five percent of
its net worth, as reflected on its most recent balance sheet.

                  (k) The Company has full legal right,  power and  authority to
authorize,  issue, deliver and sell the Securities, the Underlying Stock and the
Warrants,  to enter into this  Agreement and the Indenture and to consummate the
transactions  provided for in such agreements;  and this Agreement and Indenture
have each been duly and  properly  authorized,  executed  and  delivered  by the
Company.  Each of the Agreement and the Indenture constitutes a legal, valid and
binding agreement of the Company  enforceable  against the Company in accordance
with its terms, and none of the Company's issue and sale of the Securities,  the
Underlying  Stock and the Warrants,  the execution or delivery of this Agreement
and the Indenture, its performance hereunder and thereunder, its consummation of
the  transactions  contemplated  herein and therein or the conduct by it and the
Subsidiaries of their businesses as described in the Registration Statement, the
Prospectus or any amendments or supplements  thereto  conflicts or will conflict
with or results or will result in any breach or violation of any of the terms or
provisions of, or constitutes or will  constitute a default under, or results or
will  result in the  creation  or  imposition  of any lien  (other than the lien
created  by  the  Indenture),  charge,  claim,  encumbrance,   pledge,  security
interest,  defect or other restriction or equity of any kind whatsoever upon any
property  or  assets  (tangible  or  intangible)  of the  Company  or any of the
Subsidiaries  pursuant to the terms of, (i) the certificate of  incorporation or
by-laws of the Company or any of the  Subsidiaries,  (ii) any material  license,
contract,   indenture,   mortgage,   deed  of  trust,  voting  trust  agreement,
stockholders'  agreement,  note, loan or credit  agreement or other agreement or
instrument  to which the  Company  or any of the  Subsidiaries  is a party or by
which it is or may be bound or to which its  properties  or assets  (tangible or
intangible) is or may be subject,  or any indebtedness,  or (iii) to the best of
the  Company's  knowledge,  any  statute,   judgment,  decree,  order,  rule  or
regulation  applicable  to  the  Company  or  any  of  the  Subsidiaries  of any
arbitrator,   court,   regulatory  body  or   administrative   agency  or  other
governmental  agency  or  body  (including,  without  limitation,  those  having
jurisdiction over environmental or similar matters), domestic or foreign, having
jurisdiction  over  the  Company  or  any of the  Subsidiaries  or any of  their
respective activities or properties.

   
                  (l) No consent,  approval,  authorization  or order of, and no
filing with, any domestic court,  regulatory  body,  government  agency or other
body is required for the issuance of the  Securities  pursuant to the Prospectus
and the  Registration  Statement,  the  performance  of this  Agreement  and the
Indenture or the transactions contemplated hereby or thereby, including, without
limitation, any waiver of any preemptive, first refusal or other rights that any
entity or person may have for the issue  and/or  sale of any of the  Securities,
except such as have been or may be required  to be obtained  under the Act,  the
Exchange Act and the rules of the National  Association  of Securities  Dealers,
Inc. or may be required  under state  securities  or Blue Sky laws in connection
with the Underwriters' purchase and distribution of the Securities.
    

                  (m) Each of the Company and the  Subsidiaries  shall have duly
and validly authorized, executed and delivered each agreement, contract or other
document filed as an exhibit to the  Registration  Statement (or the original of
such agreement, contract or document if a copy thereof is filed as an exhibit to
the  Registration  Statement) to which it is a party or by which it may be bound
or to which its assets,  properties or businesses may be subject,  and each such
agreement,  contract or other document  constitutes its legal, valid and binding
agreement  enforceable against it in accordance with its terms. The descriptions
in the Registration  Statement of agreements,  contracts and other documents are
accurate but such descriptions are qualified by reference to the actual terms of
such agreements,  contracts and other documents. There are no contracts or other
documents  which are  required  by the Act or the Rules  and  Regulations  to be
described in the Registration Statement or filed as exhibits to the Registration
Statement  which are not described or filed as required;  and the exhibits which
have been filed are complete and correct  copies of the  documents of which they
purport to be copies.

                  (n) Subsequent to the respective dates as of which information
is set forth in the  Registration  Statement and  Prospectus,  and except as may
otherwise be indicated or  contemplated  herein or therein,  neither the Company
nor any of the Subsidiaries has (i) entered into any material  transaction other
than in the ordinary course of business or (ii) declared or paid any dividend or
made any other  distribution  on or in respect of its capital stock of any class
and there has not been any material  change in the capital stock,  debt (long or
short  term)  or  liabilities  (except  for (x)  financing  in  connection  with
acquisition  of assets of the  Company  through  purchase  money  financing  and
financing related to timeshare sales which is secured by timeshare  receivables,
(y) debt incurred to finance capital  improvements to existing properties not to
exceed  $3,000,000  outstanding  and (z) debt for working  capital not to exceed
$1,500,000  outstanding)  or any  material  change in or  affecting  the general
affairs,  management,  financial operations,  stockholders' equity or results of
operations of the Company or any of the Subsidiaries.

                  (o) No  material  default  exists in the due  performance  and
observance of any material term, covenant or condition of any license, contract,
indenture,  mortgage,  installment sale agreement,  lease, deed of trust, voting
trust  agreement,  stockholders'  agreement,  note,  loan or  credit  agreement,
purchase  order,  agreement or instrument  evidencing an obligation for borrowed
money or other  material  agreement or instrument to which the Company or any of
the  Subsidiaries is a party or by which the Company or any of the  Subsidiaries
may be bound or to which the property or assets  (tangible or intangible) of the
Company or any of the  Subsidiaries  is subject or  affected.  For the  purposes
hereof,  a material  default  shall be a default  resulting  in liability to the
Company in excess of five  percent of its net worth,  as  reflected  on its most
recent balance sheet.

   
                  (p) Each of the  Company and the  Subsidiaries  is in material
compliance  with all  federal,  state,  local and foreign  laws and  regulations
respecting  employment  and  employment  practices,   terms  and  conditions  of
employment  and wages and hours.  Except as  described  in the  Prospectus,  the
Company has not  received  notice of any pending  investigations  involving  the
Company or any of the Subsidiaries by the U.S.  Department of Labor or any other
governmental  agency  responsible  for the  enforcement of such federal,  state,
local or foreign laws and  regulations.  The Company has not received  notice of
any unfair labor practice charge or complaint  against the Company or any of the
Subsidiaries  pending before the National Labor  Relations  Board or any strike,
picketing,  boycott, dispute, slowdown or stoppage pending or threatened against
or involving the Company or any of the Subsidiaries,  or any predecessor  entity
of the  Company  or any of the  Subsidiaries,  and none has  ever  occurred.  No
collective  bargaining  agreement or  modification  thereof is  currently  being
negotiated by the Company or any of the Subsidiaries.  No material labor dispute
with the employees of the Company or any of the  Subsidiaries  exists or, to the
best of the Company's knowledge, is imminent.
    

                  (q) Except as  described  in the  Registration  Statement  and
except for the ILX Profit  Sharing Plan,  dated  December 31, 1994,  neither the
Company nor any of the  Subsidiaries  maintains,  sponsors or contributes to any
program or arrangement that is an "employee  pension benefit plan," an "employee
welfare benefit plan" or a  "multi-employer  plan" ("ERISA Plans") as such terms
are defined in Sections  3(2),  3(1) and 3(37),  respectively,  of the  Employee
Retirement  Income  Security  Act of 1974,  as amended  ("ERISA").  Neither  the
Company nor any of the  Subsidiaries  maintains or contributes to, now or at any
time previously, a defined benefit plan as defined in Section 3(35) of ERISA. To
the best of the  Company's  knowledge,  no  ERISA  Plan  (or any  trust  created
thereunder)  has  engaged in a  "prohibited  transaction"  within the meaning of
Section 406 of ERISA or Section 4975 of the Code which could subject the Company
or any of the  Subsidiaries  to any tax penalty on prohibited  transactions  and
which has not adequately been corrected. To the best of the Company's knowledge,
each ERISA Plan is in compliance  with all material  reporting,  disclosure  and
other  requirements  of the Code and ERISA as they  relate to such  ERISA  Plan.
Neither the Company nor any of the Subsidiaries has ever completely or partially
withdrawn from a "multi-employer plan" as so defined.

                  (r) Neither the Company or any of the Subsidiaries, nor any of
the directors, principal stockholders, executive officers or, to the best of the
Company's knowledge,  employees, affiliates (within the meaning of the Rules and
Regulations) of any of the foregoing or Alan Mishkin,  a principal  shareholder,
has taken or will take, directly or indirectly,  any action designed to or which
has  constituted  or which might be  expected  to cause or result in,  under the
Exchange Act or otherwise,  stabilization  or  manipulation  in violation of the
Exchange Act of the price of any security of the Company to facilitate  the sale
or resale of the Securities, the Underlying Stock or otherwise.

                  (s) Each of the Company and the  Subsidiaries  (i) to the best
of the Company's knowledge,  owns or possesses,  or has a license or other right
to use, all copyrights, trademarks, service marks and trade names, together with
all applications for any of the foregoing,  presently used or held for use by it
in connection  with its businesses as described in the  Registration  Statement,
(ii) has not received any notice of  infringement  of or conflict  with asserted
rights of others with respect to any of the  foregoing  which,  singly or in the
aggregate,  if the subject of an unfavorable decision,  ruling or finding, might
have a material adverse effect on the condition,  financial or otherwise, or the
business affairs, position, prospects,  properties, results of operations or net
worth of the Company and the  Subsidiaries,  taken as a whole,  and (iii) is not
obligated or under any liability whatsoever to make any material payments by way
of royalties,  fees or otherwise to any owner or licensee of, or other  claimant
to, any  trademark,  service mark,  trade name or copyright or other  intangible
asset with respect to the use thereof or in  connection  with the conduct of its
business or otherwise.  None of the  copyrights,  trademarks,  service marks and
trade names  presently  owned or used by the Company or any of the  Subsidiaries
are in dispute or, to the best of the Company's knowledge,  are in conflict with
the right of any other person or entity.

                  (t)  Each of the  Company  and the  Subsidiaries  has good and
marketable title to, or valid and enforceable leasehold estates in, all material
items of real and personal property  described in the Registration  Statement to
be owned or leased by it,  in each  case free and clear of all  liens,  charges,
claims,   encumbrances,   pledges,   security   interests,   defects  and  other
restrictions and equities of any kind  whatsoever,  other than those referred to
in the Prospectus or the Registration  Statement and liens for taxes not yet due
and payable.

                  (u)  Deloitte  & Touche,  whose  reports  are  filed  with the
Commission as a part of the Registration  Statement,  are independent  certified
public accountants as required by the Act and the Rules and Regulations.

                  (v) There are no claims, payments, issuances,  arrangements or
understandings,  whether  oral or  written,  for  services  in the  nature  of a
finder's or origination fee with respect to the sale of the Securities hereunder
or any other arrangements, agreements, understandings, payments or issuance with
respect  to the  Company,  any of the  Subsidiaries  or any of their  respective
officers, directors,  stockholders,  employees or affiliates that may affect the
Underwriters'   compensation  as  determined  by  the  National  Association  of
Securities Dealers, Inc. ("NASD").

       
                 

   
                  (w) Neither the Company or any of the  Subsidiaries nor any of
their respective executive officers, principal stockholders,  or, to the best of
the  Company's  knowledge,  employees or agents nor any other  person  acting on
behalf of the Company or any of the Subsidiaries  nor Alan Mishkin,  a principal
shareholder,  has,  directly or  indirectly,  given or agreed to give any money,
gift or similar benefit (other than legal price  concessions to customers in the
ordinary course of business) to any customer,  supplier,  employee or agent of a
customer or  supplier,  or any official or employee of any  governmental  agency
(domestic or foreign),  or any  instrumentality  of any government  (domestic or
foreign),  or any political party or candidate for office (domestic or foreign),
or any other  person who was,  is or may be in a position  to help or hinder the
businesses of the Company or any of the  Subsidiaries  (or assist the Company or
any of the  Subsidiaries in connection with any actual or proposed  transaction)
which (i) might subject the Company or any of the  Subsidiaries,  or any of such
others  to  any  damage  or  penalty  in any  civil,  criminal  or  governmental
litigation or proceeding  (domestic or foreign),  (ii) if not given in the past,
might  have  had a  materially  adverse  effect  on the  assets,  businesses  or
operations of the Company or any of the  Subsidiaries  or (iii) if not continued
in the future,  might  adversely  affect the assets,  businesses,  operations or
prospects of the Company or any of the  Subsidiaries.  Each of the Company's and
the  Subsidiaries'  internal  accounting  controls are  sufficient  to cause the
Company and the Subsidiaries to comply with the Foreign Corrupt Practices Act of
1977, as amended.

                  (x)  Except  as set  forth  in  the  Prospectus,  no  officer,
director,  principal  stockholder  or key  employee of the Company or any of the
Subsidiaries,  or any  "affiliate" or "associate" (as these terms are defined in
Rule 405  promulgated  under the Rules and  Regulations) of any of the foregoing
persons or entities,  has or has had,  either  directly or  indirectly,  (i) any
interest in any person or entity which  furnishes or sells  services or products
which are  furnished  or sold or are  proposed  to be  furnished  or sold by the
Company or any of the Subsidiaries or (ii) a material  interest in any person or
entity which  purchases  from or sells or furnishes to the Company or any of the
Subsidiaries  any  goods or  services  or  (iii) a  beneficial  interest  in any
material  contract or agreement to which the Company or any of the  Subsidiaries
is a party or by which the  Company or any of the  Subsidiaries  may be bound or
affected.  Except as set forth in the Registration  Statement or the Prospectus,
there are no  existing  material  agreements,  arrangements,  understandings  or
transactions,   or  proposed   agreements,   arrangements,   understandings   or
transactions,  between or among the Company or any of the  Subsidiaries  and any
such officer, director, principal stockholder or key employee or any "affiliate"
or "associate."

                  (y)  The  minute   books  of  each  of  the  Company  and  the
Subsidiaries  have been made available to the  Underwriters,  contain a complete
summary of all actions of the directors and  stockholders of each of the Company
and the  Subsidiaries  since  the time of  their  respective  incorporation  and
reflect all transactions referred to in such minutes accurately in all respects.


                  (z) No holders of any securities of  the Company or any of the
Subsidiaries  or of any options,  warrants or other  convertible or exchangeable
securities of the Company or any the Subsidiaries  have the right to include any
securities  issued by the Company or any of the Subsidiaries in the Registration
Statement and no person or entity holds any anti-dilution rights with respect to
any securities of the Company or any of the Subsidiaries that would be triggered
by the  issuance of the Bonds,  the Warrants or the Common Stock into which they
are convertible as described in the Registration Statement and the Prospectus.


                  (aa) Any certificate  signed by any officer of the Company and
delivered   to  the   Underwriters   or  Thelen,   Marrin,   Johnson  &  Bridges
("Underwriters'  Counsel") shall be deemed a representation  and warranty by the
Company to the Underwriters as to the matters covered thereby.


                  (bb)  To the  best  of the  Company's  knowledge,  each of the
Company and the Subsidiaries is in compliance with all federal,  foreign,  state
and local laws, rules and regulations relating to environmental protection,  and
neither  the  Company  nor  any of the  Subsidiaries  has  been  notified  or is
otherwise  aware that it is  potentially  liable,  or is considered  potentially
liable,  under  the  Comprehensive  Environmental  Response,   Compensation  and
Liability Act of 1980, as amended,  or any similar law  ("Environmental  Laws").
Neither the Company nor any of the Subsidiaries is involved in or subject to any
action, suit, regulatory  investigation or other proceeding,  pending or (to the
best  of  the  Company's  knowledge)   threatened,   relating  to  environmental
protection  or the  Environmental  Laws,  nor  does  the  Company  or any of the
Subsidiaries  believe any such action,  suit,  investigation  or  proceeding  is
probable of assertion against the Company or any of the  Subsidiaries,  provided
that the Company has filed voluntarily for a Determination of Applicability from
the Arizona  Department of Environmental  Quality to determine the applicability
of either General or Individual  Acquifier Protection Permit requirements to the
Company's  Kohl's Ranch  property in accordance  with Arizona  Revised  Statutes
ss.49-241, et seq. To the best of the Company's knowledge, no disposal,  release
or  discharge  of hazardous or toxic  substances,  pollutants  or  contaminants,
including petroleum and gas products,  as any of such terms may be defined under
federal,  state or local  law,  has  occurred  on,  in,  at or about  any of the
facilities or properties of the Company or any of the Subsidiaries.


                  (cc) Neither the Company nor any of the  Subsidiaries has ever
received  a notice,  orally or in  writing,  with  respect  to the denial of any
license  the  Company  or any  Subsidiary  has sought to obtain  under,  and the
Company-approved  operating  procedures and practices of each of the Company and
the  Subsidiaries  are,  to the best of the  Company's  knowledge,  in  material
compliance with, federal, state and local laws, rules and regulations,  provided
that the Company's  application to obtain a license to sell timeshare  interests
in the State of California has not yet been approved.


                  (dd) The  Company is not an  "investment  company"  within the
meaning of the Investment Company Act of 1940, as amended.


                  (ee) The Company makes no representation  regarding compliance
with the  laws of any  foreign  jurisdiction.  The  Company  has  relied  on the
Underwriters  offering the Securities for sale in any foreign jurisdiction as to
compliance with applicable laws, rules and regulations thereof.

    
         2.       Purchase, Sale and Delivery of the Securities.

                  (a) On the basis of the representations, warranties, covenants
and agreements herein contained,  but subject to the terms and conditions herein
set forth,  the Company  agrees to sell to the  Underwriters,  and  Underwriters
agree to purchase  from the Company the Firm  Securities at a price equal to 91%
of the principal amount thereof, plus accrued interest, if any, from __________,
1995 to the Closing Date.

   
                  (b)  In  addition,   on  the  basis  of  the  representations,
warranties,  covenants and agreements herein contained, but subject to the terms
and  conditions  herein set forth,  the Company  hereby  grants an option to the
Underwriters  to purchase all or any part of an  additional  $450,000  aggregate
principal  amount of Bonds at a price of 91% of the  principal  amount  thereof,
plus accrued  interest from  __________,  1995 to the applicable  Option Closing
Date.  The  option  granted  hereby  will  expire 30 days after (i) the date the
Registration Statement becomes effective, if the Company has elected not to rely
on Rule 430A under the Rules and Regulations, or (ii) the date of this Agreement
if the  Company  has  elected  to rely  upon  Rule  430A  under  the  Rules  and
Regulations, and may be exercised in whole or in part from time to time only for
the purpose of covering  overallotments which may be made in connection with the
offering and distribution of the Firm Securities upon notice by the Underwriters
to the Company setting forth the aggregate principal amount of Option Securities
as to which the  Underwriters  are then  exercising  the option and the time and
date of payment and delivery for any such Option  Securities.  Any such time and
date  of  delivery  (an  "Option  Closing  Date")  shall  be  determined  by the
Underwriters,  but shall not be later than seven  full  business  days after the
exercise  of said  option,  nor in any event  prior to the  Closing  Date unless
otherwise  agreed  upon by the  Underwriters  and the  Company.  Nothing  herein
contained shall obligate the Underwriters to make any overallotments.  No Option
Securities shall be delivered unless the Firm Securities shall be simultaneously
delivered or shall theretofore have been delivered as herein provided.
    

                  (c)  Payment  of the  purchase  price  for,  and  delivery  of
certificates  for,  the  Firm  Securities  shall  be  made  at  the  offices  of
Brookstreet  Securities  Corporation,  2361  Campus  Drive,  Suite 210,  Irvine,
California  92715  or at  such  other  place  as  shall  be  agreed  upon by the
Underwriters  and the Company.  Such delivery and payment shall be made at 10:00
a.m. (New York City time) on ___________, 1995 or at such other time and date as
shall be agreed  upon by the  Underwriters  and the  Company,  but not less than
seven nor more than ten full  business  days  after  the  effective  date of the
Registration  Statement (such time and date of payment and delivery being herein
called the "Closing  Date").  In  addition,  in the event that any or all of the
Option  Securities  are purchased by the  Underwriters,  payment of the purchase
price for, and delivery of  certificates  for, such Option  Securities  shall be
made at the above mentioned office of Brookstreet  Securities  Corporation or at
such other place as shall be agreed upon by the  Underwriters and the Company on
each Option Closing Date as specified in the notice from the Underwriters to the
Company.  Delivery of the  certificates  for the Firm  Securities and the Option
Securities,  if any, shall be made to the  Underwriters  against  payment by the
Underwriters  of the  purchase  price  for the Firm  Securities  and the  Option
Securities,  if any, to the order of the Company in Los Angeles  Clearing  House
funds.  Certificates for the Firm Securities and the Option Securities,  if any,
shall be in definitive, fully registered form, shall bear no restrictive legends
and  shall  be in  such  denominations  and  registered  in  such  names  as the
Underwriters  may  request in writing  at least two  business  days prior to the
Closing  Date or the  relevant  Option  Closing  Date,  as the case may be.  The
certificates for the Firm Securities and the Option Securities, if any, shall be
made  available  to the  Underwriters  at such office or such other place as the
Underwriters may designate for inspection,  checking and packaging no later than
9:30 a.m. on the last business day prior to Closing Date or the relevant  Option
Closing Date, as the case may be.

         3. Public  Offering of the Securities.  As soon after the  Registration
Statement becomes effective as the Underwriters deem advisable, the Underwriters
shall make a public offering of the Securities (other than to residents of or in
any  jurisdiction in which  qualification  of the Securities is required and has
not  become  effective)  at the price and upon the other  terms set forth in the
Prospectus.  The  Underwriters  may  enter  into one or more  agreements  as the
Underwriters,  in  their  sole  discretion,  deem  advisable  with  one or  more
broker-dealers who shall act as dealers in connection with such public offering.

         4. Covenants and Agreements of the Company.  The Company  covenants and
agrees with the Underwriters as follows:

   
                  (a) The  Company  shall  use its best  efforts  to  cause  the
Registration  Statement  and any  amendments  thereto  to  become  effective  as
promptly as  practicable  and will not at any time,  whether before or after the
effective  date  of  the  Registration  Statement,  file  any  amendment  to the
Registration  Statement or  supplement  to the  Prospectus  or file any document
under  the  Act or  Exchange  Act  before  termination  of the  offering  of the
Securities  by the  Underwriters  of which the  Underwriters  and  Underwriters'
Counsel shall not previously  have been advised and furnished with a copy, or to
which the Underwriters or  Underwriters'  Counsel shall have objected (except if
deemed  necessary  by counsel for the  Company,  in which case the  Underwriters
shall have the right to  terminate  this  Agreement  upon  prompt  notice to the
Company),  or which is not in  compliance  with the Act, the Exchange Act or the
Rules and Regulations.
    

                  (b) As soon as the  Company is  advised  or obtains  knowledge
thereof,  the Company will advise the  Underwriters  and as soon as  practicable
confirm in writing,  (i) when the Registration  Statement,  as amended,  becomes
effective and, if the provisions of Rule 430A promulgated  under the Act will be
relied upon,  when the  Prospectus  has been filed in accordance  with said Rule
430A and when any post-effective amendment to the Registration Statement becomes
effective,  (ii) of the issuance by the  Commission  of any stop order or of the
initiation,  or the threatening,  of any proceeding suspending the effectiveness
of the  Registration  Statement or any order preventing or suspending the use of
the  Preliminary  Prospectus or the  Prospectus,  or any amendment or supplement
thereto,  or the  institution  of  proceedings  for that  purpose,  (iii) of the
issuance  by  the  Commission  or by  any  state  securities  commission  of any
proceedings for the suspension of the qualification of any of the Securities for
offering or sale in any  jurisdiction or of the initiation,  or the threatening,
of any proceeding for that purpose, (iv) of the receipt of any comments from the
Commission,  and (v) of any request by the  Commission  for any amendment to the
Registration  Statement or any amendment or supplement to the  Prospectus or for
additional  information.  If the Commission or any state  securities  commission
shall enter a stop order or suspend such  qualification at any time, the Company
will  make  every  effort  to  obtain  promptly  the  lifting  of such  order or
suspension.

                  (c) The  Company  shall  file  the  Prospectus  (in  form  and
substance satisfactory to the Underwriters or transmit the Prospectus by a means
reasonably  calculated to result in filing with the Commission  pursuant to Rule
424(b)(1),  or, if applicable and if consented to by the Underwriters,  pursuant
to Rule  424(b)(4))  on or before the date it is  required to be filed under the
Act and the Rules and Regulations.

                  (d) The  Company  will  give the  Underwriters  notice  of its
intention  to  file or  prepare  any  amendment  to the  Registration  Statement
(including any  post-effective  amendment) or any amendment or supplement to the
Prospectus  (including any revised  prospectus that the Company proposes for use
by the  Underwriters  in  connection  with the offering of the  Securities  that
differs from the corresponding  prospectus on file at the Commission at the time
the  Registration  Statement  becomes  effective,  whether  or not such  revised
prospectus  is  required  to be filed  pursuant  to Rule 424(b) of the Rules and
Regulations),  and  will  furnish  the  Underwriters  with  copies  of any  such
amendment  or  supplement  a  reasonable  amount of time prior to such  proposed
filing  or use,  as the case may be,  and will not file any such  prospectus  to
which the Underwriters or Underwriters' Counsel shall object.

                  (e) The Company shall  endeavor in good faith,  in cooperation
with the  Underwriters,  at or prior  to the  time  the  Registration  Statement
becomes  effective,  to qualify the  Securities  for offering and sale under the
securities  laws of such  jurisdictions  identified  on  Exhibit C to permit the
continuance  of sales and  dealings  therein for as long as may be  necessary to
complete the distribution, and shall make such applications, file such documents
and furnish such  information as may be required for such purpose,  provided the
Company  shall not be  required  to qualify as a foreign  corporation  or file a
general  consent  to  service  of  process  in any  such  jurisdiction.  In each
jurisdiction  where such  qualification  shall be  effected,  the Company  will,
unless the  Underwriters  agree that such action is not at the time necessary or
advisable,  use all  reasonable  efforts  to file and make  such  statements  or
reports at such times as are or may  reasonably  be required by the laws of such
jurisdiction to continue such qualification.

                  (f)  During  the time  when a  prospectus  is  required  to be
delivered under the Act, the Company shall use all reasonable  efforts to comply
with all  requirements  imposed upon it by the Act and the Exchange  Act, as now
and hereafter amended and by the Rules and Regulations,  as from time to time in
force,  so far as necessary to permit the continuance of sales of or dealings in
the Securities in accordance with the provisions  hereof and the Prospectus,  or
any amendments or supplements thereto. If at any time when a prospectus relating
to the  Securities  is required to be  delivered  under the Act, any event shall
have occurred as a result of which, in the opinion of counsel for the Company or
Underwriters' Counsel, the Prospectus, as then amended or supplemented, includes
an untrue  statement  of a  material  fact or omits to state any  material  fact
required to be stated  therein or necessary to make the statements  therein,  in
the light of the circumstances under which they were made, not misleading, or if
it is necessary at any time to amend the  Prospectus to comply with the Act, the
Company  will  notify the  Underwriters  promptly  and prepare and file with the
Commission an appropriate  amendment or supplement in accordance with Section 10
of  the  Act,  each  such  amendment  or  supplement  to  be   satisfactory   to
Underwriters'  Counsel,  and the Company will furnish to the Underwriters copies
of such  amendment or supplement as soon as available and in such  quantities as
the Underwriters may request.

                  (g) As soon as practicable, but in any event not later than 45
days after the end of the 12-month period  beginning on the day after the end of
the  fiscal  quarter  of the  Company  during  which the  effective  date of the
Registration  Statement occurs (90 days in the event that the end of such fiscal
quarter  is the end of the  Company's  fiscal  year),  the  Company  shall  make
generally  available  to its  securityholders  (including  Bondholders),  in the
manner  specified  in Rule  158(b)  of the  Rules  and  Regulations,  and to the
Underwriters an earnings  statement which will be in the detail required by, and
will otherwise  comply with, the provisions of Section 11(a) of the Act and Rule
158(a) of the Rules and Regulations,  which statement need not be audited unless
required by the Act,  covering a period of at least 12 consecutive  months after
the effective date of the Registration Statement.

                  (h)  So  long  as any of the  Bonds  remain  outstanding,  the
Company will furnish to its Bondholders, as soon as practicable,  annual reports
(including financial statements audited by independent public accountants),  and
the other reports required to be delivered  pursuant to the Indenture,  and will
deliver  to  Brookstreet  Securities  Corporation,  as  representative  for  the
Underwriters:

                           (i)  concurrently   with  furnishing  such  quarterly
reports to its  securityholders,  statements  of income of the  Company for each
quarter in the form furnished to the Company's  securityholders and certified by
the Company's principal financial or accounting officer;

                           (ii) concurrently with furnishing such annual reports
to its  securityholders,  a balance  sheet of the  Company  as at the end of the
preceding  fiscal year,  together with  statements of operations,  stockholders'
equity and cash flows of the Company for such fiscal year, accompanied by a copy
of the report thereon of independent certified public accountants;

                           (iii) as soon as they are  available,  copies  of all
reports (financial or other) mailed to stockholders;

   
                           (iv) as soon as they  are  available,  copies  of all
reports and financial statements furnished to or filed with the Commission,  any
state securities commission, the NASD or any securities exchange;
    

                           (v) every press release and every  material news item
or article of  interest  to the  financial  community  in respect of each of the
Company and the Subsidiaries or their  respective  affairs which was released or
prepared by or on behalf of the Company or any of the Subsidiaries; and

                           (vi) any  additional  information  of a public nature
concerning the Company or any of the Subsidiaries (and any future  subsidiaries)
or their respective businesses which the Underwriters may request.

During  such  period,  if the  Company has active  subsidiaries,  the  foregoing
financial  statements  will be on a  consolidated  basis to the extent  that the
accounts of the  Company  and its  subsidiaries  are  consolidated,  and will be
accompanied by similar financial statements for any significant subsidiary which
is not so consolidated.

                  (i) The  Company  will  maintain  a  transfer  agent  and,  if
necessary under the laws of the jurisdiction of incorporation of the Company,  a
registrar  (which may be the same entity as the  transfer  agent) for the Common
Stock, and also for the Bonds.

                  (j) The Company  will  furnish to the  Underwriters  or on the
Underwriters'  order,  without  charge,  at such place as the  Underwriters  may
designate,  copies of the Preliminary Prospectus, the Registration Statement and
any pre-effective or post-effective amendments thereto (two of which copies will
be  signed  and  will  include  all  financial  statements  and  exhibits),  the
Prospectus, and all amendments and supplements thereto, including any prospectus
prepared after the effective date of the Registration Statement, in each case as
soon as available  and in such  reasonable  quantities as the  Underwriters  may
request.

                  (k) Neither the Company nor any of the Subsidiaries nor any of
their  respective  executive  officers  directors,   principal  stockholders  or
affiliates (within the meaning of the Rules and Regulations) will take, directly
or indirectly,  any action designed to, or which might in the future  reasonably
be expected to cause or result in, stabilization or manipulation of the price of
any securities of the Company in violation of the Exchange Act.

                  (l) The Company  shall apply the net proceeds from the sale of
the  Securities in the manner,  and subject to the  conditions,  set forth under
"USE OF PROCEEDS"  in the  Prospectus.  No portion of the net  proceeds  will be
used, directly or indirectly,  to acquire or redeem any securities issued by the
Company, provided that this covenant shall not restrict the Company's ability to
redeem the Securities pursuant to their terms.

                  (m) The Company shall timely file all such  reports,  forms or
other documents as may be required (including,  but not limited to, a Form SR as
may be required  pursuant to Rule 463 under the Act) from time to time under the
Act, the Exchange Act and the Rules and Regulations, and all such reports, forms
and  documents  filed will comply as to form and substance  with the  applicable
requirements under the Act, the Exchange Act and the Rules and Regulations.

                  (n) The Company shall furnish to the  Underwriters as early as
practicable  prior to each of the date hereof,  the Closing Date and each Option
Closing Date, if any, but no later than two full business days prior thereto,  a
copy of the latest available unaudited interim consolidated financial statements
of the  Company  and the  Subsidiaries  (which in no event shall be as of a date
more than 30 days prior to the date of the  Registration  Statement)  which have
been read by the Company's  independent  public  accountants  as stated in their
letters to be furnished pursuant to Section 6(i) hereof.

   
                  (o) The Company shall, as soon as practicable, but in no event
later than five  business  days before the  effective  date of the  Registration
Statement,  file a Form 8-A with the Commission  providing for the  registration
under the Exchange Act of the Securities and the Underlying Stock.


                  (p)  Until  the   completion  of  the   distribution   of  the
Securities,  neither the Company nor any of the Subsidiaries shall,  without the
prior written consent of the  Underwriters  and  Underwriters'  Counsel,  issue,
directly or  indirectly,  any press release or other  communication  or hold any
press  conference with respect to the Company,  any of the  Subsidiaries,  their
respective  activities  or the offering  contemplated  hereby,  other than trade
releases issued in the ordinary course of the Company's business consistent with
past practices with respect to the Company's operations.

                  (q)  For  any  period  during  which  any  of  the  Bonds  are
outstanding, the Company will not take any action or actions which may cause the
exemption  from  registration  provided  by  Section  3(a)  of the  Act  (or any
successor  provision)  to be  unavailable  for the  conversion of the Bonds into
Common Stock.

    
                  5.       Payment of Expenses.

   

                           (a) The Company  hereby  agrees to pay on each of the
Closing Date and each Option Closing Date (to the extent not paid at the Closing
Date) all expenses and fees (other than fees of Underwriters'  Counsel) incident
to the  performance  of the  obligations of the Company under this Agreement and
the  Indenture  including,  without  limitation,  (i) the fees and  expenses  of
accountants and counsel for the Company, (ii) all costs and expenses incurred in
connection with the preparation,  duplication,  printing  (including mailing and
handling  charges),  filing,  delivery  and  mailing  (including  the payment of
postage with respect thereto) of the  Registration  Statement and the Prospectus
and any amendments and supplements thereto and the printing,  mailing (including
the payment of postage with respect thereto) and delivery of this Agreement, the
Agreement  Among  Underwriters,  the Powers of Attorney  and related  documents,
including the cost of all copies  thereof and of any  Preliminary  Prospectuses,
the Prospectus and any amendments thereof or supplements thereto supplied to the
Underwriters and such dealers as the Underwriters may request,  in quantities as
hereinabove stated, (iii) the printing,  engraving, issuance and delivery of the
Securities  including,  but not limited to, (x) the purchase by the Underwriters
of the Securities, (y) the consummation by the Company of any of its obligations
under this  Agreement and the Indenture and (z) resale of the  Securities by the
Underwriters in connection with the distribution  contemplated  hereby, (iv) the
qualification  of the Securities and the Underlying Stock under state securities
or "Blue Sky" laws, including the costs of printing and mailing the "Preliminary
Blue Sky Memorandum"  and the  "Supplemental  Blue Sky  Memorandum," if any, and
disbursements  and fees of  counsel  in  connection  therewith,  (v)  costs  and
expenses  of travel of  personnel  of the Company in  connection  with the "road
show,"  information  meetings and  presentations,  (vi) fees and expenses of the
Trustee,  transfer  agent  and  registrar,  and (vii)  the fees  payable  to the
Commission and the NASD,

    


                           (b) The Underwriters  acknowledge  receipt of $50,000
from the  Company  to  offset  certain  expenses  of the  Underwriters.  If this
Agreement is terminated by the Underwriters in accordance with the provisions of
Section  4(a),  Section 6, Section 10(a) or Section 12, the  Underwriters  shall
retain such funds as payment for all of their  actual  reasonable  out-of-pocket
expenses,  including the  reasonable  fees and  disbursements  of  Underwriters'
Counsel  and shall have no  additional  recourse  to the  Company  for  expenses
incurred.

                           (c) The Company  further  agrees that, in addition to
the  expenses  payable  pursuant  to  Section  5(a)  hereof,  it will pay to the
Underwriters on the Closing Date by certified or bank cashier's check or, at the
election of the  Underwriters,  by  deduction  from the proceeds of the offering
contemplated herein a non-accountable  expense allowance equal to two percent of
the gross proceeds  received by the Company from the sale of the Firm Securities
less the $50,000 paid pursuant to Section  5(b).  In the event the  Underwriters
elect to exercise the overallotment option described in Section 2(b) hereof, the
Company  further agrees to pay to the  Underwriters on each Option Closing Date,
if any,  by  certified  or bank  cashier's  check  or,  at the  election  of the
Underwriters, by deduction from the proceeds of the offering contemplated herein
a  non-accountable  expense allowance equal to two percent of the gross proceeds
received by the Company  from the sale of the Option  Securities  on such option
Closing Date.

   
                           (d)  In   addition   to  the  sums   payable  to  the
Underwriters,  as provided elsewhere herein, Brookstreet Securities Corporation,
in  its  individual   capacity  and  not  as   representative   of  the  several
Underwriters,  shall be  entitled to receive,  as partial  compensation  for its
services,  warrants (the  "Warrants")  for the purchase of 100,000 shares of the
Company's   Common  Stock.   The  Warrants  shall  be  issued  pursuant  to  the
Underwriter's  Warrant  in the form of  Exhibit B  attached  hereto and shall be
exercisable, in whole or in part, for a period of four years commencing one year
from the date of the  completion  of the  Offering,  at [$3.60 per  share].  The
Warrants shall be non-exercisable  for one year from the date of issuance of the
Warrants,  and  non-transferrable  (whether  by sale,  transfer,  assignment  or
hypothecation)  except for (i) transfers to officers of  Brookstreet  Securities
Corporation who are also shareholders of Brookstreet Securities Corporation, and
(ii) transfers occurring by operation of law.
    


         6. Conditions of the Underwriters' Obligations.  The obligations of the
Underwriters  hereunder  shall be  subject  to the  continuing  accuracy  of the
representations  and  warranties of the Company herein as of the date hereof and
as of the Closing Date and each Option Closing Date, if any, as if they had been
made on and as of the Closing Date or each Option  Closing Date, as the case may
be; the accuracy on and as of the Closing Date or each Option  Closing  Date, if
any,  of  the  statements  of  officers  of the  Company  made  pursuant  to the
provisions  hereof;  and the performance by the Company on and as of the Closing
Date and each Option  Closing Date,  if any, of its  covenants  and  obligations
hereunder and to the following further conditions:

   
                  (a) The Registration Statement shall have become effective not
later than 5:00 p.m., New York time, on the date of this Agreement or such later
date and time as shall be consented to in writing by the  Underwriters,  and, at
the Closing Date and each Option Closing Date, if any, no stop order  suspending
the  effectiveness of the  Registration  Statement shall have been issued and no
proceedings  for that purpose shall have been  instituted or shall be pending or
contemplated by the Commission and any request on the part of the Commission for
additional   information  shall  have  been  complied  with  to  the  reasonable
satisfaction of Underwriters'  Counsel.  If the Company has elected to rely upon
Rule 430A of the  Rules and  Regulations,  the price of the  Securities  and any
price-related  information  previously  omitted from the effective  Registration
Statement  pursuant  to such  Rule  430A  shall  have  been  transmitted  to the
Commission  for  filing  pursuant  to Rule  424(b) of the Rules and  Regulations
within the prescribed  time period,  and prior to Closing Date the Company shall
have provided  evidence  satisfactory to the Underwriters of such timely filing,
or a  post-effective  amendment  providing  such  information  shall  have  been
promptly filed and declared  effective in accordance  with the  requirements  of
Rule 430A of the Rules and Regulations.
    

                  (b) The  Underwriters  shall not have advised the Company that
the  Registration  Statement,  or any  amendment  thereto,  contains  an  untrue
statement of fact which, in the Underwriters'  reasonable  opinion, is material,
or omits to state a fact which,  in the  Underwriters'  reasonable  opinion,  is
material  and is  required  to be stated  therein  or is  necessary  to make the
statements  therein not misleading,  or that the  Prospectus,  or any supplement
thereto,  contains  an untrue  statement  of fact  which,  in the  Underwriters'
reasonable  opinion,  is  material,  or  omits  to  state a fact  which,  in the
Underwriters'  reasonable  opinion,  is  material  and is  required to be stated
therein  or is  necessary  to make  the  statements  therein,  in  light  of the
circumstances under which they were made, not misleading.

                  (c) On or prior to the Closing Date,  the  Underwriters  shall
have received from Underwriters'  Counsel, such opinion or opinions with respect
to the  organization  of the  Company,  the  validity  of  the  Securities,  the
Registration  Statement,  the  Prospectus  and  other  related  matters  as  the
Underwriters  may request and  Underwriters'  Counsel  shall have  received such
papers and information as they request to enable them to pass upon such matters.

                  (d) At Closing Date, the Underwriters shall have received from
Colombo &  Bonacci,  P.C.,  counsel  to the  Company,  dated the  Closing  Date,
addressed  to the  Underwriters  in the form  attached  hereto as  Exhibit D. In
rendering such opinion,  such counsel may rely: (A) as to matters  involving the
application  of laws other than the laws of the United States and  jurisdictions
in which they are  admitted,  to the extent such counsel deems proper and to the
extent  specified in such  opinion,  if at all,  upon an opinion or opinions (in
form and  substance  satisfactory  to  Underwriters'  Counsel) of other  counsel
acceptable to Underwriters' Counsel,  familiar with the applicable laws; and (B)
as to matters of fact,  to the extent  they deem  proper,  on  certificates  and
written  statements of responsible  officers of the Company and  certificates or
other written  statements of officers of  departments  of various  jurisdictions
having custody of documents  respecting the corporate existence or good standing
of the Company and the  Subsidiaries,  provided copies of any such statements or
certificates  shall be  delivered to  Underwriters'  Counsel if  requested.  The
opinion of such counsel for the Company shall state that the opinion of any such
other counsel is in form  satisfactory to such counsel and that the Underwriters
and they are justified in relying thereon.  At each Option Closing Date, if any,
the Underwriters shall have received the favorable opinion of Colombo & Bonacci,
P.C., counsel to the Company,  dated such Option Closing Date,  addressed to the
Underwriters  and in form consistent with Exhibit D confirming as of such Option
Closing Date the  statements  made by Colombo & Bonacci,  P.C. in their  opinion
delivered on the Closing Date.

                  (e) On or prior to each of the  Closing  Date and each  Option
Closing  Date, if any,  Underwriters'  Counsel  shall have been  furnished  such
documents,  certificates  and  opinions as they may  reasonably  require for the
purpose  of  enabling  them to review or pass upon the  matters  referred  to in
subsection  (c)  of  this  Section  6 or in  order  to  evidence  the  accuracy,
completeness  or  satisfaction  of  any of the  representations,  warranties  or
conditions of the Company herein contained.

   
                  (f)  Prior to each of  Closing  Date and each  Option  Closing
Date,  if any:  (i) there  shall  have been no  materially  adverse  change  nor
development  involving  a  prospective  change in the  condition,  financial  or
otherwise,  prospects,  stockholders'  equity or the business  activities of the
Company and the  Subsidiaries  taken as a whole,  whether or not in the ordinary
course of  business,  from the latest  dates as of which such  condition  is set
forth in the Registration  Statement and Prospectus;  (ii) there shall have been
no  transaction,  not in the ordinary  course of  business,  entered into by the
Company  or any of the  Subsidiaries,  from  the  latest  date as of  which  the
financial  condition  of the  Company and the  Subsidiaries  is set forth in the
Registration  Statement and  Prospectus  which is adverse to the Company and the
Subsidiaries  taken  as a  whole;  (iii)  neither  the  Company  nor  any of the
Subsidiaries  shall be in material default under any provision of any instrument
relating to any  outstanding  indebtedness;  (iv) neither the Company nor any of
the Subsidiaries  shall have issued any securities (other than the Securities or
underlying common stock from the exercise of options or warrants) or declared or
paid any dividend or made any  distribution  in respect of its capital  stock of
any class and there has not been any change in the capital stock,  or any change
in the debt (long or short term) or liabilities  or  obligations  (contingent or
otherwise) of the Company or any of the  Subsidiaries,  except (x) in connection
with the acquisition of assets of the Company  through  purchase money financing
and  financing  related  to  timeshare  sales  which  is  secured  by  timeshare
receivables,  (y) for debt incurred to finance capital  improvements to existing
properties  not to exceed  $3,000,000  outstanding  and (z) for debt for working
capital not to exceed  $1,500,000  outstanding;  (v) no  material  amount of the
assets of the  Company or any of the  Subsidiaries  shall  have been  pledged or
mortgaged other than in the ordinary course of the Company's business, except as
set  forth in the  Registration  Statement  and  Prospectus  and  except  (x) in
connection with the acquisition of assets of the Company through  purchase money
financing and financing related to timeshare sales which is secured by timeshare
receivables,  (y) for debt incurred to finance capital  improvements to existing
properties  not to exceed  $3,000,000  outstanding  and (z) for debt for working
capital  not  to  exceed  $1,500,000  outstanding;   (vi)  no  action,  suit  or
proceeding,  at law or in equity, shall have been pending or, to the best of the
Company's knowledge,  threatened against the Company or any of the Subsidiaries,
or affecting any of their respective properties or businesses,  before or by any
court or federal,  state or foreign  commission,  board or other  administrative
agency  wherein  an  unfavorable  decision,  ruling or  finding  may  materially
adversely affect the business,  operations,  prospects,  financial  condition or
income of the Company and the Subsidiaries taken as a whole, except as set forth
in the Registration Statement and Prospectus; and (vii) no stop order shall have
been issued under the Act and no proceedings therefor shall have been initiated,
threatened or contemplated by the Commission or any state regulatory authority.
    

                  (g) At each of the Closing Date and each Option  Closing Date,
if any, the Underwriters shall have received a certificate of the Company signed
by the  principal  executive  officer  and  by  the  chief  financial  or  chief
accounting  officer of the  Company,  dated the Closing  Date or Option  Closing
Date,  as the case may be, to the effect that each of such  persons has examined
the Registration  Statement,  the Prospectus,  this Agreement and the Indenture,
and that:

                           (i) the representations and warranties of the Company
in this  Agreement and the Indenture are true and correct,  as if made on and as
of the Closing  Date or such Option  Closing  Date,  as the case may be, and the
Company has  complied  with all  agreements  and  covenants  and  satisfied  all
conditions  contained  in this  Agreement  and the  Indenture  on its part to be
performed or  satisfied  at or prior to the Closing Date or such Option  Closing
Date, as the case may be;

   
                           (ii) no stop order  suspending the  effectiveness  of
the  Registration  Statement  or any part  thereof or the  qualification  of the
Trustee  has  been  issued,  and no  proceedings  for  that  purpose  have  been
instituted  or are  pending or, to the best of each of such  person's  knowledge
after due inquiry,  are  contemplated  or threatened  under the Act;
    

                           (iii) the  Registration  Statement and the Prospectus
and, if any, each amendment and each supplement thereto,  contain all statements
and information  required to be included  therein,  and none of the Registration
Statement,  the Prospectus or any amendment or supplement  thereto  includes any
untrue statement of a material fact or omits to state any material fact required
to be stated therein or necessary to make the statements  therein not misleading
and none of the Preliminary  Prospectus or any supplement  thereto  included any
untrue  statement  of a  material  fact or omitted  to state any  material  fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the circumstances under which they were made, not misleading; and

                           (iv)  subsequent to the respective  dates as of which
information  is given in the  Registration  Statement  and the  Prospectus:  (a)
neither the Company nor any of the Subsidiaries has incurred up to and including
the Closing Date or the Option  Closing  Date, as the case may be, other than in
the ordinary  course of its business,  any material  liabilities or obligations,
direct or contingent (except as otherwise  contemplated in subclause (d) of this
clause (iv));  (b) neither the Company nor any of the  Subsidiaries  has paid or
declared any dividends or other  distributions on its capital stock; (c) neither
the  Company  nor  any  of  the  Subsidiaries  has  entered  into  any  material
transactions  not in the  ordinary  course  of  business  (except  as  otherwise
contemplated  in subclause (d) of this clause (iv));  (d) there has not been any
material  change in the capital  stock or long-term  debt or any increase in the
short-term  borrowings (other than any increase in the short-term  borrowings in
the  ordinary  course of  business)  of the  Company or any of the  Subsidiaries
(except for (x) financing in connection  with the  acquisition  of assets of the
Company  through  purchase  money  financing and financing  related to timeshare
sales which is secured by timeshare  receivables,  (y) debt  incurred to finance
capital improvements to existing properties not to exceed $3,000,000 outstanding
and (z) debt for working  capital  not to exceed  $1,500,000  outstanding);  (e)
neither the Company nor any of the  Subsidiaries has sustained any material loss
or damage to its  property or assets,  whether or not  insured;  (f) there is no
material litigation which is pending or, to the best of the Company's knowledge,
threatened against the Company,  any of the Subsidiaries or any affiliated party
of any of the  foregoing  which is  required  to be set forth in an  amended  or
supplemented Prospectus which has not been set forth; and (g) there has occurred
no event required to be set forth in an amended or supplemented Prospectus which
has not been set forth.

References to the  Registration  Statement and the Prospectus in this subsection
(g) are to such  documents  as  amended  and  supplemented  at the  date of such
certificate.

                  (h) By the Closing Date, the  Underwriters  will have received
clearance from the NASD as to the amount of compensation allowable or payable to
the Underwriters, as described in the Registration Statement.

                  (i) At the time this Agreement is executed,  the  Underwriters
shall have received a letter,  dated such date, addressed to the Underwriters in
form and substance  satisfactory  in all respects  (including  the  non-material
nature of the changes or decreases,  if any,  referred to in clause (iii) below)
to the Underwriters and Underwriters' Counsel, from Deloitte & Touche:

                           (i) confirming  that they are  independent  certified
public accountants with respect to the Company within the meaning of the Act and
the Exchange Act and the applicable Rules and Regulations;

                           (ii)  stating  that  it is  their  opinion  that  the
consolidated  financial  statements and supporting  schedules of the Company and
the Subsidiaries,  as applicable,  included in the Registration Statement comply
as to form in all material respects with the applicable accounting  requirements
of the Act and the Exchange Act and the Rules and Regulations thereunder;

                           (iii)  and  stating  that,  on the basis of a limited
review  which  included  a reading  of the latest  available  unaudited  interim
consolidated  financial  statements  of the  Company  and the  Subsidiaries,  as
applicable,  (with an indication of the date of the latest  available  unaudited
interim  consolidated  financial statements of the Company and the Subsidiaries,
as applicable),  a reading of the latest  available  minutes of the stockholders
and board of directors  and the various  committees of the board of directors of
each of the Company and the Subsidiaries,  consultations with officers and other
employees of each of the Company and the Subsidiaries  responsible for financial
and accounting matters and other specified procedures and inquiries, nothing has
come to their  attention which would lead them to believe that (A) the unaudited
consolidated  financial  statements and supporting  schedules of the Company and
the Subsidiaries,  as applicable,  included in the Registration Statement do not
comply  as to form in all  material  respects  with  the  applicable  accounting
requirements  of the Act and the Exchange Act and the Rules and  Regulations  or
are not fairly  presented  in  conformity  with  generally  accepted  accounting
principles applied on a basis substantially  consistent with that of the audited
consolidated  financial  statements and supporting  schedules of the Company and
the Subsidiaries, as applicable,  included in the Registration Statement, (B) at
a specified  date not more than five days prior to the later of the date of this
Agreement or the effective date of the  Registration  Statement,  there has been
any change in the capital  stock or long-term  debt of the Company or any of the
Subsidiaries,  or any decrease in the stockholders' equity or net current assets
or net assets of the Company,  as compared with amounts shown in the __________,
199_ balance  sheet  included in the  Registration  Statement  other than as set
forth in or contemplated  by the  Registration  Statement,  or, if there was any
change or decrease, setting forth the amount of such change or decrease, and (C)
during the period from  __________,  1995 to a specified date not more than five
days prior to the later of the date of this  Agreement or the effective  date of
the Registration Statement, there was any decrease in net revenues, net earnings
or  net  earnings  per  common  share  of  the  Company  and  its   consolidated
Subsidiaries or any of the Company's unconsolidated  Subsidiaries,  in each case
as compared with the corresponding period beginning __________, 1994, other than
as set forth in or contemplated by the Registration Statement,  or, if there was
any such decrease, setting forth the amount of such decrease;

                           (iv) stating that they have compared  specific dollar
amounts,  numbers of shares,  percentages  of revenues and earnings,  statements
and/or  other   financial   information   pertaining  to  the  Company  and  the
Subsidiaries  set forth in the  Prospectus  in each case to the extent that such
amounts,  numbers,  percentages,  statements and information may be derived from
the general accounting records, including work sheets, of the Company and/or the
Subsidiaries and excluding any questions  requiring an  interpretation  by legal
counsel,  with the results obtained from the application of specified  readings,
inquiries and other appropriate procedures (which procedures need not constitute
an examination in accordance  with generally  accepted  auditing  standards) set
forth in the letter and found them to be in agreement; and

                           (v)  statements as to such other matters  incident to
the transaction contemplated hereby as the Underwriters may reasonably request.

                  (j) At the Closing Date and each Option  Closing Date, if any,
the Underwriters  shall have received from Deloitte & Touche a letter,  dated as
of the Closing  Date or such  Option  Closing  Date,  as the case may be, to the
effect that they reaffirm that statements made in the letter furnished  pursuant
to subsection  (i) of this Section 6, except that the specified date referred to
shall be a date not more than five days prior to the Closing Date or such Option
Closing  Date,  as the case may be,  and,  if the Company has elected to rely on
Rule 430A of the Rules and  Regulations,  to the  further  effect that they have
carried out  procedures  as  specified in clause (v) of  subsection  (i) of this
Section 6 with respect to certain amounts, percentages and financial information
as specified  by the  Underwriters  and deemed to be a part of the  Registration
Statement pursuant to Rule 430A(b) and have found such amounts,  percentages and
financial  information  to be in  agreement  with the records  specified in such
clause (v).

                  (k) On each of the Closing Date and each Option  Closing Date,
if any, there shall have been duly tendered to the  Underwriters for the several
Underwriters' accounts the appropriate number of Securities.

                  (l) No  order  suspending  the sale of the  Securities  in any
jurisdiction  designated  by the  Underwriters  pursuant to Section  4(e) hereof
shall have been issued on either the Closing Date or the relevant Option Closing
Date, if any, and no proceedings  for that purpose shall have been instituted or
shall be contemplated.

       

                  If any condition to the Underwriters' obligations hereunder to
be  fulfilled  prior to or at the Closing Date or the  relevant  Option  Closing
Date, as the case may be, is not so fulfilled,  the  Underwriters  may terminate
this  Agreement  or,  if the  Underwriters  so  elect,  they may  waive any such
conditions  which  have  not  been  fulfilled  or  extend  the  time  for  their
fulfillment.   In  the  event  the  Underwriters  so  elect  to  terminate,  the
Underwriters  shall have no recourse  against the Company for expenses except to
retain the $50,000 paid to the Underwriters pursuant to Section 5(b) hereof.

         7.       Indemnification.

   
                  (a) The Company  agrees to indemnify and hold harmless each of
the Underwriters (for purposes of this Section 7,  "Underwriters"  shall include
the  officers,  directors,  partners,  employees,  agents  and  counsel  of  the
Underwriters),   and  each  person,   if  any,  who  controls  an   Underwriters
("controlling  person")  within the  meaning of Section 15 of the Act or Section
20(a) of the Exchange Act, from and against any and all losses, claims, damages,
expenses or liabilities,  joint or several (and actions, proceedings,  suits and
litigation in respect thereof), whatsoever (including but not limited to any and
all  expenses  whatsoever  reasonably  incurred in  investigating,  preparing or
defending  against any action,  suit,  proceeding  or  litigation,  commenced or
threatened,  or any  claim  whatsoever),  as such are  incurred,  to  which  the
Underwriters or any such controlling  person may become subject,  under the Act,
the Exchange Act or any other statute or at common law or otherwise or under the
laws of foreign countries,  arising out of or based upon any untrue statement or
alleged  untrue  statement of a material fact  contained (i) in the  Preliminary
Prospectus,  the Registration  Statement or the Prospectus (as from time to time
amended and supplemented), (ii) in any post-effective amendment or amendments or
any new registration statement and prospectus in which is included securities of
the Company issued or issuable upon conversion of the Securities or (iii) in any
application  or other  document  or  written  communication  (in this  Section 7
collectively called "application") executed by the Company or based upon written
information furnished by the Company in any jurisdiction in order to qualify the
Securities or such  securities  under the securities  laws thereof or filed with
the  Commission,  any state  regulatory  authority,  NASDAQ  or  any  securities
exchange  or the  omission  or alleged  omission  therefrom  of a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading  (in the case of the  Prospectus,  in the light of the  circumstances
under  which they were  made),  unless such  statement  or omission  was made in
reliance  upon and in  conformity  with  written  information  furnished  to the
Company with  respect to the  Underwriters  by or on behalf of the  Underwriters
expressly for use in the Preliminary  Prospectus,  the Registration Statement or
the  Prospectus,  or any  amendment  thereof or  supplement  thereto,  or in any
application,  as the case may be. The Company  acknowledges  that the statements
set forth under  "UNDERWRITING" and the stabilization  legend in the Preliminary
Prospectus and the Prospectus  constitute the only written information furnished
to  the  Company  with  respect  to  the  Underwriters  by or on  behalf  of the
Underwriters expressly for use in the Preliminary  Prospectus,  the Registration
Statement,  the Prospectus or any application.  The indemnity  agreement in this
subsection  (a) shall be in addition  to and not  duplicative  of any  liability
which the Company may have at common law or otherwise.
    

                  (b) Each of the  Underwriters  agrees  to  indemnify  and hold
harmless the Company, each of its directors, each of its officers who has signed
the  Registration  Statement,  and each other  person,  if any, who controls the
Company  within the  meaning  of the Act,  to the same  extent as the  foregoing
indemnity  from the  Company  to the  Underwriters  but  only  with  respect  to
statements  or  omissions,  if any,  made  in the  Preliminary  Prospectus,  the
Registration Statement or the Prospectus, or any amendment thereof or supplement
thereto,  or in any application made in reliance upon, and in strict  conformity
with,  written  information  furnished  to the  Company  with  respect  to  such
Underwriters  by  such  Underwriters  expressly  for  use  in  such  Preliminary
Prospectus,  the  Registration  Statement or the  Prospectus,  or any  amendment
thereof or supplement  thereto,  or in any such application,  provided that such
written  information or omissions only pertain to disclosures in the Preliminary
Prospectus,   the  Registration   Statement  or  the  Prospectus.   The  Company
acknowledges  that  the  statements  set  forth  under  "UNDERWRITING"  and  the
stabilization legend in the Preliminary Prospectus and the Prospectus constitute
the  only  information  furnished  in  writing  by or on  behalf  of  any of the
Underwriters expressly for use in the Preliminary  Prospectus,  the Registration
Statement,  the  Prospectus  or any  application.  The  Underwriters  shall also
indemnify the Company for any losses,  damages,  expenses or liabilities arising
from sales  activities of the  Underwriters  in  contravention  of the Rules and
Regulations and the NASD rules.  The indemnity  agreement in this subsection (b)
shall  be in  addition  to and  not  duplicative  of  any  liability  which  the
Underwriters may have at common law or otherwise.

                  (c) Promptly after receipt by an indemnified  party under this
Section 7 of notice of the commencement of any action, suit or proceeding,  such
indemnified party shall, if a claim in respect thereof is to be made against one
or more  indemnifying  parties  under this Section 7, notify each party  against
whom indemnification is to be sought in writing of the commencement thereof (but
the  failure so to notify an  indemnifying  party  shall not relieve it from any
liability  which it may have under this  Section 7 except to the extent  that it
has been prejudiced in a material  respect by such failure or from any liability
which it may have  otherwise).  In case any such action,  suit or  proceeding is
brought against any indemnified  party, and it notifies an indemnifying party or
parties of the commencement  thereof,  the indemnifying party or parties will be
entitled  to  participate  therein,  and to the  extent it may elect by  written
notice delivered to the indemnified party promptly after receiving the aforesaid
notice from such  indemnified  party, to assume the defense thereof with counsel
reasonably   satisfactory  to  such  indemnified  party.   Notwithstanding   the
foregoing,  the indemnified  party or parties shall have the right to employ its
or their own counsel in any such case but the fees and  expenses of such counsel
shall be at the  expense of such  indemnified  party or  parties  unless (i) the
employment  of such  counsel  shall  have  been  authorized  in  writing  by the
indemnifying  parties  in  connection  with the  defense  of such  action at the
expense of the indemnifying party, (ii) the indemnifying  parties shall not have
employed  counsel  reasonably  satisfactory  to such  indemnified  party to have
charge of the defense of such action  within a  reasonable  time after notice of
commencement of the action or (iii) such indemnified party or parties shall have
reasonably  concluded  that there may be defenses  available to it or them which
are  different  from  or  additional  to  those  available  to one or all of the
indemnifying  parties (in which case the indemnifying parties shall not have the
right to direct the defense of such action on behalf of the indemnified party or
parties),  in any of which  events  such  fees and  expenses  of one  additional
counsel  shall be borne  by the  indemnifying  parties.  In no event  shall  the
indemnifying  parties be liable for fees and  expenses  of more than one counsel
(in  addition  to any local  counsel)  separate  from their own  counsel for all
indemnified parties in connection with any one action or separate but similar or
related  actions  in the  same  jurisdiction  arising  out of the  same  general
allegations  or  circumstances.  Anything  in  this  Section  7 to the  contrary
notwithstanding, an indemnifying party shall not be liable for any settlement of
any claim or action  effected  without its written  consent,  provided that such
consent was not unreasonably withheld.

                  (d) In order to provide for just and equitable contribution in
any case in which (i) an  indemnified  party  makes  claim  for  indemnification
pursuant to this Section 7, but it is judicially  determined  (by the entry of a
final judgment or decree by a court of competent jurisdiction and the expiration
of time to  appeal  or the  denial  of the  last  right  of  appeal)  that  such
indemnification  may not be enforced in such case  notwithstanding the fact that
the express  provisions  of this Section 7 provide for  indemnification  in such
case,  or (ii)  contribution  under the Act may be  required  on the part of any
indemnified  party, then each indemnifying  party shall contribute to the amount
paid as a result of such losses,  claims,  damages,  expenses or liabilities (or
actions,  suits,  proceedings  or  litigation  in respect  thereof)  (A) in such
proportion as is appropriate to reflect the relative  benefits  received by each
of the contributing parties, on the one hand, and the party to be indemnified on
the other hand,  from the offering of the  Securities  or (B) if the  allocation
provided  by clause  (A)  above is not  permitted  by  applicable  law,  in such
proportion as is appropriate to reflect not only the relative  benefits referred
to in clause (i) above but also the relative  fault of each of the  contributing
parties, on the one hand, and the party to be indemnified, on the other hand, in
connection  with the  statements  or  omissions  that  resulted in such  losses,
claims,  damages,  expenses  or  liabilities,  as  well  as any  other  relevant
equitable considerations.  In any case where the Company is a contributing party
and an Underwriter is the indemnified  party, the relative  benefits received by
the  Company,  on the one hand,  and such  Underwriter,  on the other,  shall be
deemed to be in the same  proportion as the total net proceeds from the offering
of the Securities  (before  deducting  expenses) bear to the total  underwriting
discounts received by such Underwriters  hereunder, in each case as set forth in
the  table  on the  Cover  Page  of the  Prospectus.  Relative  fault  shall  be
determined by reference  to, among other  things,  whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a  material  fact  relates  to  information  supplied  by the  Company  or by an
Underwriter,  and the parties' relative intent, knowledge, access to information
and  opportunity  to correct or prevent such untrue  statement or omission.  The
amount  paid or  payable  by an  indemnified  party as a result  of the  losses,
claims,  damages,  expenses or liabilities  (or actions,  suits,  proceedings or
litigation in respect thereof) referred to above in this subsection (d) shall be
deemed  to  include  any legal or other  expenses  reasonably  incurred  by such
indemnified party in connection with  investigating,  preparing or defending any
such action, claim, suit, proceeding or litigation.  An Underwriter shall not be
required  to  contribute  any  amount  in excess  of the  underwriting  discount
applicable to the securities purchased by such Underwriter hereunder.  No person
guilty of fraudulent  misrepresentation  (within the meaning of Section 12(f) of
the Act) shall be entitled to contribution from any person who was not guilty of
such fraudulent misrepresentation.  For purposes of this Section 7, each person,
if any, who controls the Company  within the meaning of the Act, each officer of
the Company who has signed the  Registration  Statement and each director of the
Company shall have the same rights to  contribution  as the Company,  subject in
each case to this  subsection  (d).  Any party  entitled to  contribution  will,
promptly after receipt of notice of commencement of any action, suit, proceeding
or  litigation  against such party in respect to which a claim for  contribution
may be made against  another party or parties under this  subsection (d), notify
such party or parties from whom contribution may be sought,  but the omission so
to notify such party or parties shall not relieve the party or parties from whom
contribution  may be sought from any obligation it or they may have hereunder or
otherwise  than under this  subsection  (d), or to the extent that such party or
parties were not adversely affected by such omission. The contribution agreement
set forth above shall be in addition to any liabilities  which any  indemnifying
party may have at common law or otherwise.

         8.   Representations   and   Agreements   to  Survive   Delivery.   All
representations,  warranties  and  agreements  contained  in this  Agreement  or
contained in certificates of officers of the Company  submitted  pursuant hereto
shall be deemed to be representations,  warranties and agreements at the Closing
Date and each Option Closing Date, as the case may be, and such representations,
warranties and agreements of the Company and the respective indemnity agreements
contained  in  Section 7 hereof  shall  remain  operative  and in full force and
effect as of such dates, regardless of any investigation made by or on behalf of
the  Underwriters,  the  Company,  any of the  Subsidiaries  or any  controlling
person,  and shall  survive  termination  of this  Agreement or the issuance and
delivery of the Securities to the Underwriters.

         9.       Effective Date.

                  (a) This Agreement  shall become  effective at 10:00 a.m., New
York City time, on the next full  business day following the date hereof,  or at
such  earlier time after the  Registration  Statement  becomes  effective as the
Underwriters,  in their discretion, shall release the Securities for the sale to
the  public,  provided  that  the  provisions  of  Sections  5, 7 and 10 of this
Agreement  shall at all times be effective.  For purposes of this Section 9, the
Securities  to be purchased  hereunder  shall be deemed to have been so released
upon the earlier of dispatch by the  Underwriters  of  telegrams  to  securities
dealers releasing the Securities for offering or the release by the Underwriters
for  publication  of the first  newspaper  advertisement  which is  subsequently
published relating to the Securities.

         10.      Termination.

                  (a)  Subject  to  subsection  (b)  of  this  Section  10,  the
Underwriters  shall  have  the  right to  terminate  this  Agreement  (i) if any
domestic or international event or act or occurrence has or in the Underwriters'
reasonable  opinion will in the immediate  future have a material adverse effect
on the Company or the securities market in general or (ii) if trading on the New
York Stock  Exchange,  the American  Stock  Exchange or in the  over-the-counter
market shall have been suspended, or minimum or maximum prices for trading shall
have been fixed,  or maximum  ranges for prices for  securities  shall have been
required  on  the  over-the-counter  market  by  the  NASD  or by  order  of the
Commission or any other government  authority having  jurisdiction;  or (iii) if
the United States shall have become involved in a war or major  hostilities,  or
there shall have been an escalation in an existing war or major hostilities,  or
a national emergency shall have been declared in the United States; or (iv) if a
banking moratorium has been declared by a state or federal authority;  or (v) if
a  moratorium  in foreign  exchange  trading has been  declared;  or (vi) if the
Company or any of the  Subsidiaries  shall have  sustained  a loss  material  or
substantial to the Company or any of the Subsidiaries by fire, flood,  accident,
hurricane, earthquake, theft, sabotage or other calamity or malicious act which,
whether or not such loss shall have been  insured,  will,  in the  Underwriters'
reasonable  opinion,  make it  inadvisable  to proceed  with the delivery of the
Securities;  or (vii) if there shall have been such a material adverse change in
the conditions or prospects of the Company or any of the  Subsidiaries,  or such
material adverse change in the general market,  political or economic conditions
in the United States or elsewhere,  as in the Underwriters'  judgment would make
it  inadvisable  to proceed  with the  offering,  sale  and/or  delivery  of the
Securities;  or (viii) if Joseph P. Martori shall no longer serve the Company in
his present capacity.

                  (b) If this  Agreement is  terminated by the  Underwriters  in
accordance  with the provisions of Section 4(a),  Section  10(a)(i),  10(a)(ii),
Section  10(a)(iii),  Section  10(a)(iv),  Section 10(a)(v),  Section 10(a)(vi),
Section 10(a)(vii), Section 10(a)(viii) or Section 11 or if this Agreement shall
not be carried out within the time specified  herein,  or any extension  thereof
granted to the Underwriters, by reason of any failure on the part of the Company
to perform any material  undertaking  or satisfy any material  condition of this
Agreement  by it to be performed or  satisfied  (including  without  limitation,
pursuant to Section 6, Section 10(a) or Section 11), then the Underwriters shall
be entitled  to retain as sole  recourse  against  the Company all amounts  paid
under Section 5(b) hereof. In addition,  the Company shall remain liable for all
reasonable Blue Sky counsel fees of the Company and expenses and Blue Sky filing
fees of the Company.  Notwithstanding  any contrary provision  contained in this
Agreement,   any  election  hereunder  or  any  termination  of  this  Agreement
(including,  without limitation,  pursuant to Sections 6, 10 and 11 hereof), and
whether or not this  Agreement is  otherwise  carried  out,  the  provisions  of
Section 5 and  Section 7 shall not be in any way  affected  by such  election or
termination  or  failure  to carry out the terms of this  Agreement  or any part
hereof.

   
                  (c) In the event the Company has been  advised by the SEC that
no  further  comments  shall be  forthcoming,  the  Underwriters  may  choose to
postpone the effective  date for up to seven calendar days  thereafter  upon the
Company's consent.
    

         11.  Default by the Company.  If the Company  shall fail at the Closing
Date or any Option Closing Date, as  applicable,  to sell and deliver the number
of Securities  which it is obligated to sell  hereunder on such date,  then this
Agreement  shall  terminate (or, if such default shall occur with respect to any
Option  Securities to be purchased on an Option Closing Date,  the  Underwriters
may,  at the  Underwriters'  option,  by  notice  from the  Underwriters  to the
Company,  terminate the  Underwriters'  obligation to purchase Option Securities
from  the  Company  on such  date)  without  any  liability  on the  part of any
non-defaulting  party other than  pursuant  to  Sections 5, 7 and 10 hereof.  No
action  taken  pursuant  to this  Section  11 shall  relieve  the  Company  from
liability, if any, in respect of such default.

         12. Notices. All notices and communications hereunder, except as herein
otherwise specifically  provided,  shall be given in writing and shall be deemed
to have  been  duly  given if  mailed or  transmitted  by any  standard  form of
telecommunication.  Notices  to  the  Underwriters  shall  be  directed  to  the
Underwriters as follows:

                  Brookstreet Securities Corporation
                  2361 Campus Drive, Suite 210
                  Irvine, California 92715
                  Attention:   Mr. Daniel C. Montano
                               Director of Investment Banking

                           With a copy to:

                                    Thelen, Marrin, Johnson & Bridges
                                    333 South Grand Avenue, 34th Floor
                                    Los Angeles, California 90071
                                    Attention:   Ronald Warner, Esq.

                  Notices to the  Company  shall be  directed  to the Company as
follows:

                           ILX Incorporated
                           2777 East Camelback Road
                           Phoenix, Arizona 85016
                           Attention:   Joseph P. Martori, Esq.,
                                        Chairman and Chief Executive Officer

                           With a copy to:

                                    Colombo & Bonacci, P.C.
                                    2525 East Camelback Road, Suite 940
                                    Phoenix, Arizona 85016
                                    Attention:  Anthony A. Bonacci, Esq.

         13.  Parties.  This Agreement  shall inure solely to the benefit of and
shall be binding upon the Underwriters, the Company and the controlling persons,
directors  and officers  referred to in Section 7 hereof,  and their  respective
successors, legal representatives and assigns, and no other person shall have or
be construed to have any legal or equitable  right,  remedy or claim under or in
respect of or by virtue of this Agreement or any provisions herein contained. No
purchaser of Securities from any Underwriters  shall be deemed to be a successor
by reason merely of such purchase.

         14. Construction. This Agreement shall be governed by and construed and
enforced in accordance  with the laws of the State of California  without giving
effect to choice of law or conflict of laws principles.

         15.  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
taken together shall be deemed to be one and the same instrument.

         16. Entire Agreement; Amendments. This Agreement constitutes the entire
agreement  of the  parties  hereto  and  supersedes  all prior  written  or oral
agreements,  understandings  and negotiations with respect to the subject matter
hereof.  This  Agreement  may not be amended  except in a writing  signed by the
Underwriters and the Company.

         If the foregoing  correctly  sets forth the  understanding  between the
Underwriters and the Company, please so indicate in the space provided below for
that purpose,  whereupon this letter shall constitute a binding  agreement among
us.

                                             Very truly yours,

                                             ILX INCORPORATED



                                             By _______________________________
                                                Joseph P. Martori
                                                Chairman of the Board
                                                and Chief Executive Officer

Confirmed and accepted as of the date first above written.

BROOKSTREET SECURITIES CORPORATION
         for itself and as Representative of the several
         Underwriters named in Schedule I hereto.



By __________________________________
      Daniel C. Montano,
      Director of Investment Banking

<PAGE>                                                                         
                                   SCHEDULE I


                                                            
                                                           Total Aggregate 
                                Total Aggregate           Principal Amount of
                              Principal Amount of          Option Securities 
                             Firm Securities to be        to be Purchased if   
Underwriter                        Purchased            Maximum Option Exercised
- -----------                  ---------------------      ------------------------
Brookstreet Securities
Corporation                       $__________                $__________

















   
TOTAL                               $3,000,000                $450,000
                                    ==========                ========
    



<PAGE>


<TABLE>

                                  EXHIBIT A


                        Subsidiaries of ILX Incorporated

   
<CAPTION>

                                                                                   Percentage of Capital Stock
Name                                             State in which Incorporated        Owned by ILX Incorporated
- ----                                             ---------------------------       ---------------------------
<S>                                                       <C>                                <C>
Corporate Entities:

Genesis Investment Group, Inc.                             Arizona                             100%

Harbour Southwest Development, Inc.(1)                     Arizona                             100%

Laveen Properties, Inc.(1)                                 Arizona                             100%

Pilot Service Corp.(1)                                     Arizona                             100%

Golden Eagle Realty, Inc.                                  Colorado                            100%

Golden Eagle Resort, Inc.                                  Arizona                             100%

ILX Florida, Inc.                                          Arizona                             100%

Southern Vacations, Inc.(2)                                Florida                             100%

ILE Sedona Incorporated                                    Arizona                             100%

Red Rock Collection Incorporated                           Arizona                             100%

Red Rock Worldwide Incorporated                            Arizona                             100%

SXI Health Institute Incorporated                          Arizona                             100%

Varsity Clubs of America Incorporated                      Arizona                             100%

VCA Iowa Incorporated(3)                                   Arizona                             100%

VCA Management Incorporated(3)                             Arizona                             100%

VCA South Bend Incorporated(3)                             Arizona                             100%

VCA Tucson Incorporated(3)                                 Arizona                             100%

Syracuse Project Incorporated(1)                           Arizona                             100%

Partnerships/Joint Ventures:

Los Abrigados Partners Limited Partnership                 Arizona                             (4)

Orangemen Club Limited Partnership                         New York                            (6)
    
</TABLE>



Name                                             State in which Incorporated
- ----                                             ---------------------------

Non-Profit Entities (5):
- -----------------------

Golden Eagle Resort Condominium                            Colorado
Association, Inc.

Kohl's Ranch Owners Association                            Arizona

Sedona Vacation Club Incorporated                          Arizona

Varsity Clubs of America -- Iowa                           Arizona

Varsity Clubs of America -- Norman                         Arizona

Varsity Clubs of America -- South Bend Chapter             Arizona

   
(1)      Subsidiaries of Genesis Investment Group, Inc.
(2)      Subsidiary of ILX Florida, Inc.
(3)      Subsidiaries of Varsity Clubs of America Incorporated
(4)      The  general  partner of the  partnership  is ILE Sedona  Incorporated,
         which has a 78.5%  interest in the  partnership,  which is pledged to a
         third party to secure financing.  The limited  partners,  which include
         controlling  persons of ILX Incorporated,  have a 21.5% interest in the
         partnership.
(5)      Non-profit entities without capital stock.
(6)      The general partner is Syracuse Project Incorporated,  which has an 80%
         interest in the partnership.
    

<PAGE>
                                   EXHIBIT B

                                ILX INCORPORATED
                            (An Arizona Corporation)


                 Underwriter's Warrant ("Warrant") to Purchase
                             Shares of Common Stock



NEITHER  THIS  WARRANT NOR THE COMMON  STOCK  UNDERLYING  THIS WARRANT HAVE BEEN
REGISTERED UNDER EITHER THE SECURITIES ACT OF 1933 OR THE SECURITIES LAWS OF ANY
STATE.  CONSEQUENTLY,  NEITHER THIS WARRANT NOR THE COMMON STOCK UNDERLYING THIS
WARRANT MAY NOT BE SOLD, PLEDGED,  TRANSFERRED OR OTHERWISE  HYPOTHECATED IN THE
ABSENCE OF A  REGISTRATION  STATEMENT IN EFFECT WITH  RESPECT TO THE  APPLICABLE
SECURITY,  OR AN  EXEMPTION  THEREFROM,  ACCOMPANIED  BY AN  OPINION  OF COUNSEL
SATISFACTORY TO THE COMPANY THAT SUCH REGISTRATION IS NOT REQUIRED.

   
         1. Grant of Warrant. For value received in connection with the offering
(the "Offering") of its 10% Convertible  Adjustable  Secured Bonds due 2000 (the
"Bonds"),  ILX Incorporated,  an Arizona  corporation  ("ILX" or the "Company"),
hereby grants to Brookstreet Securities  Corporation,  a California corporation,
or its  registered  assigns  ("Holder"),  the right to purchase from the Company
("Warrant")  100,000  shares of ILX Common Stock (the  "Shares"),  no par value,
("Common  Stock")  upon the  Closing  Date (as  defined in  Section  2(c) of the
Underwriting  Agreement,  dated  ______________,  1995,  between the Company and
Brookstreet   Securities   Corporation,   as   representative   of  the  several
Underwriters  named in  Schedule I  thereto)  of the  Offering  on the terms and
conditions set forth herein. The Exercise Price for such Warrant shall be [$3.60
per share]. The Exercise Price is subject to adjustment as provided in Section 5
below.
    

         2. Right and Manner of Exercise.  This Warrant shall be  exercisable at
any time from and after the first  anniversary  of the date hereof and ending at
5:00 P.M.  California  time on the fifth  anniversary  of the date  hereof  (the
"Exercise Period"). The Holder may elect to exercise this Warrant anytime during
the Exercise Period as to any or all of the Shares by delivering written notice,
or  successive  written  notices,  of exercise  to the  Company (as  provided in
Section 11) in the form attached  hereto as Exhibit A accompanied  by payment of
an amount equal to the product of (i) the number of Shares being  purchased  and
(ii) the Exercise Price, as each may have been adjusted pursuant to the terms of
this Agreement.

         3. Issuance of Shares and New Warrant. If the purchase rights evidenced
by this Warrant are exercised in whole or in part, one or more  certificates for
the  Shares so  purchased  shall be issued at the  Company's  expense as soon as
practicable  thereafter to the Holder exercising such rights.  Such Holder shall
also be issued at such time at the  Company's  expense a new Warrant on the same
terms and conditions as this Warrant,  but representing the number of Shares (if
any) for which the purchase rights under this Warrant remain unexercised.

         4. Privilege of Stock  Ownership.  The Holder shall for all purposes be
deemed to have become the holder of record of Shares  issued upon an exercise of
this Warrant on, and the certificate  evidencing such Shares shall be dated, the
date upon which the Holder  presents to the Company  each of notice of an intent
to exercise  this  Warrant  pursuant  to Section 2 and  payment of the  Exercise
Price.  Holder shall receive good and marketable title to all Shares that Holder
purchases  and the  Company  delivers  upon  the  exercise  of any or all of the
Warrants. Prior to exercise of this Warrant, the Holder shall not be entitled to
any rights as a shareholder of the Company,  including (without  limitation) the
right to vote,  receive dividends or other  distributions,  exercise  preemptive
rights or be  notified of  shareholder  meetings,  and such Holder  shall not be
entitled to any notice or other communication concerning the business or affairs
of the Company except as otherwise provided herein.

         5.  Reservation  and  Availability  of Shares.  The Company will at all
times  reserve  and keep  available,  free from  preemptive  rights,  out of the
aggregate  of its  authorized  but  unissued  shares of Stock for the purpose of
enabling  it to satisfy any  obligation  to issue  Shares upon  exercise of this
Warrant,  the full number of Shares  deliverable upon the exercise or conversion
of the entire outstanding amount of this Warrant. Before taking any action which
would cause an adjustment pursuant to Section 6 reducing the Exercise Price, the
Company will take any corporate action which may, in the opinion of its counsel,
be necessary in order that the Company may validly and legally  issue fully paid
and  non-assessable  Shares at the Exercise  Price as so  adjusted.  The Company
covenants  that all Shares  which may be issued upon  exercise  of this  Warrant
will, upon issue, be fully paid and non-assessable, free and clear of all voting
and  other  trust  arrangements,   liens,  encumbrances,   equities  and  claims
whatsoever, and the Company shall have paid all taxes, if any, in respect of the
issuance thereof.

         6. Adjustment of Exercise  Price/Anti-Dilution.  The Exercise Price and
the number and kind of securities  purchasable upon the exercise of this Warrant
shall be  subject  to  adjustment  from time to time upon the  happening  of the
events enumerated in this Section 6.

                  6.1.  Stock Splits and  Combinations.  If the Company shall at
any time subdivide or combine its outstanding Common Stock, or fix a record date
for payment of a dividend  in Common  Stock or other  securities  of the Company
exercisable, convertible or exchangeable for Common Stock (in which latter event
the  maximum  number  of  shares of Common  Stock  issuable  upon the  exercise,
conversion  or  exchange  of such  securities  shall  be  deemed  to  have  been
distributed),  after that  subdivision,  combination or dividend,  the number of
Shares  subject to purchase  shall be adjusted to that number of Shares which is
determined by (A) multiplying  the number of shares of Common Stock  purchasable
immediately prior to such adjustment by the Exercise Price in effect immediately
prior to such  adjustment,  and then (B)  dividing  that product by the Exercise
Price in effect  immediately after such adjustment.  If the Company shall at any
time subdivide the  outstanding  shares of Common Stock or fix a record date for
payment  of  a  dividend  in  Common  Stock  or  other  securities  exercisable,
convertible or exchangeable into Common Stock, the Exercise Price then in effect
immediately  before  that  subdivision  or  dividend  shall  be  proportionately
decreased,  and, if the Company shall at any time combine the outstanding shares
of Common  Stock,  then the  Exercise  Price in effect  immediately  before that
combination  shall be  proportionately  increased.  Any  adjustment  under  this
Section  6.1 shall  become  effective  at the close of  business on the date the
subdivision or combination becomes effective or the dividend is distributed.

                  6.2 Reclassification, Exchange and Substitution. If the Shares
issuable  upon  exercise  of the  Warrant  shall be  changed  into the same or a
different number of shares of any other class or classes of securities,  whether
by  capital  reorganization,   reclassification,  or  otherwise  (other  than  a
subdivision  or  combination  or payment of dividend of securities  provided for
above),  the Holder of this  Warrant  shall,  on its  exercise,  be  entitled to
purchase for the same aggregate  consideration,  in lieu of the Shares which the
Holder would have become  entitled to purchase but for such change,  a number of
shares of such other class or classes of securities which such Holder would have
been  entitled  to  receive as the  holder of that  number of Shares  subject to
purchase  by the Holder on  exercise  of this  Warrant  immediately  before that
change.

                  6.3  Reorganizations,  Mergers,  Consolidations  or  Sales  of
Assets.  If at any time there  shall be a capital  reorganization  of the Common
Stock   (other   than  a   subdivision,   combination,   payment  of   dividend,
reclassification  or exchange of Common Stock provided for above),  or merger or
consolidation  of the Company with or into another  corporation,  or the sale of
the Company's  properties and assets as, or substantially as, an entirety to any
other person, then, as a part of such reorganization,  merger,  consolidation or
sale,  lawful  provision  shall be made so that the Holder of this Warrant shall
thereafter  be entitled to receive  upon  exercise of this  Warrant,  during the
period  specified in this Warrant and upon payment of the Exercise Price then in
effect, the number of Shares or other securities or property of the Company,  or
of the successor  corporation  resulting from such merger or  consolidation,  to
which a Holder of the Shares  issuable  upon exercise of this Warrant would have
been entitled in such capital  reorganization,  merger, or consolidation or sale
if  this   Warrant  had  been   exercised   immediately   before  that   capital
reorganization,  merger,  consolidation,  or sale. In any such case, appropriate
adjustment  (as  determined in good faith by the  Company's  Board of Directors)
shall be made in the  application of the provisions of this Warrant with respect
to  the  rights  and   interests  of  the  Holder  of  this  Warrant  after  the
reorganization,  merger, consolidation, or sale such that the provisions of this
Warrant  (including  adjustment of the Exercise  Price then in effect and number
and kind of  securities  purchasable  upon  exercise of this  Warrant)  shall be
applicable after that event in relation to any securities purchasable after that
event upon exercise of this Warrant.

                  6.4 Minimum  Exercise Price  Adjustment.  No adjustment in the
Exercise  Price  shall be  required  unless  such  adjustment  would  require in
increase or decrease of at least  one-half of one percent  (0.5%) or more of the
Exercise Price, provided,  however, that any adjustments which by reason of this
Subsection  6.4 are not  required to be made shall be carried  forward and taken
into account in any subsequent adjustment. All calculations under this Section 6
shall be made to the nearest cent or to the nearest  one-hundredth of a Share as
the case may be.

         7.  Notices  to  Holder.  Upon any  adjustment  of the  Exercise  Price
pursuant to Section 6, the Company within 20 days  thereafter  shall cause to be
given to the  Holder  pursuant  to  Section  11  hereof  written  notice of such
adjustment,  which  notice  shall  set  forth a  brief  statement  of the  facts
requiring  such  adjustment  and  setting  forth the  computation  by which such
adjustment was made. Where appropriate,  such notice may be given in advance and
included  as a part  of  the  notice  required  to be  mailed  under  the  other
provisions of this Section 7.

                  In the event of any of the following:

                  7.1 the Company shall authorize the issuance to its holders of
shares of Common Stock of rights or warrants to subscribe for or purchase shares
of Common Stock or of any other subscription rights or warrants; or

                  7.2  the  Company  shall  authorize  the  distribution  to all
holders of shares of Common  Stock of evidences  of its  indebtedness  or assets
(other than cash  dividends  not  exceeding  [$ ____] per share of Common  Stock
payable during any three-month  period or distributions or dividends  payable in
shares of Common Stock); or

                  7.3 any  consolidation  or merger to which  the  Company  is a
party and for which approval of any  shareholder of the Company is required,  or
of the conveyance or transfer of the properties and assets of the Company as, or
substantially  as,  an  entirety,  or  of  any  reclassification  or  change  of
outstanding shares of Common Stock issuable upon exercise of this Warrant (other
than a change in par value,  or from par value to no par  value,  or from no par
value to par value, or as a result of a subdivision or combination); or

                  7.4 the voluntary or involuntary  dissolution,  liquidation or
winding up of the Company; or

                  7.5 the  Company  proposes  to take  any  action  (other  than
actions of the character  described in Subsection  6.1 except as required  under
Subsection  7.3 above) which would require an  adjustment of the Exercise  Price
pursuant to Section 6;

then the Company shall cause to be given to the Holder, at least 20 days (or ten
days in any  case  specified  in  Subsections  7.1 or 7.2  above)  prior  to the
applicable record date hereinafter  specified,  a written notice stating (i) the
date as of which the holders of record of shares of Common  Stock to be entitled
to receive any such rights,  warrants, or distribution are to be determined,  or
(ii) the date on which any such  consolidation,  merger,  conveyance,  transfer,
dissolution, liquidation, or winding up is expected to become effective, and the
date as of which it is that holders of record of shares of Common Stock shall be
entitled  to  exchange  their  shares of Common  Stock for  securities  or other
property, if any, deliverable upon such reclassification, consolidation, merger,
conveyance,  transfer,  dissolution,  liquidation, or winding up. The failure to
give the  notice  required  by this  Section 7 or any defect  therein  shall not
affect  the  legality  or  validity  of  any   distribution,   right,   warrant,
consolidation, merger, conveyance, merger, dissolution,  liquidation, or winding
up, or the vote upon any such action.

         8. Transfers.  The Holder acknowledges and agrees that this Warrant and
the Common Stock  underlying  this Warrant may not be sold,  pledged,  assigned,
transferred or otherwise  hypothecated without registration under the Act except
in certain limited  circumstances  where an exemption from registration  exists,
supported by an opinion of counsel  satisfactory  to the Company and its counsel
that registration is not required thereunder.  The Warrants are non-transferable
(whether  by  sale,  transfer,  assignment  or  hypothecation)  except  for  (i)
transfers  to  officers  of  Brookstreet  Securities  Corporation  who are  also
shareholders of Brookstreet Securities Corporation,  (ii) transfers occurring by
operation of law.

         9.  Fractional  Shares.  No fractional  shares of Common Stock shall be
issued in connection with any exercise of this Warrant.  In lieu of the issuance
of such  fractional  share,  the Company  shall make a cash payment equal to the
then fair market value of such  fractional  share as determined in good faith by
the Company's Board of Directors.

         10.  Successors  and Assign.  The terms and  provisions of this Warrant
shall inure to the  benefit  of, and be binding  upon the Company and the Holder
hereof and their respective successors and assigns.

         11. Notices.  All notices,  requests,  demands and other communications
(collectively,  "Notices")  under this Warrant  shall be in writing and shall be
deemed to have been duly given on the date of service  if served  personally  on
the party to whom Notice is to be given,  or on the third business day after the
date of mailing if mailed to the party to whom  Notice is to be given,  by first
class mail,  registered  to the  Holder,  at his address as shown in the Company
records;  and if to the Company,  at its principal office.  Any party may change
its address  for  purposes  of this  Section by giving the other  party  written
Notice of the new address in the manner set forth above.

         12. Registration Rights. The Holder shall have registration rights with
respect to the Shares as set forth in Appendix I attached hereto.

         13.  Governing  Law. This Warrant shall be governed by and construed in
accordance with the laws of the State of Arizona without regard to principles of
conflicts of laws.

         14. Loss or Mutilation of Warrant.  Upon receipt of evidence reasonably
satisfactory to the Company regarding the loss, theft, mutilation or destruction
of this Warrant and upon delivery of  appropriate  indemnification  with respect
thereto or upon surrender or cancellation of the mutilated Warrant,  the Company
will make and deliver to the Holder a new Warrant of like tenor.

                                          ILX INCORPORATED



                                          By_________________________________
                                                                  , President

Attest:




__________________________________
                                          , Secretary

<PAGE>

                                   ASSIGNMENT



FOR VALUE  RECEIVED,  __________________________________________________  hereby
sell(s),  assign(s), and transfer(s) unto  ____________________________________,
of _______________________, the right to purchase Shares evidenced by the within
Warrant,    and    does    hereby    irrevocable    constitute    and    appoint
______________________________  to  transfer  such  right  on the  books  of the
Company, with full power of substitution.

DATED:  ____________________, 199_



- ---------------------------------------------
SIGNATURE



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

NOTICE:

This  Warrant,  or the  Common  Stock  underlying  the  Warrant,  have  not been
registered  under  the  Securities  Act of  1933  (the  "Act")  or  any  states'
securities  laws  (the  "laws")  and may not be sold,  pledged,  transferred  or
otherwise  disposed of in the  absence of an  effective  registration  statement
covering  these  securities  under the Act or laws,  or an  available  exemption
therefrom,  accompanied by an opinion of counsel satisfactory to the Company and
its counsel that registration is not required thereunder.

The signature to this  Assignment  must correspond with the name as written upon
the face of the within  Warrant,  in every  particular,  without  alteration  or
enlargement, or any change whatsoever.

<PAGE>

                                   EXHIBIT A

                                EXERCISE NOTICE



ILX INCORPORATED
2777 East Camelback Road
Phoenix, Arizona 85016

Gentlemen:

         ____________________________________________________(the "Undersigned")
         (Type or Print Name)

hereby elects to purchase,  pursuant to the  provisions of the ILX  Incorporated
Underwriter's Warrant dated _________, 1995 held by the undersigned,  __________
shares of the Common Stock of ILX Incorporated.

         As  an  inducement  to  your  acceptance  hereunder,   the  undersigned
certifies  that the Common Stock is being  purchased for the  undersigned's  own
account,  for  investment  purposed,  and  not  with  a  view  toward  a  public
distribution in violation of the registration requirements of the Securities Act
of 1933, as amended.

         Payment of the purchase price of $__________  per share of Common Stock
in U.S. funds required under such Warrant accompanies this subscription.



DATED:  _________________________, 199_


Company:    __________________________________

Signature:  __________________________________

Address:    __________________________________

            __________________________________

<PAGE>

                                   Appendix I



                              Registration Rights



         This Appendix I ("Appendix")  is attached to an  Underwriter's  Warrant
("Warrant") of ILX Incorporated,  an Arizona Corporation (the "Company"), issued
in favor of Brookstreet  Securities  Corporation,  a California Corporation (the
"Holder").

         1.       Definitions.  For purposes of this Appendix:

                  1.1 The  term  "register,"  "registered,"  and  "registration"
refer  to a  registration  effected  by  preparing  and  filing  a  registration
statement or similar  document in compliance with the Securities Act of 1933, as
amended (the "1933 Act"),  and the declaration or ordering of  effectiveness  of
such  registration   statement  or  document  by  the  Securities  and  Exchange
Commission ("SEC");

                  1.2 The term "Registerable  Securities" means any common stock
of the Company ("Common Stock") issued upon an exercise of the Warrant;

                  1.3 The  number  of shares of  "Registerable  Securities  then
outstanding"  shall be  determined  by the  number of  shares  of  Common  Stock
outstanding  which  are,  and the  number of shares  of  Common  Stock  issuable
pursuant  to any  unexercised  portion of the  Warrant  which are,  Registerable
Securities;

                  1.4 The term  "Holder"  means any person  owning or having the
right to Registerable  Securities or any assignee thereof in accordance with the
provisions of Section 11 of this Appendix; and

                  1.5 The term "Applicable  Form" means such  registration  form
under  the 1933 Act as in effect on the date  hereof  or any  registration  form
under the Act  subsequently  adopted by the Securities  and Exchange  Commission
("SEC") that may be used by the Company for the registration of its securities.

                  1.6 The term "Offering"  means any offering of Common Stock of
the Company  pursuant to a registration  statement  filed with the SEC under the
1933 Act.

                  1.7 The term "Indenture" means that certain Indenture dated as
_______ __, 1995 between the Company and __________________________, as Trustee.

                  1.8 All other  capitalized  terms contained  herein shall have
the meaning ascribed to them in the attached Warrant.

         2.       Registration of Registerable Securities.  

                  2.1 If the Company intends to conduct an Offering on or before
the seventh anniversary of the date of the Indenture  (including for the purpose
of a  registration  effected  by the  Company  for  shareholders  other than the
Holder) of any of its  Common  Stock or other  securities  under the 1933 Act in
connection with the public  offering of such  securities  solely for cash (other
than  a  registration   relating  either  to  (i)  the  sale  of  securities  to
participants in a Company stock option,  stock purchase or similar plan, or (ii)
a  registration  on any form  which  does  not  include  substantially  the same
information  as would be required to be  included  in a  registration  statement
covering the sale of the  Registerable  Securities),  the Company shall, at such
time,  promptly give the Holder  written  notice of such  proposed  registration
pursuant to Section 11 of the Warrant.  Upon the written  request of Brookstreet
Securities  Corporation only,  regardless of whether it has assigned any portion
of the  Warrants,  given to the Company  within 20 days after deemed  receipt of
such notice from the Company,  the Company  shall,  subject to the provisions of
Section 6 of this Appendix,  cause to be registered  under the 1933 Act not less
than all of the  Registerable  Securities.  The  Company  shall be  entitled  to
postpone  the  inclusion  of the  Shares  in the  Registration  Statement  for a
reasonable  time if the underwriter in the Offering  reasonably  determines that
registration  of  the  Shares  would  render  the  Offering   impracticable   or
infeasible.

                  2.2 If (a) the  Company  has not  conducted  an Offering on or
before the seventh anniversary of the Indenture or (b) the Company has conducted
an  Offering  on or  before  the  seventh  anniversary  of  the  Indenture  but,
notwithstanding  the request of the Holder in  accordance  with Section 2.1, the
Registerable Shares were not registered,  then for a period of one (1) year from
such date, the Holder may, by written notice to the Company  pursuant to Section
11 of the  Warrant,  demand  that  the  Company  file a  registration  statement
covering not less than all of the Holder's Registerable  Securities on such form
as shall be  appropriate  under  the 1933 Act for the sale of such  Registerable
Securities.  The Company shall file the applicable registration statement within
60 days of receipt of such notice (or such longer  period as may be agreed to by
Holder).

                  2.3 The registration rights granted pursuant to this Section 2
may not be exercised more than once  (provided,  however,  that any request made
pursuant  to  this  Section  2 which  does  not  result  in the  declaration  of
effectiveness of a registration  statement covering the Registerable  Securities
owned by the Holder,  whether as a result of the withdrawal of the  registration
statement by the  Company,  through  other action or inaction of the Company,  a
postponement  by the  underwriters  in the  Offering  or  otherwise,  shall  not
constitute the exercise of Holder's  rights  pursuant to this Section 2 and such
rights  shall  remain  intact  pursuant  to  Section  2.1  or  Section  2.2,  as
applicable).

         3. Obligations of the Company. Whenever required under this Appendix to
effect the  registration of any Registerable  Securities,  the Company shall, as
expeditiously as reasonably possible:

                  3.1  Prepare  and file with the SEC a  registration  statement
with respect to such  Registerable  Securities and use its best efforts to cause
such registration  statement to become  effective,  and, upon the request of the
Holder, keep such registration statement effective for up to 120 days;

                  3.2  Prepare  and  file  with  the  SEC  such  amendments  and
supplements to such registration statement and the prospectus used in connection
with  such  registration  statement  as may be  necessary  to  comply  with  the
provisions  of the 1933 Act with respect to the  disposition  of all  securities
covered by such registration statement;

                  3.3  Furnish  to  the  Holder  such  numbers  of  copies  of a
prospectus,   including  a  preliminary  prospectus,   in  conformity  with  the
requirements  of the 1933  Act,  and such  other  documents  as the  Holder  may
reasonably  request  in order to  facilitate  the  disposition  of  Registerable
Securities owned by the Holder;

                  3.4  Use  its  best   efforts  to  register  and  qualify  the
securities  covered  by  such  registration   statement  (i)  under  such  other
securities  or Blue  Sky  laws of such  jurisdictions  as  shall  be  reasonably
requested  by the Holder and (ii) with (or  obtain the  approval  of) such other
governmental agencies or authorities as may be necessary by virtue of the nature
and  business  of the  Company  to  enable  the  Holder  or any  underwriter  to
consummate the  disposition of Registerable  Securities so registered;  provided
that the  Company  shall not be required  in  connection  with or as a condition
thereto  to qualify to do  business  or to file a general  consent to service of
process in any such state or jurisdictions;

                  3.5 In the event of any underwritten  public  offering,  enter
into and perform its obligations under an underwriting  agreement,  in usual and
customary form, with the managing underwriter of such offering,  including,  but
not limited to, making such  representations  and warranties to such underwriter
and using best efforts to cause Company  counsel to render such opinions to such
underwriter as such underwriter may reasonably request;

                  3.6 Notify the Holder of  Registerable  Securities  covered by
such  registration  statement at any time when a prospectus  relating thereto is
required to be delivered  under the 1933 Act of the  happening of any event as a
result of which the prospectus included in such registration  statement, as then
in effect,  includes an untrue  statement of a material fact or omits to state a
material fact required to be stated  therein or necessary to make the statements
therein not  misleading in the light of the  circumstances  then  existing,  and
promptly prepare and file with the SEC an appropriate amendment or supplement in
form satisfactory to the Holder;

                  3.7 Furnish,  at the request of the Holder, if such Holder has
requested registration of Registerable  Securities pursuant to this Appendix, on
the date that such Registerable Securities are delivered to the underwriters for
sale  in  connection  with a  registration  pursuant  to this  Appendix  if such
securities are being sold through  underwriters,  or, if such securities are not
being sold through  underwriters,  on the date that the  registration  statement
with respect to such securities  becomes effective,  (i) an opinion,  dated such
date, of counsel  representing the Company for the purpose of such registration,
in form and substance as is customarily given to underwriters in an underwritten
public  offering,  addressed  to the  underwriters,  if any,  and to the  Holder
requesting registration of Registerable Securities, and (ii) a letter dated such
date, from the independent  certified public accountants of the Company, in form
and  substance  as  is  customarily   given  by  independent   certified  public
accountants to underwriters in an underwritten public offering, addressed to the
underwriters,  if any, and to the Holder requesting registration of Registerable
Securities;

                  3.8  Promptly  notify  the  Holder  (i) when the  registration
statement or any amendment to the registration  statement or the prospectus used
in  connection  therewith  may be filed,  and with  respect to the  registration
statement and any  post-effective  amendment  thereto,  when the same has become
effective,  (ii) of any request by the SEC for  amendments or supplements to the
registration statement or prospectus or for additional information, (iii) of the
issuance  by the SEC of any  stop  order  suspending  the  effectiveness  of the
registration  statement or the prospectus or the  initiation of any  proceedings
for that  purpose,  and (iv) of the receipt by the  Company of any  notification
with  respect  to the  suspension  of  the  qualification  of  the  Registerable
Securities for sale in any  jurisdiction or the initiation or threatening of any
proceedings for that purpose;

                  3.9   Make every reasonable effort to obtain the withdrawal of
any order  suspending the  effectiveness  of the  registration  statement at the
earliest possible moment;

                  3.10  Furnish  to  counsel  for the  Holders  of  Registerable
Securities  without charge, at least one copy of the registration  statement and
any  post-effective  amendment  thereto,   including  financial  statements  and
schedules and all documents incorporated therein by reference; and

                  3.11   Make   generally   available   to  Holder  as  soon  as
practicable,  but not later than the first day of the  eighteenth  full calendar
month following the effective date of the  registration  statement,  an earnings
statement  (which need not be certified  by  independent  public or  independent
certified  public  accountants  unless required by the 1933 Act or the rules and
regulations  promulgated  thereunder,  but which shall satisfy the provisions of
Section  11(a) of the 1933  Act)  covering  a period of at least  twelve  months
beginning after the effective date of the registration statement.

         4.  Furnish  Information.  It shall  be a  condition  precedent  to the
obligations  of the Company to take any action  pursuant to this  Appendix  with
respect to the  Registerable  Securities  of the Holder that such  Holder  shall
furnish to the Company such information  regarding itself,  and the Registerable
Securities held by it, and the intended method of disposition of such securities
as shall be  required  to  effect  the  registration  of  Holder's  Registerable
Securities.

         5.  Expenses of  Registration.  The Company shall bear and pay expenses
incurred  in  connection  with any  registration,  filing  or  qualification  of
Registerable  Securities with respect to  registration  pursuant to Section 2 or
Section 10 of this  Appendix  for the Holder  (which  right may be  assigned  as
provided in Section 11 of this  Appendix),  including  (without  limitation) all
registration,  filing, and qualification fees (including those fees with respect
to filings required to be made with the NASD and fees and expenses of compliance
with state  securities or blue sky laws),  printers and accounting fees relating
or apportionable  thereto,  but excluding the fees and  disbursements of counsel
for  the  Holder  and  underwriting   discounts  and  commissions   relating  to
Registerable Securities.

         6. Underwriting Requirements.  In connection with any Offering pursuant
to Section 2.1 hereof,  involving an  underwriting of shares being issued by the
Company,  the Company shall not be required  under Section 2 of this Appendix to
include any of the Holders' Registerable  Securities in such underwriting unless
the Holder  accepts the terms of the  underwriting  as agreed  upon  between the
Company and the  underwriters  selected by it, and then only in such quantity as
will not,  in the  opinion of the  underwriters,  jeopardize  the success of the
offering  by  the  Company.  If  the  total  amount  of  securities,   including
Registerable  Securities,  requested by Holders to be included in such  offering
exceeds  the  amount of  securities  sold  other  than by the  Company  that the
underwriters  reasonably  believe  compatible  with the success of the offering,
then the Company  shall be required to include in the offering  only that number
of such securities,  including Registerable  Securities,  which the underwriters
believe will not  jeopardize  the success of the  offering  (the  securities  so
included to be apportioned pro rata among the selling  Holders  according to the
total amount of securities entitled to be included therein owned by each selling
Holder  or in such  other  proportion  as shall  mutually  be  agreed to by such
selling Holders). If all of the Holders'  Registerable  Securities have not been
registered  for sale due to the  provisions of this Section 6, the provisions of
Section 2.3 shall control.

         7.  Agreements  by Holder.  Whenever  required  under this  Appendix to
effect the  registration of any  Registerable  Securities,  the Holder shall, as
expeditiously as reasonably possible:

                  7.1 Furnish the Company all material information  requested by
the Company concerning Holder and Holder's holdings of securities of the Company
and the  proposed  method  of  sale or  other  disposition  of the  Registerable
Securities and such other  information  and  undertakings as shall be reasonably
required in connection with the preparation and filing of any such  registration
statement  covering all or part of the  Registerable  Securities and in order to
ensure full compliance with the 1933 Act;

                  7.2   Cooperate  in  good  faith  with  the  Company  and  its
underwriters, if any, in connection with such registration, including performing
its obligations  under any  underwriting  agreement and placing the Registerable
Securities to be included in such  registrations  statement in escrow or custody
to facilitate the sale and distribution thereof.

         8.  Indemnification.  In the  event  any  Registerable  Securities  are
included in a registration statement under this Appendix:

                  8.l To the extent permitted by law, the Company will indemnify
and hold harmless the Holder,  any  underwriter (as defined in the 1933 Act) for
such Holder and each person,  if any, who  controls  such Holder or  underwriter
within the meaning of the 1933 Act or the  Securities  Exchange Act of 1934,  as
amended (the "1934 Act"),  against any losses,  claims,  damages, or liabilities
(joint or several) to which they may become subject under the 1933 Act, the 1934
Act or other federal or state laws, insofar as such losses, claims,  damages, or
liabilities  (or actions in respect  thereof) arise out of or are based upon any
of  the  following   statements,   omissions  or  violations   (collectively   a
"Violation");  (i) any untrue  statement  of a material  fact by the  Company or
alleged  untrue  statement of a material  fact  contained  in such  registration
statement,  including  prospectus or final prospectus  contained  therein or any
amendments or supplements thereto,  (ii) the omission or alleged omission by the
Company to state  therein a material  fact  required  to be stated  therein,  or
necessary to make the statements therein not misleading,  or (iii) any violation
or alleged  violation  by the Company of the 1933 Act,  the 1934 Act,  any state
securities  law or any rule or  regulation  promulgated  under the 1933 Act, the
1934 Act or any state  securities  law. The Company will pay as incurred to such
Holder,   underwriter  or  controlling  person,  any  legal  or  other  expenses
reasonably  incurred by them in connection with  investigating  or defending any
such loss, claim, damage,  liability,  or action;  provided,  however,  that the
indemnity  agreement  contained  in this  Section 8.1 shall not apply to amounts
paid in settlement of any such loss, claim, damage, liability, or action if such
settlement is effected  without the consent of the Company  (which consent shall
not be  unreasonably  withheld) nor shall the Company be liable in any such case
for any such loss,  claim,  damage,  liability,  or action to the extent that it
arises out of or is based upon a Violation  which occurs in reliance upon and in
conformity with written  information  furnished  expressly for use in connection
with such registration by the Holder, underwriter or controlling person.

                  8.2 To the extent  permitted by law, the Holder will indemnify
and hold  harmless  the  Company,  each of its  directors,  each officer who has
signed the registration statement, each person, if any, who controls the Company
within the meaning of the 1933 Act, any  underwriter,  any other holder  selling
securities in such registration statement and any controlling person of any such
underwriter or other holder, against any losses, claims, damages, or liabilities
(joint or several)  to which any of the  foregoing  persons  may become  subject
under the 1933 Act, the 1934 Act or other federal or state law,  insofar as such
losses,  claims,  damages,  or liabilities (or actions in respect thereto) arise
out of or are based upon any Violation,  in each case to the extent (and only to
the  extent)  that  such  Violation  in  reliance  upon and in  conformity  with
information  furnished by the Holder  expressly for use in connection  with such
registration;  and the Holder will pay, as incurred, any legal or other expenses
reasonably  incurred by any person  intended to be indemnified  pursuant to this
Section 8.2 in connection with  investigating or defending any such loss, claim,
damage,  liability, or action;  provided,  however, that the indemnity agreement
contained in this Section 8.2 shall not apply to amounts paid in  settlement  of
any such loss, claim, damage, liability or action if such settlement is effected
without  the  consent of the Holder  (which  consent  shall not be  unreasonably
withheld); provided, that in no event shall any indemnity under this Section 8.2
exceed the gross proceeds from the offering received by such Holder.

                  8.3  Promptly after receipt by an indemnified party under this
Section  8  of  notice  of  the  commencement  of  any  action   (including  any
governmental  action), such indemnified party will if a claim in respect thereof
is to be made  against any  indemnifying  party under this Section 8, deliver to
the  indemnifying  party a written  notice of the  commencement  thereof and the
indemnifying party shall have the right to participate in and, to the extent the
indemnifying  party so  desires,  jointly  with  any  other  indemnifying  party
similarly  noticed,   to  assume  the  defense  thereof  with  counsel  mutually
satisfactory  to the parties  provided that an indemnified  party shall have the
right to retain its own  counsel,  with the fees and  expenses to be paid by the
indemnifying  party, if  representation of such indemnified party by the counsel
retained  by the  indemnifying  party  would be  inappropriate  due to actual or
potential differing interests between such indemnified party and any other party
represented by such counsel in such  proceeding.  The failure to deliver written
notice to the indemnifying party within a reasonable time of the commencement of
any such action,  if  prejudicial  to its ability to defend such  action,  shall
relieve such indemnifying  party of any liability to the indemnified party under
this  Section  8,  but  the  omission  so  to  deliver  written  notice  to  the
indemnifying  party will not relieve it of any liability that it may have to any
indemnified party other than under this Section 8.

                  8.4   If the indemnification provided for in this Section 8 is
unavailable to an indemnified party in respect of any losses,  claims,  damages,
liability or expenses referred to herein, then an indemnifying party, in lieu of
indemnifying  such  indemnified  party,  shall  contribute to the amount paid or
payable by such indemnified party as a result of such losses,  claims,  damages,
liabilities or expenses (i) in such  proportion as is appropriate to reflect the
relative benefits  received by the Company,  the Holder and any underwriter from
the  offering  at issue,  or (ii) if the  allocation  by clause (i) above is not
permitted by law, in such  proportion as is  appropriate to reflect not only the
relative benefits referred to in clause (i) above but also the relative fault of
the Company, the Holder and any underwriter in connection with the statements or
omissions  that  resulted  in  such  losses,  claims,  damages,  liabilities  or
expenses, as well as any other relevant equitable  considerations.  The relative
fault of the Company,  the Holder and any  underwriter  shall be  determined  by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged  omission to state a material fact
relates to information supplied by the Company, or with respect to the Holder or
any underwriter,  information supplied by such person for inclusion in documents
relating to the offering and the parties' relative intent, knowledge,  access to
information  and  opportunity  to correct or prevent such statement or omission.
Notwithstanding  the  provisions  of this  Section  8.4, the Holder shall not be
obligated to contribute  hereunder any amount which in the aggregate exceeds the
amount for which it would have been liable pursuant to Section 8.2 in respect of
such loss, claim, damage, liability or action had indemnification been available
under  Section  8.2.  The Company and the Holder agree that it would not be just
and equitable if contribution  pursuant to this Section 8.4 were determined by a
pro rata  allocation  or by any other  method of  allocation  that does not take
account of the equitable  considerations  referred to above in this Section 8.4.
The  amount  paid or  payable  by any party as a result of the  losses,  claims,
damages,  liabilities  and  expenses  referred  to in this  Section 8.4 shall be
deemed to include,  subject to the  limitations  set forth  above,  any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating  any claim or defending any such action,  suit or  proceeding.  No
person  guilty of  fraudulent  misrepresentation  (within the meaning of Section
11(f) of the 1933 Act) shall be entitled to contribution from any person who was
not guilty of such fraudulent misrepresentation.

                  8.5   Any losses, claims, damages  liabilities or expenses for
which an indemnified party is entitled to  indemnification or contribution under
this Section 8 shall be paid by the indemnifying  party to the indemnified party
as such losses,  claims,  damages,  liabilities  or expenses are  incurred.  The
indemnity and contribution  agreements  contained in this Section 8 shall remain
operative and in full force and effect regardless of (i) any investigation  made
by or on behalf of any entity,  (ii)  acceptance of any  securities  and payment
therefor, and (iii) any termination of the provisions of this Appendix.

                  8.6   Notwithstanding  any provisions  in the  Warrant or this
Appendix to the contrary,  the benefits and  obligations of this Section 8 shall
survive the termination of the Warrant and the  termination of any  registration
rights set forth in this Appendix.

         9. Reports Under the 1934 Act.  With a view to making  available to the
Holder the benefits of Rule 144 promulgated  under the 1933 Act ("Rule 144") and
any other rule or  regulation  of the SEC that may at any time permit the Holder
to sell securities of the Company to the public without registration or pursuant
to a registration on any Applicable Form, the Company agrees to:

                  9.1 make and keep public information available, as those terms
are understood and defined in Rule 144, at all times after 90 days following the
closing by the Company of an Offering;

                  9.2 take such action,  including the voluntary registration of
its Common Stock under Section 12 of the 1934 Act, as is necessary to enable the
Holder to utilize any applicable Form for the sale of  Registerable  Securities,
such action to be taken as soon as practicable  after the end of the fiscal year
in which the Company closes an Offering;

                  9.3 file with the SEC in a timely manner all reports and other
documents required of the Company under the 1933 Act and the 1934 Act; and

                  9.4  furnish to the  Holder,  so long as the  Holder  owns any
Registerable  Securities,  forthwith upon request (i) a written statement by the
Company that it has complied with the reporting requirements of Rule 144 (at any
time after 90 days  following  the closing by the Company of an  Offering),  the
1933  Act and the 1934 Act (at any time  after  it has  become  subject  to such
reporting  requirements),  or that it qualifies as a registrant whose securities
may be  resold  pursuant  to the  Applicable  Form  (at  any  time  after  it so
qualifies),  (ii) a copy of the most recent  annual or  quarterly  report of the
Company  filed with the SEC and such other reports and documents so filed by the
Company,  and (iii) such other  information  as may be  reasonably  requested in
availing  the  Holder of any rule or  regulation  of the SEC which  permits  the
selling of any  securities  without  registration  or pursuant to any Applicable
Form.

         10. Assignment of Registration  Rights. The rights to cause the Company
to register Registerable Securities pursuant to this Appendix may be assigned by
the Holder to a transferee or assignee of at least twenty-five  percent (25%) of
the shares of such  securities  (appropriately  adjusted  to  reflect  any stock
dividend,   distribution,   stock   split  or   combination,   reclassification,
recapitalization or other similar event affecting the number of shares of Common
Stock after  ________ __,  1995);  provided the Company is,  within a reasonable
time after such transfer,  furnished with written notice of the name and address
of such  transferee  or assignee and the  securities  with respect to which such
registration rights are being assigned;  provided, further, that such assignment
shall be  effective  only if  immediately  following  such  transfer the further
disposition of such securities by the transferee or assignee is restricted under
the 1933 Act and the transfer otherwise complies with all applicable  provisions
under applicable federal and state securities laws.

         11.  Amendment of Registration  Rights.  Any provision of this Appendix
may be amended and the observance  thereof may be waived (either generally or in
a particular instance and either retroactively or prospectively),  only with the
written consent of the Company and the Holders of a majority of the Registerable
Securities then outstanding.

         12. Termination of Registration  Rights. No person shall be entitled to
exercise any right relating to registration  provided for in this Appendix after
the seventh anniversary of the date of the Warrant.

<PAGE>


                          
BROOKSTREET SECURITIES CORPORATION
2361 CAMPUS DRIVE, SUITE 210
IRVINE, CALIFORNIA 92715

                                ILX Incorporated

                10% Convertible Adjustable Secured Bonds Due 2000

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

                          Agreement among Underwriters


                                                           _______________, 1995

To each of the Underwriters named in Schedule I
    to the attached Underwriting Agreement

Ladies and Gentlemen:

   
         This is to confirm  that the  Underwriters  agree among  themselves  as
follows with reference to their proposed purchases  severally of an aggregate of
$3,000,000 principal amount (the "Firm Securities"),  and up to an aggregate of
$450,000  principal  amount  (the  "Option  Securities"),  of   10%  Convertible
Adjustable  Secured Bonds due 2000 of ILX Incorporated (the "Company") (the Firm
Securities  and the  Option  Securities  being  herein  collectively  called the
"Securities"):
    

         1. Each  Underwriter  agrees  that it will  purchase,  on the terms and
subject to the conditions of an underwriting agreement in substantially the form
attached  hereto  (the  "Underwriting  Agreement"),   the  principal  amount  of
Securities  provided  therein to be  purchased by it (such  principal  amount of
Securities  being herein  referred to as the  "underwriting  obligation" of such
Underwriter).  Each Underwriter  authorizes us as its representatives to execute
and deliver the Underwriting  Agreement and to exercise in our discretion all of
the authority vested in us by the Underwriting Agreement. We are also authorized
to take all action that we may believe  desirable in carrying out the provisions
of the Underwriting  Agreement and this Agreement,  including authority to agree
to  changes  in those who are to be  Underwriters  and,  with the  consent of an
Underwriter, in the principal amount of Firm Securities and Option Securities to
be set  forth  opposite  the  name  of such  Underwriter  in  Schedule  I to the
Underwriting Agreement, to exercise or decline to exercise, in whole or in part,
the option granted in Section 2(b) of the  Underwriting  Agreement,  to agree to
any variation in the terms or performance of the Underwriting Agreement and this
Agreement  which, in our judgment,  will not have a material adverse effect upon
the interests of the Underwriters,  and to extend,  in our discretion,  the date
and time  specified  in the  Underwriting  Agreement  on, at or before which the
registration  statement  shall  become  effective  and we shall  receive  notice
thereof,  but  (except  with  the  consent  of  such of the  Underwriters  whose
underwriting obligations aggregate fifty percent or more of the Securities under
the Underwriting  Agreement) to no later than 10:00 p.m., New York City time, on
the day  preceding  the fourth full  business  day after the date  initially  so
specified.

         2. The Firm Securities  shall be released for sale to the public at the
initial public offering price as soon after the registration  statement  becomes
effective as in our judgment is advisable,  but (except with the consent of such
of the Underwriters  whose underwriting  obligations  aggregate fifty percent or
more of the Firm Securities under the Underwriting Agreement) not later than the
seventh full business day after the registration statement becomes effective.

         3. Each  Underwriter  authorizes  us, for its  account,  to reserve for
sale,  and to sell and  deliver to  securities  dealers  selected by us, who may
include  any  of the  Underwriters,  such  amount  as we  may  determine  of the
Securities  which such  Underwriter  agrees to purchase  under the  Underwriting
Agreement.  Such  sales  shall  be  made  for  the  respective  accounts  of the
Underwriters  in the same  proportions,  as nearly as may be practicable  and so
long as Securities of the respective Underwriters are available therefor, as the
respective principal amounts of Securities initially so reserved for such sales.
Such sales shall be made at the initial offering price,  less a total concession
initially of not in excess of $90 per $1,000  principal amount of the Securities
with  respect  to the  Securities  so  sold of  which  $50  will be the  selling
concession to the other Underwriters.  Underwriters and such dealers may allow a
portion of such concession (the "reallowance") initially of not in excess of $30
per  $1,000  principal  amount of the  Securities  so sold to any  member of the
National Association of Securities Dealers,  Inc. ("NASD"),  acting as principal
or as buyer's agent, provided that such member agrees that the reallowance is to
be retained and not  reallowed in whole or in part and also agrees in writing to
comply with Section 24 of Article III of the Rules of Fair Practice of the NASD.
Underwriters  and such dealers may allow the reallowance to a foreign dealer not
eligible for  membership  in the NASD,  acting as  principal  or buyer's  agent,
provided that such foreign dealer agrees that the  reallowance is to be retained
and not reallowed in whole or in part, agrees to comply with the  Interpretation
with  respect to  Free-Riding  and  Withholding  of the NASD in making  sales to
purchasers  outside  the United  States,  and  agrees in writing to comply  with
Sections 8, 24, 25 (as such Section  applies to foreign  non-members)  and 36 of
such Article.

             Each  Underwriter  also  authorizes  us to  reserve  for sale,  and
authorizes  us or any  Underwriter  designated by us to sell and deliver for its
account to such  retail  purchasers  as we may  select,  at the  initial  public
offering  price,  such amount as we may determine of the  Securities  which such
Underwriter   agrees  to  purchase  under  the  Underwriting   Agreement.   Such
reservations  and sales to retail  purchasers  shall be made for the  respective
accounts  of the  Underwriters  in the same  proportions,  as  nearly  as may be
practicable  and so  long  as  Securities  of the  respective  Underwriters  are
available  therefor,   as  the  respective   underwriting   obligations  of  the
Underwriters.

             At or before the time the Firm  Securities are released for sale to
the  public,  we will  advise each  Underwriter  as to the amount of  Securities
initially  reserved  for sale for its  account  pursuant to this  Section.  Each
Underwriter  authorizes  us from time to time to add to the reserved  Securities
any Securities of such  Underwriter  then remaining  unsold and to release to it
any reserved Securities of such Underwriter then remaining unsold.

             Each   Underwriter   authorizes  us,  on  its  behalf  and  as  its
representatives,  to take all such action as we may deem advisable in respect of
all matters pertaining to sales of reserved  Securities to dealers and to retail
purchasers,  including the right to make variations in the selling arrangements,
and, after the Securities are released for sale to the public, to vary from time
to time the  offering  price,  concession  to  dealers,  and other terms of sale
hereunder and under such selling arrangements.

         4. Sales of Securities by  Underwriters,  except as otherwise set forth
herein,  shall be on the terms specified under the selling  arrangements then in
effect. Each Underwriter  represents that in connection with the offering it has
conformed,  and agrees that it will conform,  with the  provisions of Rule 10b-6
under the Securities Exchange Act of 1934, as amended,  with regard, among other
things, to trading by underwriters.

         5. We may, in our  discretion,  charge the  account of any  Underwriter
with an amount  equal to the  concession  allowed  to  dealers in respect of the
Securities  purchased under the  Underwriting  Agreement by such Underwriter and
not sold by us for its  account  (and the  Securities  which we believe has been
substituted therefor) which may be delivered against a purchase contract made by
us for the account of any Underwriter  prior to the later of (a) the termination
of all of the provisions referred to in Section 10 hereof or (b) the covering by
Brookstreet  Securities Corporation of any short position created by Brookstreet
Securities  Corporation for the accounts of the Underwriters pursuant to Section
9 hereof,  or in lieu of such charge,  require such Underwriter to repurchase on
demand at the total cost thereof (including  commissions),  plus transfer taxes,
any such Securities so delivered.

         6. Upon our  request  each  Underwriter  will  deliver  to  Brookstreet
Securities  Corporation  payment  for the  Securities  to be  purchased  by such
Underwriter  under the Underwriting  Agreement in an amount equal to the initial
public offering price for such  Securities less the concession to dealers.  Such
payment  shall  be made in  such  form  and at such  time  and  place  as may be
specified  in  such  request,  and  each  Underwriter   authorizes   Brookstreet
Securities  Corporation  to make  payment  for  such  Securities  against  their
delivery for its account hereunder.

         7. We shall remit to each Underwriter, as promptly as practicable,  the
amounts received by us from retail  purchasers and dealers as payment in respect
of  Securities  sold by us for the account of such  Underwriter  pursuant to the
provisions  of Section 3 hereof for which  payment has been  received,  less the
concession to dealers (a) in the case of amounts received from retail purchasers
and (b) in the case where amounts  received from dealers are equal to the public
offering price.  Securities purchased by each Underwriter under the Underwriting
Agreement  and  not  reserved  or sold by us for  its  account  pursuant  to the
provisions  of  Section  3 hereof  shall be  delivered  to such  Underwriter  as
promptly as  practicable  after their receipt by us. Any Securities so purchased
by any  Underwriter and so reserved which remain unsold at any time prior to the
settlement of accounts  hereunder may, in our  discretion,  and shall,  upon the
request of such Underwriter,  be delivered to such  Underwriter,  but, until the
termination  of all of the  provisions  referred  to in Section  10 hereof,  for
carrying purposes only.

             Each Underwriter  which is a member of The Depository Trust Company
authorizes us, in our discretion,  to arrange for delivery of Securities to such
Underwriter  and for  payment  therefor by and to such  Underwriter  through the
facilities of The Depository Trust Company.

             Each  Underwriter,   however,   authorizes  Brookstreet  Securities
Corporation, in its discretion, as agent for such Underwriter, to advance funds,
charging current interest rates, or arrange loans for such Underwriter's account
in  connection  with the  purchase or carrying  of its  Securities  held for its
account  under  this  Agreement  and  for  any  other  of the  purposes  of this
Agreement, to execute and deliver any notes or other instruments evidencing such
advances  or loans,  to hold or pledge as  security  therefor  any or all of its
Securities and to give all  instructions to the lenders with respect to any such
loans and the  proceeds  thereof,  which  instructions  the  lenders  are hereby
authorized  to  accept.  In the  event of any such  advance  or loan,  repayment
thereof  shall,  in the  discretion of Brookstreet  Securities  Corporation,  be
effected  prior to the making of any  remittance  or  delivery  pursuant to this
Section.

             Each  Underwriter  agrees  that,  from  time to time  prior  to the
settlement of accounts  hereunder,  it will furnish to us such information as we
may request in order to determine the principal  amount of Securities  purchased
by it under the  Underwriting  Agreement  which then  remains  unsold,  and such
Underwriter  will upon our request sell to us for the account of any Underwriter
as much of such unsold  Securities  as we may  designate at the public  offering
price,  less all or any part of the  concession to dealers as we may  determine.
The  provisions  of Section 5 hereof shall not be  applicable  in respect of any
such sale.

         8. In the event of failure of any  Underwriter  to tender  payment  for
Securities as provided under the Underwriting Agreement, we shall have the right
under the  provisions  thereof to arrange  for other  persons,  who may  include
ourselves  and any other  Underwriters,  to purchase the  Securities  which such
defaulting Underwriter agreed to purchase, but without relieving such defaulting
Underwriter from liability for its default.

         9. Each Underwriter authorizes Brookstreet Securities  Corporation,  in
their  discretion  and for the account of such  Underwriter,  to overallot  Firm
Securities,  and to purchase and sell Securities,  for long or short account, in
such amounts,  at such prices,  on such terms and in such manner as  Brookstreet
Securities  Corporation  may determine,  provided that at no time (except as set
forth  below in the event of  default  of an  Underwriter  in  carrying  out its
commitment under this Section) shall the net commitment of any Underwriter,  for
either  long or short  account,  resulting  from  such  overallotments  and such
purchases and sales,  exceed  fifteen  percent of the  principal  amount of Firm
Securities  which such  Underwriter  agrees to purchase  under the  Underwriting
Agreement;  it being agreed that in  determining  such net  commitment for short
account of any  Underwriter  there shall be  subtracted  the  maximum  principal
amount of Option Securities which such Underwriter is entitled to purchase under
the Underwriting  Agreement.  Each Underwriter authorizes Brookstreet Securities
Corporation, in its discretion and for the account of such Underwriter, to cover
any short position, or sell any long position, created by Brookstreet Securities
Corporation  for the account of such  Underwriter  pursuant to this Section,  in
such amounts,  at such prices,  on such terms and in such manner as  Brookstreet
Securities  Corporation  may  determine.   Such  purchases  and  sales,  through
overallotments  or  otherwise,  shall  be for  the  respective  accounts  of the
Underwriters in the same  proportions,  as nearly as may be practicable,  as the
respective underwriting  obligations of the Underwriters,  provided that, if any
Underwriter  defaults in carrying out its  commitment  under this  Section,  the
other  Underwriters  not so defaulting  shall assume its  commitment in the same
proportions   as  the   respective   underwriting   obligations  of  such  other
Underwriters,  without, however,  relieving such defaulting Underwriter from its
liability  therefor.  Each Underwriter  agrees that it will, upon the request of
Brookstreet Securities  Corporation,  take up at cost (but, in the discretion of
Brookstreet  Securities  Corporation,  until  the  termination  of  all  of  the
provisions  referred  to in Section  10  hereof,  for  carrying  purposes  only)
Securities so purchased by Brookstreet Securities Corporation for the account of
such Underwriter,  and deliver to Brookstreet  Securities Corporation Securities
so sold for the account of such Underwriter, through overallotment or otherwise.
Brookstreet  Securities  Corporation shall have full discretionary  power to pay
such  commissions  in connection  with such purchases and sales as they may deem
proper and to charge such commissions on purchases and sales effected by them.

         10. The  provisions  of the first  paragraph of Section 4 hereof and of
the first  sentence of Section 9 hereof will  terminate at the close of business
on the 30th full business day after the Firm  Securities  are released by us for
sale to the public, unless any of such provisions are terminated at such earlier
time as we may  determine  by  telegraphic  notice to that  effect  sent to each
Underwriter.

         11. We may charge against the account of each  Underwriter  any and all
expenses incurred by us on its behalf and as its  representatives  in connection
with the purchase  and sale of the  Securities  or  preparations  therefor.  All
expenses of a general nature  incurred by us shall be borne by the  Underwriters
in the  same  proportions  as the  respective  underwriting  obligations  of the
Underwriters.  In the event of the  failure of any  Underwriter  to fulfill  its
obligations  hereunder,  the expenses chargeable to such Underwriter pursuant to
this  Agreement and not paid, as well as any  additional  expenses  arising from
such default, may be charged against the other Underwriters not so defaulting in
the same  proportions as the respective  underwriting  obligations of such other
Underwriters,  without, however,  relieving such defaulting Underwriter from its
liability therefor.  Our ascertainment of all expenses and apportionment thereof
shall be conclusive.

             We shall not be  accountable  for  interest  on funds of any of the
Underwriters  at any time in our  hands,  and any such  funds  may be held by us
unsegregated from our general funds.

         12. As  compensation  for our services to each of the  Underwriters  in
connection  herewith,  each Underwriter  agrees to pay us an amount equal to (a)
$25 per $1,000 principal amount of Securities (representing 2.5% of the 9% total
concession) as a management fee and (b) $15 per $1,000  principal  amount of the
Securities  (representing  1.5% of the 9% total  concession) as an  underwriting
fee.

         13. Each of the Underwriters  acknowledges  that it has received copies
of the documents  stated in Section 1(a) of the  Underwriting  Agreement to have
been filed with the Commission prior to the date of the  Underwriting  Agreement
and delivered to us for it. The  registration  statement and  prospectus  may be
further  amended or changed,  but no such amendment or change not disapproved by
us shall release any Underwriter hereunder or under the Underwriting Agreement.

         14. Each Underwriter  which is a registered  dealer or broker under the
Securities  Exchange Act of 1934, as amended,  represents that it is a member in
good  standing of the NASD and that in making sales of Securities it will comply
with the Rules of Fair  Practice  of the NASD,  including,  without  limitation,
Section 24 of Article III thereof.  Each Underwriter  which is not so registered
agrees that it will not offer or sell  Securities  in the United  States  except
through us and that in making sales of  Securities  outside the United States it
will  comply  with  the  requirements  of the  Interpretation  with  respect  to
Free-Riding  and Withholding of the NASD and with Sections 8, 24, 25 (insofar as
such Section  applies to  non-members)  and 36 of such Article.  We will file on
behalf of the several  Underwriters  with the NASD such  required  documents and
information,  if any,  which have been  furnished  to us for filing  pursuant to
applicable rules, statements and interpretations of the NASD.

         15. In taking all actions  hereunder,  except in the performance of our
own obligations  hereunder and under the  Underwriting  Agreement,  we shall act
only as  representatives  of each of the Underwriters.  Nothing contained herein
shall constitute the Underwriters  partners or render any of them liable to make
payments  otherwise than as herein provided.  If for Federal income tax purposes
the  Underwriters  should be  deemed  to  constitute  a  partnership,  then each
Underwriter  elects to be excluded from the application of Subchapter K, Chapter
1,  Subtitle A, of the  Internal  Revenue  Code,  as amended.  Each  Underwriter
authorizes Brookstreet Securities Corporation, in their discretion, on behalf of
such  Underwriter,  to execute such evidence of such election as may be required
by the Internal Revenue Service.

         16.  We shall be under no  liability  (except  for our own want of good
faith and for obligations  expressly  assumed by us hereunder) for or in respect
of the  validity or value of, or title to, any  Securities;  the form of, or the
statements  contained in, or the validity of, the  registration  statement,  any
preliminary prospectus, the prospectus, any amendment or supplement thereto, any
document  which may be  incorporated  by  reference  therein,  or any letters or
instruments  executed  by or on behalf of the  Company  or  others;  the form or
validity of the  Underwriting  Agreement or this Agreement;  the delivery of the
Securities;  the performance by the Company or orders of any agreement on its or
their part; the  qualification  of the Securities for sale under the laws of any
jurisdiction;  or any matter in connection with any of the foregoing;  provided,
however,  that  nothing in this  Section  shall be deemed to relieve us from any
liability imposed by the Securities Act of 1933, as amended (the "Act").

         17.  (a) Each  Underwriter  agrees  to  indemnify,  hold  harmless  and
reimburse  each other  Underwriter  and each person,  if any, who controls  such
other  Underwriter  within the  meaning of Section 15 of the Act, to the extent,
and upon the terms, that such Underwriter agrees to indemnity, hold harmless and
reimburse the Company and certain other  persons  pursuant to the  provisions of
Section 7 of the Underwriting  Agreement.  This indemnity agreement shall remain
in full force and effect regardless of any investigation made by or on behalf of
such  other  Underwriter  or  controlling  person or any  statement  made to the
Commission as to the results thereof.

                  (b)  Each  Underwriter  agrees  to pay upon  our  request,  as
contribution,  its proportionate  share, based upon the respective  underwriting
obligations of the Underwriters,  of any losses, claims, damages or liabilities,
joint  or  several,  under  the  Act  or  otherwise,  paid  or  incurred  by any
Underwriter   (including  us,   individually  or  as   representatives   of  the
Underwriters) to any person other than an Underwriter (including amounts paid by
an  Underwriter  as  contribution),  arising out of or based upon (i) any untrue
statement or alleged  untrue  statement of any  material  fact  contained in the
registration  statement,  any  preliminary  prospectus,   the  prospectus,   any
amendment or  supplement  thereto,  any document  which may be  incorporated  by
reference  therein,  or any other selling or advertising  material used with the
consent of Brookstreet  Securities Corporation by the Underwriters in connection
with the sale of the Securities, or arising out of or based upon the omission or
alleged  omission to state therein a material fact required to be stated therein
or necessary to make the  statements  therein not misleading and (ii) any act or
omission to act or any alleged act or omission to act by us,  individually or as
representatives of the Underwriters,  or by the Underwriters, as a group but not
individually,  in connection with any transaction contemplated by this Agreement
or  undertaken  in  preparing  for  the  purchase,  sale  and  delivery  of  the
Securities;  and each Underwriter will pay such proportionate share of any legal
or other  expenses  reasonably  incurred by us or with our consent in connection
with  investigating or defending any such loss, claim,  damage or liability,  or
any action in respect  thereof.  In determining the amount of any  Underwriter's
obligation  under this  paragraph,  appropriate  adjustment may be made by us to
reflect  any  amounts  received  by any one or more  Underwriters,  pursuant  to
Section 7 of the  Underwriting  Agreement or otherwise,  in respect of the claim
upon which such  obligation  is based.  In respect of any claim  there  shall be
credited against the amount of any Underwriter's obligation under this paragraph
any  loss,  damage,  liability  or  expense  which is paid or  incurred  by such
Underwriter  as a result of such claim being  asserted  against it, and, if such
loss,  damage,  liability  or expense is paid or  incurred  by such  Underwriter
subsequent  to  any  payment  by it  pursuant  to  this  paragraph,  appropriate
provision  shall be made to effect such credit,  by refund or otherwise.  If any
claim to which the provisions of this paragraph would be applicable is asserted,
we may  take  such  action  in  connection  therewith  as we deem  necessary  or
desirable,  including  retention  of counsel  for the  Underwriters,  and in our
discretion  separate  counsel  for  any  particular   Underwriter  or  group  of
Underwriters,  and the fees and  disbursements  of any counsel so retained by us
shall be  included in the amounts of the  Underwriters'  obligations  under this
paragraph.   At  our   discretion,   we  may  consent  to  being  named  as  the
representatives of a defendant class of underwriters.  Any Underwriter may elect
to retain at its own expense its own counsel  and, on advice of such counsel and
with our consent,  may settle or consent to the settlement of any such claim. We
may settle or consent to the settlement of any such claim,  on advice of counsel
retained by us, with the approval of a majority in interest of the Underwriters.
Whenever any Underwriter  receives notice of the assertion of any claim to which
the provisions of this paragraph would be applicable, such Underwriter will give
prompt notice thereof to us.  Whenever we receive notice of the assertion of any
such claim, we will give prompt notice thereof to each Underwriter. We also will
furnish  each  Underwriter  with  periodic  reports,  at such  times  as we deem
appropriate,  as to the status of any such  claim and the action  taken by us in
connection therewith.  In the event of the failure of any Underwriter to fulfill
its obligations  under this paragraph,  such  obligations may be charged against
the  other  Underwriters  not so  defaulting  in  the  same  proportions  as the
respective  underwriting  obligations  of  such  other  Underwriters,   without,
however,  relieving such defaulting  Underwriter from its liability therefor. In
determining amounts payable pursuant to this paragraph, any loss, claim, damage,
liability or expense paid or incurred,  and any amount  received,  by any person
controlling  any  Underwriter  within the meaning of Section 15 of the Act which
has been paid or incurred or  received  by reason of such  control  relationship
shall be deemed to have been paid or incurred  or received by such  Underwriter.
No person guilty of fraudulent  misrepresentation (within the meaning of Section
11(f) of the Act) shall be entitled to contribution  from any person who was not
guilty of such fraudulent misrepresentation.

         18. As promptly as may be practicable  after  termination of all of the
provisions  referred to in Section 10 hereof and completion of the  transactions
under  Section  9  hereof,  any  Securities  held by us for the  account  of any
Underwriter shall be delivered by us to such Underwriter,  and the net credit or
debit balance of each  Underwriter  shall be paid to it or collected  from it by
us, but we may  establish  such  reserves as we may deem  advisable  against any
expenses or claims not then ascertained. Any Securities which are held by us for
the  account  of any  Underwater  by reason  of a  default  by a dealer or other
purchaser in respect of the purchase  thereof pursuant to a sale under Section 3
hereof  shall,  in our  discretion,  be  purchased  from  time  to  time  by the
Underwriters in the same  proportions,  as nearly as may be practicable,  as the
respective Securities  theretofore  contracted for sale thereunder to dealers or
other  purchasers,  as the  case  may be,  for the  respective  accounts  of the
Underwriters, at the net price at which such Securities were contracted for sale
to such dealer or other  purchaser,  and we are  authorized to make  appropriate
charges and credits to the  respective  accounts  of the  Underwriters  for this
purpose.  Notwithstanding any distribution and settlement of accounts hereunder,
each Underwriter  shall remain liable for its proper  proportion of any transfer
tax or any other liability  which may be asserted  against us or any one or more
of the Underwriters in respect of this Agreement or the  Underwriting  Agreement
based  upon the  claim  that  the  Underwriters  constitute  a  partnership,  an
association, an unincorporated business or other separate entity.

         19.  Any  notice to any  Underwriter  shall be deemed to have been duly
given if mailed,  telegraphed or delivered in person to such  Underwriter at the
address set forth in its Underwriters' Questionnaire addressed to the Company.

         20. This  Agreement  shall be construed in accordance  with the laws of
the State of California.

         21.  This   Agreement  may  be  signed  in  any  principal   amount  of
counterparts,  each of which shall be deemed an original,  which taken  together
shall constitute one and the same instrument.

         Please   confirm  that  the  foregoing  is  in  accordance   with  your
understanding by signing a counterpart hereof as indicated below.

                                            Very truly yours,



Confirmed as of the date hereof:            (Brookstreet Securities Corporation)



Attorney-in-fact for each of the several
Underwriters named in Schedule I to the
attached Underwriting Agreement


<PAGE>

                       BROOKSTREET SECURITIES CORPORATION
                          2361 Campus Drive, Suite 210
                            Irvine, California 92715

                        MASTER SELECTED DEALER AGREEMENT


                              _______________, 1995

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

Gentlemen:

         In  connection  with public  offerings of  securities  underwritten  by
Brookstreet   Securities   Corporation   ("Brookstreet"),   or  by  a  group  of
Underwriters  represented  by  Brookstreet,  you and  other  securities  dealers
(collectively,  the "Dealers") may be offered from time to time the  opportunity
to purchase a portion of such securities,  as principals, at a discount from the
public offering price representing a selling concession or re-allowance  granted
as consideration for services rendered in the distribution of such securities.

         The  Appendix  hereto  set  forth the  general  terms,  conditions  and
representations applicable to any such purchase where Brookstreet is responsible
for reservations of securities for sale to Dealers unless Brookstreet  expressly
informs  you that  such  terms,  conditions  and  representations  shall  not be
applicable  to any such  purchase.  Acceptance  of any  reservation  of any such
securities by you, as a Dealer, shall constitute  acceptance of and agreement to
such terms,  conditions  and  representations,  together with and subject to any
additional or supplementary terms,  conditions and representations  communicated
to you in connection with any specific offering.

         As used herein and the Appendix hereto, the term "Agreement" shall mean
this Agreement,  including the Appendix attached hereto and incorporated  herein
by reference, and, after receipt by you of written notice thereof, any amendment
or supplement hereto, plus any additional or supplementary terms, conditions and
representations  communicated  to you by  Brookstreet  in  connection  with  any
offering of securities.  This  Agreement  shall  constitute a binding  agreement
between you and Brookstreet,  individually,  or as representative of the several
Underwriters of such securities.

         This  Agreement  supersedes  any  prior  understanding  you  have  with
Brookstreet  with  respect to the  subject  matter  hereof'.  If the  foregoing,
including the general  terms,  conditions  and  representations  of the Appendix
incorporated  herein by reference,  is acceptable to you, please sign and retain
the enclosed copy of this Agreement.

                                       Very truly yours,

                                       Brookstreet Securities Corporation



                                       By
                                          --------------------------------
                                          Name
                                               ---------------------------
                                          Title
                                               ----------------------------

The  foregoing  Agreement  is  hereby
acknowledged and accepted


- --------------------------
(Name of Dealer)

By
      -----------------------
Name
      -----------------------
Title
      -----------------------
Dated
      -----------------------


                                    APPENDIX

    General Terms, Conditions and Representations Applicable in Underwritten
  Public Offerings of Securities Managed by Brookstreet Securities Corporation


         1. In connection  with public  offerings of  securities  ("Securities")
underwritten  by  underwriters   ("Underwriters")   represented  by  Brookstreet
Securities Corporation  ("Brookstreet") alone or in conjunction with other firms
(the  "Representatives"),  the  Underwriters  may severally offer to one or more
securities dealers  ("Dealers") the right to purchase,  as principals,  from the
Underwriters a portion of the Securities,  subject to the receipt and acceptance
thereof  by  the  Underwriters   and  subject  to  the  terms,   conditions  and
representations  set forth (a)  herein,  (b) in the  prospectus  relating to the
offering  of the  securities  and  (c) in any  letter  and/or  telegram  sent by
Brookstreet  to  Dealers  in  connection  with an  offer  to  Dealers  expressly
informing such Dealers that such terms,  conditions and representations shall be
applicable.  Any such offer to Dealers  will be extended  only on behalf of such
Underwriters as may lawfully sell the Securities in said Dealer's State.

         2.  Dealers to whom an offer is to be made will be notified by telegram
or  telecopier  of the method and terms of offering,  the time of the release of
the Securities for sale to the public,  the initial public offering  price,  the
selling concession,  the portion of the selling concession  allowable to certain
dealers (the "reallowance"), the time at which books will be opened, the amount,
if any, of Securities  reserved for purchase by Dealers,  and the period of such
reservation.  Subscriptions  may be closed at any time without  notice,  and the
right  is  reserved  to  reject  any  subscription  in  whole  or in  part,  but
notification of allotments  against and rejections of subscriptions will be made
as promptly as practicable.

         3.  Immediately  upon receipt of the telegram or letter  referred to in
clause (c) of Paragraph 1 hereof,  Dealers may reoffer the Securities  purchased
by them  hereunder,  subject to receipt and  acceptance of the Securities by the
Underwriters, and upon the other terms, conditions and representations set forth
herein and in the prospectus relating to such Securities.  Securities  purchased
hereunder or pursuant to the following  sentence are to be offered to the public
at the initial pubic offering price,  except that a re-allowance  may be allowed
to any member of the National  Association  of  Securities  Dealers,  Inc.  (the
"NASD") (or to foreign  dealers who are not eligible for such membership but who
agree to abide by the  conditions  with respect to foreign  dealers set forth in
this  Paragraph,  including the Rules of Fair  Practice of the NASD),  acting as
principal  or as buyer's  agent,  if such  allowance  is to be retained  and not
re-allowed  in whole or in part,  and if such  dealer  agrees to comply with the
Rules of Fair Practice of the NASD, including, without limitation, Section 24 of
Article III  thereof,  or if such dealer is a foreign  dealer not  eligible  for
membership in the NASD, such dealer agrees to comply with Sections 8, 24, 25 (as
such Section applies to foreign  non-members)  and 36 of such Article.  With the
consent of the  Representatives or after the books in respect of the offering to
Dealers have been closed,  Dealers and  Underwriters may deal in Securities with
each  other at the  public  offering  price  less an amount  not  exceeding  the
concession to Dealers. After the Securities are released for sale to the public,
the  Representatives  are  authorized  to vary the offering  price,  concession,
reallowance and other selling terms of the Securities.

         4. The Securities confirmed to Dealers are to be paid for at the public
offering  price less the  concession  to Dealers  prior to 10:00 a.m.,  New York
time,  on the Closing  Date, as defined in the agreement for the purchase of the
Securities by the Underwriters (the "Underwriting  Agreement").  Such payment is
to be made at such  place  as  Brookstreet  may  advise,  by  certified  or bank
cashier's check payable in Los Angeles Clearing House funds (or such other funds
as Brookstreet may advise), to the order of Brookstreet against delivery of such
Securities.  Delivery  of any  Securities  purchased  by  Dealers  shall be made
through the  facilities of The  Depository  Trust Company if Dealers are members
thereof,  unless Brookstreet otherwise notifies Dealers in its discretion.  If a
Dealer is not a member of The Depository  Trust Company,  such delivery shall be
made through a correspondent who is such a member, and such Dealer should advise
Brookstreet immediately of the name of such bank or correspondent.

         5. In the event that,  prior to the later of (a) the  completion of the
distribution of the Securities  covered by this Agreement or (b) the covering by
Brookstreet,  acting  as a  Representative  of the  Underwriters,  of any  short
position created by the  Representatives  for the accounts of the  Underwriters,
Brookstreet  purchases  in the open market or  otherwise  any of the  Securities
delivered  to any  Dealer,  the Dealer  agrees to repay to  Brookstreet  for the
account of the Underwriters the amount of the selling concession allowed to such
Dealer plus brokerage commissions and any transfer taxes paid in connection with
such purchase.

         6.  Dealers  agree in  reoffering  the  Securities  to comply  with all
applicable  requirements of the federal securities laws and all applicable rules
and  regulations  promulgated  thereunder.  If any  Dealer  fails to pay for the
Securities  confirmed  to such Dealer or fails to perform  any of such  Dealer's
other obligations  hereunder,  the Representatives  may, in the Representatives'
discretion and without demand,  notice or legal proceedings,  and in addition to
any and all remedies otherwise available to the Representatives and to the other
several Underwriters,  (a) terminate any right or interest on such Dealer's part
and (b) at any time,  and from time to time sell without  notice to such Dealer,
any of the Securities  then held for such Dealer's  account at public or private
sale at such  price  or  prices  and  upon  such  terms  and  conditions  as the
Representatives  may deem  fair,  and apply the net  proceeds  so  realized,  as
determined by the Representatives,  toward payment of any obligations in respect
of which such Dealer is in default, and,  notwithstanding any action taken under
(a) or (b) above, or both, such Dealer shall remain liable to the  Underwriters,
severally,  to  the  extent  of  the  Dealers'  respective  interest,  or at the
Representatives' election, to the Representatives for the respective accounts of
the several  Underwriters to a like extent,  for all loss and expense  resulting
from such Dealer's fault. At any such sale or sales, any of the Underwriters may
for such Underwriter's own account or for the account of any other person become
the purchaser of any Securities so sold,  free from any right or interest on any
Dealer's  part in such  Securities.  A default by one or more Dealers  shall not
release any other Dealer from any obligation hereunder.

         7. Dealers agree to advise the Representatives, upon request, as to the
number of the Securities  confirmed to such Dealer in any particular offering of
Securities which then remain unsold;  and Dealers further agree, upon request of
the  Representatives,  to sell to the  Representatives for the account of one or
more  of  the  Underwriters  such  number  of  such  unsold  Securities  as  the
Representatives  may specify (in order to enable the  Representatives to deliver
the  Securities  sold  by or for  the  account  of one or  more  of the  several
Underwriters)  at the  public  offering  price  less  an  amount  determined  by
Brookstreet not in excess of the concession to Dealers.

         8.  Dealers  are  not  authorized  (a) by the  issuer  or by any of the
Underwriters  to  give  any  information  or  to  make  any  representations  in
connection  with  the  offering  or  sale of the  Securities  other  than  those
contained in the prospectus  relating to such  Securities or (b) to act as agent
for the issuer or for any of the  Underwriters  when offering the  Securities to
the public or otherwise.  Nothing  contained herein shall constitute the Dealers
as an association or partnership  with the  Underwriters,  the  Representatives,
Brookstreet or each other,  or as an  unincorporated  business or other separate
entity.

         9.  The  Representatives  will  advise  Dealers,  on  request,  of  the
jurisdictions  where counsel for the  Underwriters  has advised the Underwriters
that the  Securities  have been  qualified for public  offering and sale, or are
exempt from  qualification  under  applicable Blue Sky or state securities laws.
The Representatives shall, however, be under no responsibility whatsoever to any
Dealer with  respect to the right of such Dealer to sell the  Securities  in any
jurisdiction.

         10. The Representatives undertake in any offering of Securities to mail
copies of  prospectuses  upon  receipt  of  written  request  by  Dealers to the
addresses  stated  in  such  requests  and  as  otherwise  required  by  federal
securities  laws and  regulations.  Each Dealer  undertakes  to do the same with
regard to the delivery of such copies to persons associated with such Dealer and
to other persons as required by federal securities laws and regulations.

         11. Neither the  Representatives nor any Underwriter shall be under any
liability  (except  for their own want of good  faith)  for or in respect of the
validity  or value of or title  to,  any of the  Securities;  the form of or the
statements contained in, or the validity of the prospectuses or any amendment or
supplement thereto, any document  incorporated by reference therein or any other
instruments  executed by or on behalf of the issuer or seller of the  Securities
or other; the form or validity of the Underwriting  Agreement or this Agreement;
the delivery of the  Securities,  the performance by the issuer or seller of the
Securities or other of any agreement on its or their part; the qualifications of
the Securities  for sale or the legality of the Securities for investment  under
the  laws of any  jurisdiction;  or any  matter  in  connection  with any of the
foregoing,  provided that nothing in this  Paragraph  shall be deemed to relieve
Brookstreet,  the  Representatives or any Underwriter from any liability imposed
by federal securities laws.

         12.  Each  Dealer  confirms  that  such  Dealer  is  familiar  with the
Interpretation of the Board of Governors of the NASD with respect to Free-Riding
and Withholding,  and each Dealer agrees to comply with such  Interpretation  in
offering and selling Securities to the public. Each Dealer, by its participation
in an offering of Securities,  further  represents  that neither such Dealer nor
any of its  directors,  officers,  partners  or "persons  associated  with" such
Dealer (as defined in the By-Laws of the NASD), nor, to such Dealer's  knowledge
any "related person" (as defined by the NASD in its Interpretation  with respect
to Review of Corporate  Financing) have participated or intend to participate in
any  transaction or dealing as to which documents or information are required to
be filed with the NASD pursuant to such Interpretation.

         13. All communications  from Dealers should be addressed to Brookstreet
Securities Corporation,  2361 Campus Drive, Suite 210, Irvine, California 92715,
Attention: David C. Montano, Director of Investment Banking. Any notice from the
Representatives  to a Dealer shall be deemed to have been duly authorized by the
Underwriters and to have been duly given if mailed or telegraphed to such Dealer
at the address first appearing in this Agreement.

         14. This  Agreement may be  supplemented  or amended by  Brookstreet by
written  notice  thereof to you,  and any such  supplement  or amendment to this
Agreement shall be effective with respect to any offering of Securities to which
this  Agreement  applies after the date of such  supplement  or amendment.  This
Agreement  shall  continue in full force and effect until  terminated  by either
party by five days' written notice to the other, provided that if this Agreement
has become effective with respect to any offering of Securities,  this Agreement
shall remain in full force and effect as to such offering and shall terminate as
otherwise  provided in this  Paragraph.  Provisions  of Paragraph 3 hereof shall
terminate in respect of any offering of  Securities  at the close of business on
the  15th  full  business  day  after  the   Securities   are  released  by  the
Representatives  for sale to the public,  unless extended by the Representatives
to not  later  than  the  close  of  business  on the  15th  full  business  day
thereafter,  but  may be  terminated  by the  Representatives  at  any  time  by
telegraphic  notice  sent  to  Dealers.  Notwithstanding  any  distribution  and
settlement of accounts, Dealers shall be liable for the proper proportion of any
transfer   tax  or  other   liability   which  may  be   asserted   against  the
Representatives  or any of the Underwriters or Dealers based upon the claim that
the  Dealers,  or any of them,  constitute a  partnership,  an  association,  an
unincorporated business or other separate entity.

         15.  This  Agreement  shall be  governed  by the  laws of the  State of
California.









                                ILX Incorporated

                                       and

                     U.S. TRUST COMPANY OF CALIFORNIA, N.A.
                              --------------------

                                   As Trustee



                                    INDENTURE

                      Dated as of __________________, 1995





   
                                   $3,000,000

                  (With an Option for an Additional $450,000)
    

               10% Convertible Adjustable Secured Bonds, Due 2000



        Reconciliation and tie between Trust Indenture Act of 1939, as amended,
and the Indenture dated as of ______________, 1995.

Trust Indenture Action Section                                Indenture Section
- ------------------------------                                -----------------
Section 310(a)(1)..........................................................607B
Section 310(a)(2)..........................................................607B
Section 310(a)(3)................................................Not Applicable
Section 310(a)(4)................................................Not Applicable
Section 310(a)(5)..........................................................607B
Section 310(b)........................................................607A, 608

Section 311(a)...........................................................611(a)
Section 311(b)...........................................................611(b)
Section 311(b)(2).....................................................704(a)(2)

Section 312(a)......................................................701, 703(a)
Section 312(b)...........................................................702(b)
Section 312(c)...........................................................702(c)

Section 313(a)...........................................................704(a)
Section 313(b)...........................................................704(b)
Section 313(c)...................................................704(a), 704(b)
Section 313(d)...........................................................704(c)

Section 314(a)..............................................................703
Section 314(b).............................................................703A
Section 314(c)(1)...........................................................102
Section 314(c)(2)...........................................................102
Section 314(c)(3)...........................................................102
Section 314(d)(1).......................................................703A(d)
Section 314(d)(2).......................................................703A(c)
Section 314(e)..............................................................102

Section 315(a)...........................................................601(a)
Section 315(b)...................................................602, 704(a)(6)
Section 315(c)...........................................................601(b)
Section 315(d)...........................................................601(c)
Section 315(d)(1).....................................................601(a)(1)
Section 315(d)(2).....................................................601(c)(2)
Section 315(d)(3).....................................................601(c)(3)
Section 315(e)..............................................................514

Section 316(a)(1)(A)...................................................502, 512
Section 316(a)(1)(B)........................................................513
Section 316(a)(2)...........................................................513
Section 316(b).........................................................508, 902

Section 317(a)(1)......................................................503, 905
Section 317(a)(2)...........................................................504
Section 317(b).............................................................1003

Section 318(a)..............................................................113

- -------------------------------------------------------------------------------
NOTE:   This reconciliation and tie shall not, for any purpose, be deemed to be
        a part of the Indenture.

                                TABLE OF CONTENTS

ARTICLE ONE

DEFINITIONS AND OTHER PROVISIONS
OF GENERAL APPLICATION......................................................  1
                  Section 101. Definitions..................................  1
                  Section 102. Compliance Certificates and Opinions.........  7
                  Section 103. Form of Documents Delivered to Trustee.......  8
                  Section 104. Acts of Bondholders..........................  8
                  Section 105. Notices, etc., to Trustee and Company........  9
                  Section 106. Notices to Bondholders; Waiver...............  9
                  Section 107. Effect of Headings and Table of Contents....  10
                  Section 108. Successors and Assigns......................  10
                  Section 109. Severability Clause.........................  10
                  Section 110. Benefits of Indenture.......................  10
                  Section 111. Governing Law...............................  10
                  Section 112. Legal Holidays..............................  10
                  Section 113. Incorporation of and Conflict with Trust 
                          Indenture Act....................................  11

ARTICLE TWO

BOND FORM..................................................................  11
                  Section 201. Forms Generally.............................  11

ARTICLE THREE

THE BONDS..................................................................  11
                  Section 301.  Title and Terms............................  11
                  Section 302.  Denominations..............................  12
                  Section 303.  Execution, Authentication and Delivery 
                          and Dating.......................................  12
                  Section 304.  Temporary Bonds............................  13
                  Section 305.  Registration, Transfer and Exchange........  13
                  Section 306.  Mutilated, Destroyed, Lost and 
                          Stolen Bonds.....................................  15
                  Section 307.  Payment of Interest: Interest Rights 
                          Preserved........................................  15
                  Section 308.  Persons Deemed Owners......................  17
                  Section 309.  Cancellation...............................  17
                  Section 310.  Authentication and Delivery 
                          of Original Issue................................  18
                  Section 311.  Computation of Interest....................  18

ARTICLE FOUR

SATISFACTION AND DISCHARGE.................................................  18
                  Section 401.  Satisfaction and Discharge of Indenture....  18
                  Section 402.  Application of Trust Money.................  19

ARTICLE FIVE

REMEDIES...................................................................  19
                  Section 501.  Events of Default..........................  19
                  Section 502.  Acceleration of Maturity; Recision 
                          and Annulment....................................  20
                  Section 503.  Collection of Indebtedness and Suits for 
                          Enforcement by Trustee...........................  21
                  Section 504.  Trustee May File Proofs of Claim...........  22
                  Section 505.  Trustee May Enforce Claims Without
                          Possession of Bonds..............................  23
                  Section 506.  Application of Money Collection............  23
                  Section 507.  Limitation on Suits........................  24
                  Section 508.  Unconditional Right of Bondholder 
                          to Receive Principal, Premium and Interest 
                          and to Convert...................................  25
                  Section 509.  Restoration of Rights and Remedies.........  25
                  Section 510.  Rights and Remedies Cumulative.............  25
                  Section 511.  Delay or Omission Not Waiver...............  25
                  Section 512.  Control by Bondholders.....................  26
                  Section 513.  Waiver of Past Defaults....................  26
                  Section 514.  Undertaking for Costs......................  26

ARTICLE SIX

THE TRUSTEE................................................................  27
                  Section 601.  Certain Duties and Responsibilities........  27
                  Section 602.  Notice of Defaults.........................  28
                  Section 603.  Certain Rights of Trustee..................  28
                  Section 604.  Not Responsible for Recitals or Issuance 
                          of Bonds.........................................  29
                  Section 605.  May Hold Bonds.............................  29
                  Section 606.  Money Held in Trust........................  30
                  Section 607.  Compensation and Reimbursement.............  30
                  Section 607A. Disqualification: Conflicting Interests....  30
                  Section 607B. Corporate Trustee Required; Eligibility....  36
                  Section 608.  Resignation and Removal; Appointment 
                          of Successor.....................................  36
                  Section 609.  Acceptance of Appointment by Successor.....  37
                  Section 610.  Merger, Conversion or Succession
                          to Business......................................  38
                  Section 611.  Preferential Collection of Claims
                          Against Company..................................  38

ARTICLE SEVEN

BONDHOLDERS' LISTS AND
REPORTS BY TRUSTEE AND COMPANY.............................................  42
                  Section 701.  Company to Furnish Trustee Names and
                           Addresses of Bondholders........................  42
                  Section 702.  Preservation of Information: Communications
                          to Bondholders...................................  42
                  Section 703.  Reports by Company.........................  43
                  Section 703A.  Reports and Opinions of Fair Value
                          Regarding Security Interest......................  44
                  Section 704.  Reports by Trustee.........................  45

ARTICLE EIGHT

CONSOLIDATION, MERGER, CONVEYANCE, TRANSFER OR LEASE.......................  46
                  Section 801.  Company May Consolidate, Etc.. on Certain
                          Terms............................................  46
                  Section 802.  Successor Corporation Substituted..........  47

ARTICLE NINE

SUPPLEMENTAL INDENTURES....................................................  47
                  Section 901.  Supplemental Indentures without Consent
                          of Bondholders...................................  47
                  Section 902.  Supplemental Indentures with Consent
                          of Bondholders...................................  48
                  Section 903.  Execution of Supplemental Indentures.......  50
                  Section 904.  Effect of Supplemental Indentures..........  50
                  Section 905.  Reference in Bonds to Supplemental 
                          Indentures................  50
                  Section 906.  Effect on Senior Indebtedness..............  50

ARTICLE TEN

COVENANTS..................................................................  51
                  Section 1001.  Payment of Principal, Premium and Interest  51
                  Section 1002.  Maintenance of Office or Agency...........  51
                  Section 1003.  Money for Bond Payments to be Held
                          in Trust.........................................  51
                  Section 1004.  Payment of Taxes..........................  53
                  Section 1005.  Maintenance of Properties.................  53
                  Section 1006.  Statement as to Compliance................  53
                  Section 1007.  Corporate Existence.......................  53
                  Section 1008.  Insurance.................................  53
                  Section 1009.  Life Insurance on Key Personnel...........  54
                  Section 1010.  Particular Covenants as to Certain of
                          Company's Affairs................................  54
                  Section 1011.  Limitations on Dividends and Other
                          Distributions....................................  54
                  Section 1012.  Limitation on Liquidation.................  54
                  Section 1013.  Overhead Allocation Limitation............  54
                  Section 1014.  Limitation on Change of Control...........  55
                  Section 1015.  Waiver of Certain Covenants...............  55

ARTICLE ELEVEN

REDEMPTION OF BONDS........................................................  56
                  Section 1101.  Right of Redemption.......................  56
                  Section 1102.  Applicability of Article..................  56
                  Section 1103.  Election to Redeem; Notice to Trustee.....  56
                  Section 1104.  Selection by Trustee of Bonds to
                          be Redeemed......................................  56
                  Section 1105.  Notice of Redemption......................  57
                  Section 1106.  Deposit of Redemption Price...............  57
                  Section 1107.  Bonds Payable on Redemption Date..........  58
                  Section 1108.  Bonds Redeemed in Part....................  58

ARTICLE TWELVE

SUBORDINATION OF BONDS.....................................................  58
                  Section 1201.  Agreement to Subordinate..................  58
                  Section 1202.  Distribution of Assets, Other than
                          Collateral Stock.................................  59
                  Section 1203.  No Payment to Bondholders if Senior
                          Indebtedness is in Default.......................  59
                  Section 1204.  Subrogation...............................  60
                  Section 1205.  Obligation of Company Unconditional.......  60
                  Section 1206.  Payments on Bonds Permitted...............  61
                  Section 1207.  Effectuation of Subordination by Trustee..  61
                  Section 1208.  Notice to Trustee.........................  61
                  Section 1209.  Rights of Holders of Senior Indebtedness
                          Not Impaired.....................................  62
                  Section 1210.  Trustee Not Fiduciary for Holders of
                          Senior Indebtedness..............................  62
                  Section 1211.  Rights of Trustee as Holder of
                          Senior Indebtedness..............................  62
                  Section 1212.  Article Applicable to Paying Agents.......  62
                  Section 1213.  Rights and Obligations Subject to Power
                          of Court.........................................  62
                  Section 1214.  No Effect on Secured Interest.............  63

ARTICLE THIRTEEN

CONVERSION OF BONDS........................................................  63
                  Section 1301.  Conversion Privilege and Conversion Price.  63
                  Section 1302.  Exercise of Conversion Privilege..........  63
                  Section 1303.  Fractions of Shares.......................  64
                  Section 1304.  Adjustment of Conversion Price............  64
                  Section 1305.  Adjustment Based on Market Price..........  65
                  Section 1306.  Notice of Adjustments of Conversion Price.  66
                  Section 1307.  Notice of Certain Corporate Action........  66
                  Section 1308.  Company to Reserve Common Stock...........  67
                  Section 1309.  Taxes on Conversions......................  67
                  Section 1310.  Covenant as to Common Stock...............  67
                  Section 1311.  Cancellation of Converted Bonds...........  67
                  Section 1312.  Provisions in Case of Consolidation, 
                          Merger or Sale of Assets.........................  68

ARTICLE FOURTEEN

SECURITY FOR PAYMENT OF BONDS..............................................  68
                  Section 1401.  Pledge of Collateral Stock................  68
                  Section 1402.  Event of Default and Remedies.............  69
                  Section 1403.  Method of Realizing Upon the Collateral
                          Stock............................................  69
                  Section 1404.  Further Assurances........................  69
                  Section 1405.  Rights Regarding Stock....................  70


         THIS   INDENTURE,   dated  as   ______________,   1995,   between   ILX
Incorporated,  an Arizona corporation,  having its principal office at 2777 East
Camelback Road, Phoenix,  Arizona 85016 (the "Company"),  and U.S. Trust Company
of  California,  N.A., as Trustee (the  "Trustee")  
- ------------------------------.

                   NOW, THEREFORE, THIS INDENTURE WITNESSETH:

         For and in  consideration of the premises and the purchase of the Bonds
by the Holders thereof, it is mutually covenanted and agreed, for the benefit of
the parties hereto and for the equal and proportionate benefit of all Holders of
the Company's 10% Convertible Adjustable Secured Bonds (the "Bonds") as follows:

                                   ARTICLE ONE

                        DEFINITIONS AND OTHER PROVISIONS
                             OF GENERAL APPLICATION

Section 101. Definitions.

For all purposes of this Indenture,  except as otherwise  expressly  provided or
unless the context otherwise requires:

                  (1) the  terms  defined  in this  Article  have  the  meanings
         assigned to them in this Article, and include the plural as well as the
         singular;

                  (2) all other terms used herein which are defined in the Trust
         Indenture  Act of 1939,  as amended,  either  directly or by  reference
         therein, have the meanings assigned to them therein;

                  (3) all accounting terms not otherwise defined herein have the
         meanings  assigned  to  them  in  accordance  with  generally  accepted
         accounting principles;

                  (4) "This  Indenture"  means  this  instrument  as  originally
         executed or as it may from time to time be  supplemented  or amended by
         one or more indentures supplemental hereto entered into pursuant to the
         applicable provisions hereof;

                  (5)  all   references   in  this   instrument   to  designated
         "Articles",  "Sections"  and other  subdivisions  are to the designated
         Articles,  Sections  and  other  subdivisions  of  this  instrument  as
         originally  executed.  The words "herein," "hereof" and "hereunder" and
         other words of similar  import  refer to this  Indenture as a whole and
         not to any particular Article, Section or other subdivision; and

                  (6)  the word "or" is not exclusive.

         Certain  terms,  used  principally  in Article Six, are defined in that
Article.

         "Act"  when  used  with  respect  to any  Bondholder  has  the  meaning
specified in Section 104.

         "Affiliate" of any specified  Person means any other Person directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control  with  such  specified  Person.  For the  purposes  of this  definition,
"control"  when used with  respect to any  specified  Person  means the power to
direct the  management  and policies of such Person,  directly or through one or
more  intermediaries,  whether  through the ownership of voting  securities,  by
contract or otherwise.  The terms "affiliate,"  affiliation,"  "controlling" and
"controlled" have meanings correlative to the foregoing.

         "Board of Directors" means the board of directors of the Company.

         "Board  Resolution"  means  a copy  of a  resolution  certified  by the
Secretary or an Assistant  Secretary of the Company to have been duly adopted by
the Board of  Directors  and to be in full  force and effect on the date of such
certification.

         "Business  Day" means each  Monday,  Tuesday,  Wednesday,  Thursday and
Friday  which is not a day upon  which  banking  institutions  in the  Cities of
Phoenix, Arizona, New York, New York, and Los Angeles, California are authorized
or required by law to close.

         "Collateral  Stock" means all of the common  stock of Varsity  Clubs of
America Incorporated, an Arizona corporation,  currently issued, outstanding and
held in the name of the Company.

         "Commission" means the Securities and Exchange Commission, or if at any
time after the execution of this  instrument such Commission is not existing and
performing the duties now assigned to it, then the body  performing  such duties
on such date at such time.

         "Common  Stock"  means  the  Company's  Common  Stock,  no  par  value,
authorized  at the date this  Indenture is executed,  and shares of any class or
classes  resulting  from  any  reclassification  or  reclassifications  thereof;
provided,  however,  that warrants,  options or other rights to purchase  Common
Stock will not be deemed to be Common Stock.

         "Company"  means  the  Person  named  as the  "Company"  in  the  first
paragraph of this  instrument  until a successor  corporation  shall have become
such pursuant to the  applicable  provisions of this  Indenture,  and thereafter
"Company" shall mean such successor corporation.

         "Company   Request",   "Company  Order"  and  "Company  Consent"  mean,
respectively,  a written  request,  order or  consent  signed in the name of the
Company by its President or a Vice President.

         "Conversion  Price"  has the  meaning  specified  in Section  1301,  as
adjusted in accordance with the terms and conditions of Sections 1304 and 1305.

         "Date of Issue",  as to any Bond,  means the date as of which such Bond
shall be dated  when it is  originally  issued  by the  Company  to the  initial
purchaser  (whether or not an  underwriter),  which date shall be the settlement
date  upon  which it was  originally  purchased  by such  initial  purchaser  as
designated  in the written  confirmation  of purchase  thereof  delivered to the
purchaser,  subject to any  agreements  with respect  thereto as the Company may
enter into in connection with the sale of the Bonds, and, otherwise, the Date of
Issue shall be as designated in the Company Order requesting  authentication and
delivery thereof.

         "Bondholder"  means a Person in whose name a Bond is  registered in the
Bond Register,  or the beneficial owner of such Bond if record ownership is held
by a nominee.

         "Bond  Register"  and "Bond  Registrar"  have the  respective  meanings
specified in Section 305.

         "Equity Securities" means shares of Common Stock, Preferred Stock or of
any other  class or  classes  of  capital  stock of the  Company,  and any other
securities of the Company other than debt  securities  (whether or not such debt
securities are convertible into other securities of the company).

         "Event of Default" has the meaning specified in Section 501.

         "Holder" when used with respect to any Bond means a Bondholder.

         "Indebtedness"  means and includes all items of indebtedness  which, in
accordance with generally accepted accounting  principles,  would be included in
determining  total liabilities as shown on the liabilities sale of balance sheet
at such date, and in addition and including without limitation,

                  (1) any debt of the  Company  (i) for money  borrowed  or (ii)
         evidenced  by a note,  debenture  or similar  instrument  (including  a
         capitalized  lease and a purchase money obligation) given in connection
         with the acquisition of any property or assets, including securities;

                  (2) any debt of others  described in the preceding  clause (1)
         which the Company has  guaranteed or for which it is otherwise  liable;
         and

                  (3) any debt or other  obligation of the Company to any lender
         undertaken  to secure or  satisfy  any  obligation  of the  Company  to
         repurchase,  replace,  acquire or  liquidate  receivables  held by such
         lenders and arising from the sale by the Company or its Subsidiaries of
         interval ownership interests; and

                  (4)  any   amendment,   renewal,   extension,   restructuring,
         refunding or replacement of any such debt described in (1), (2) and (3)
         above.

         "Independent" when used with respect to any specified Person means such
a Person who (1) does not have any  material  direct  financial  interest or any
material indirect  financial  interest in the Company,  and (2) is not connected
with the  Company  as an  officer,  employee,  promoter,  underwriter,  trustee,
partner, director or person performing similar functions.  Whenever it is herein
provided that any Independent Person's opinion or certificate shall be furnished
to the Trustee,  such Person shall be appointed by a Company  Order and approved
by the  Trustee  in the  exercise  of  reasonable  care,  and  such  opinion  or
certificate  shall state that the signer has read this  definition  and that the
signer is Independent within the meaning hereof.

         "Initial  Interest  Accrual Date", as to any Bond, means that date from
which interest shall begin to accrue in connection with the original issuance of
such Bond, which shall be the Date of Issue.

         "Interest  Payment Date" means the Stated Maturity of an installment of
interest on the Bonds.

         "Maturity"  when used with  respect to any Bond means the date on which
the  principal  of such  Bond  becomes  due and  payable  as  therein  or herein
provided, whether at the Stated Maturity or by declaration of acceleration, call
for redemption or otherwise.

         "Officer" means the President,  any Executive Vice President,  any Vice
President, the Treasurer, or the Secretary of the Company.

         "Officers' Certificate" means a certificate signed by an Officer of the
Company.

         "Opinion of Counsel" means the written  opinion of legal  counsel,  who
may (except as otherwise  expressly provided in this Indenture) be legal counsel
for the Company.

         "Outstanding"  when used with respect to Bonds means, as of the date of
determination,  all Bonds  theretofore  authenticated  and delivered  under this
Indenture, except:

                  (i) Bonds theretofore  canceled by the Trustee or delivered to
         the Trustee for cancellation;

                  (ii)  Bonds  for  whose  payment  or  redemption  money in the
         necessary amount theretofore has been deposited with the Trustee or any
         Paying  Agent  (other  than the  Company)  in trust  or set  aside  and
         segregated in trust by the Company (if the Company shall act as its own
         Paying  Agent) for the Holders of such Bonds,  provided  that,  if such
         Bonds are to be redeemed, notice of such redemption has been duly given
         pursuant  to  this   Indenture   or   provision   therefor   reasonably
         satisfactory to the Trustee has been made; and

                  (iii)  Bonds in  exchange  for or in lieu of which other Bonds
         have been  authenticated  and  delivered  pursuant  to this  Indenture;

provided,  however,  that solely for purposes of determining whether the Holders
of the requisite  principal amount of Bonds  Outstanding have given any request,
demand,  authorization,  direction,  notice, consent or waiver hereunder,  Bonds
owned,  of record or  beneficially,  by the Company or any person  controlled or
under common control with the Company shall be disregarded  and deemed not to be
Outstanding,  except that, in determining whether the Trustee shall be protected
in relying upon any such  request,  demand,  authorization,  direction,  notice,
consent or waiver,  only Bonds which the Trustee knows,  after due inquiry to be
so owned shall be so disregarded. Bonds so owned which have been pledged in good
faith  may  be  regarded  as  Outstanding  if  the  pledgee  establishes  to the
satisfaction  of the Trustee the pledgee's  right so to act with respect to such
Bonds.  "Paying  Agent"  means any Person  authorized  by the Company to pay the
principal  of (and  premium,  if any) or  interest on any Bonds on behalf of the
Company. The Trustee shall be the initial Paying Agent.

         "Person"  means  any  individual,  corporation,   partnership,  limited
liability  company,  joint venture,  association,  joint-stock  company,  trust,
unincorporated   organization   or   government   or  any  agency  or  political
subdivisions thereof.

         "Predecessor  Bonds" of any  particular  Bond means every previous Bond
evidencing  all or a  portion  of the  same  debt  as  that  evidenced  by  such
particular   Bond;  and,  for  the  purposes  of  this   definition,   any  Bond
authenticated  and delivered  under Section 306 in lieu of a lost,  destroyed or
stolen Bond shall be deemed to evidence the same debt as the lost,  destroyed or
stolen Bond.

         "Preferred  Stock" means the  Company's  (i) Series A Preferred  Stock,
$10.00 par value,  (ii) the Company's  Series B Preferred  Stock,  and (iii) the
Company's Series C Preferred Stock,  taken together,  in each case as authorized
at the date this Indenture is executed, whether voting or non-voting, and shares
of any class or classes resulting from any reclassification or reclassifications
thereof;  provided,  however, that warrants, options or other rights to purchase
Preferred Stock shall not be deemed to be Preferred Stock.

         "Principal  Corporate  Trust  Office"  means the office of the  Trustee
located at 515 South Flower Street,  Suite 2700,  Los Angeles,  CA 90071 (except
for surrenders, exchanges and payments on Bonds, which are care of the corporate
parent of Trustee) and such other offices at the Trustee may designate from time
to time.

         "Quotation  System"  means  the  National   Association  of  Securities
Dealers,  Inc. Automated Quotation System or other  over-the-counter  securities
market quotation system then in use.


         "Redemption  Date" when used with  respect  to any Bond to be  redeemed
means the date fixed for such redemption by or pursuant to this Indenture.

         "Redemption  Price"  when used with  respect to any Bond to be redeemed
means the price at which it is to be redeemed pursuant to this Indenture.

         "Regular Record Date" for the interest  payable on any Interest Payment
Date means the date specified in Article Three.

         "Responsible  Officer"  when used with respect to the Trustee means the
Chairman  or  Vice-Chairman   of  the  Board  of  Directors,   the  Chairman  or
Vice-Chairman  of  the  Executive  Committee  of the  Board  of  Directors,  the
President,  any Vice  President,  the Secretary,  any Assistant  Secretary,  the
Treasurer,  any Assistant  Treasurer,  the Cashier,  any Assistant Cashier,  any
Trust  Officer or Assistant  Trust  Officer,  the  Controller  and any Assistant
Controller or any other officer of the Trustee customarily  performing functions
similar to those  performed  by any of the above  designated  officers  and also
means, with respect to a particular corporate trust matter, any other officer to
whom such matter is referred  because of his or her knowledge of and familiarity
with the particular subject.

         "Sale Price" means (a) the closing price for the Company's Common Stock
in the  over-the-counter  market as reported by a Quotation  System,  (b) if the
Common Stock is traded on a national securities exchange, the last reported sale
price or, if no sale takes  place on a day,  the  average of the closing bid and
asked prices, for the Company's Common Stock on a national  securities  exchange
on which the Common Stock is traded,  (c) if the Common Stock is not traded on a
national  securities  exchange or quoted by any Quotation System, the average of
the closing bid and asked  prices as furnished  by a  professional  market maker
making a market in the Common Stock  selected by the Board of  Directors  or, if
there is no such market maker,  the fair value of the Common Stock as determined
by an investment banking firm of nationally recognized standing selected in good
faith by the Board of Directors of the Company.

   
         "Senior  Indebtedness"  means the  principal  of,  premium (if any) and
interest  on any and all  Indebtedness  of the  Company  (other  than the Bonds)
incurred in  connection  with (i) the  borrowing of money from or  guaranteed to
banks,  trust  companies,  leasing  companies,  insurance  companies  and  other
financial  institutions,  including all  Indebtedness to such  institutions  and
other  specialized  industry  lenders to the extent it is secured by real estate
and/or assets of the Company,  evidenced by bonds, debentures,  mortgages, notes
or other  securities  or other  instruments,  (ii) purchase  money  Indebtedness
incurred  to or  assumed  from or on behalf of a seller in  connection  with the
acquisition  of assets by the  Company,  (iii) the  borrowing  of money from any
source  (including  from Affiliates of the Company) for the purpose of financing
timeshare  arrangements  and  secured  by  receivables  or  timeshare  interests
generated from the sales of interval  ownership  interests by the Company or any
Subsidiary,  or (iv) notes payable  arising from the acquisition of stock in Red
Rock Collection Incorporated and the acquisition of partnership interests in Los
Abrigados  Partners  Limited  Partnership,  in each instance under (i), (ii) and
(iii)  incurred,  assumed or guaranteed by the Company  before,  at or after the
date of execution of this Indenture, and all renewals, extensions and refundings
thereof,  unless in the instrument  creating or evidencing any such Indebtedness
or pursuant to which such Indebtedness is outstanding,  it is provided that such
Indebtedness,  or such renewal,  extension or refunding thereof, is junior or is
not superior in right of payment to the Bonds."
    


         "Special  Record  Date" for the payment of any  Defaulted  Interest (as
defined in Section  307) means a date fixed by the  Trustee  pursuant to Section
307.
         "Stated Maturity" when used with respect to any Bond or any installment
of interest  thereon means the date  specified in such Bond as the fixed date on
which the  principal  of such Bond or such  installment  of  interest is due and
payable.

         "Subordinated  Indebtedness"  means  any  and all  Indebtedness  of the
Company created incurred,  assumed,  or guaranteed by the Company before, at, or
after  the  date of  execution  of this  Indenture  which,  by the  terms of the
instrument  (or  any  supplemental   instrument)  creating  or  evidencing  such
Indebtedness or pursuant to which such  Indebtedness  is outstanding,  (a) it is
provided that such Indebtedness, or any renewal, extension, or refunding thereof
is expressly subordinate and junior in right of payment to the Bonds (whether or
not subordinated to any other  Indebtedness or the Company) or (b) it is not, by
its terms, Senior Indebtedness.

         "Subsidiary"  means any corporation of which at least a majority of the
outstanding voting stock is owned, at the time,  directly or indirectly,  by the
Company,  or by one or more  Subsidiaries  of the Company.  For purposes of this
definition, "voting stock" means stock which ordinarily has voting power for the
election of  directors,  whether at all times or only so long as no senior class
of stock has such voting power by reason of any contingency.

         "TIA" means the Trust Indenture Act of 1939, as amended.

         "Trading  Day"  means,  with  respect  to any  security,  each  Monday,
Tuesday, Wednesday, Thursday, and Friday, and which is a Business Day other than
any day on which  securities  are not traded on the  exchange or market on which
such security is traded.

         "Trustee"  means  the  Person  named  as the  "Trustee"  in  the  first
paragraph of this  instrument  until a successor  Trustee shall have become such
pursuant  to  the  applicable  provisions  of  this  Indenture,  and  thereafter
"Trustee" shall mean such successor Trustee.

         "Underwriters"  shall mean those Persons  identified as underwriters in
that certain  Underwriting  Agreement executed by the Company in connection with
the initial public offering of the Bonds.


         Section 102. Compliance Certificates and Opinions.

         Upon any  application  or request by the Company to the Trustee to take
any action under any provision of this  Indenture,  the Company shall furnish to
the Trustee an Officers' Certificate stating that all conditions  precedent,  if
any,  provided for in this Indenture  relating to the proposed  action have been
complied with and Opinion of Counsel stating that in the opinion of such Counsel
all such conditions  precedent,  if any, have been complied with, except that in
the case of any such  application  or request as to which the furnishing of such
documents is specifically  required by any provision of this Indenture  relating
to such particular  application or request no additional  certificate or opinion
need be furnished.

         In the case of conditions precedent compliance with which is subject to
verification  by  accountants, the  Company  shall  furnish  to  the  Trustee  a
certificate  or opinion of an  accountant,  chosen  and  subject to Section  314
(c)(3) of the TIA.

         Every  certificate  or  opinion  with  respect  to  compliance  with  a
condition or covenant provided for in this Indenture shall include:

 
                  (1) a statement that each Person  signing such  certificate or
         opinion has read such covenant or condition and the definitions  herein
         relating thereto;

                  (2) a  brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based;

                  (3) a statement  that, in the opinion of each such Person,  he
         or she has made such  examination or  investigation  as is necessary to
         enable him or her to express an  informed  opinion as to whether or not
         such covenant or condition has been complied with; and

                  (4) a  statement  as to  whether,  in the opinion of each such
         Person, such condition or covenant has been complied with.

         Section 103. Form of Documents Delivered to Trustee.

         In any case where  several  matters are required to be certified by, or
covered by an opinion,  or, any specified  Person,  it is not necessary that all
such  matters  be  certified  by, or covered by the  opinion  of,  only one such
Person,  or that they be so certified or covered by only one  document,  but one
such Person may certify or give an opinion  with respect to some matters and one
or more other such Persons as to other matters,  and any such Person may certify
or give an opinion as to such matters in one or several documents.

         Any  certificate  or opinion of an Officer of the Company may be based,
in so far as it relates to legal  matters,  upon a certificate or opinion of, or
representations  by,  counsel,  a copy of which  shall be  attached  to any such
certificate  or opinion  of any such  officer  unless  such  officer  has actual
knowledge that the certificate or opinion or representations with respect to the
matters  upon which his or her opinion or  representations  with  respect to the
matters upon which his or her certificate or opinion is base are erroneous.  Any
such  certificate or Opinion of Counsel may be based, in so far as it relates to
factual  matters,  upon a certificate or opinion of, or  representations  by, an
officer or officers of the Company stating that the information  with respect to
such factual  matters is in the  possession of the Company,  unless such Counsel
has actual  knowledge that the  certificate or opinion or  representations  with
respect to such matters are erroneous.

         Section 104. Acts of Bondholders.

         (a) Any request,  demand,  authorization,  direction,  notice, consent,
waiver  or  other  action  provided  by this  Indenture  to be given or taken by
Bondholders  may be  embodied in and  evidenced  by one or more  instruments  of
substantially  similar  tenor signed by such  Bondholders  in person or by agent
duly appointed in writing;  and, except as herein otherwise  expressly provided,
such action shall become  effective  when such  instrument  or  instruments  are
delivered to the Trustee,  and, where it is hereby  expressly  required,  to the
Company.  Such instrument or instruments  (and the action  embodied  therein and
evidenced  thereby)  are  herein  sometimes  referred  to as  the  "Act"  of the
Bondholders  signing such instrument or  instruments.  Proof of execution of any
such  instrument or of a writing  appointing  any such agent shall be sufficient
for any purpose of this  Indenture  and (subject to Section 601)  conclusive  in
favor of the Trustee  and the  Company,  if made in the manner  provided in this
Section.

         (b) The  fact  and  date of the  execution  by any  Person  of any such
instrument  or  writing  may be proved  by the  affidavit  of a witness  of such
execution or by the certificate of any notary public or other officer authorized
by law to take acknowledgments of deeds,  certifying that the individual signing
such instrument or writing acknowledged to him the execution thereof. Where such
execution is by an officer of a corporation, a member of a partnership, or agent
of any other entity, on behalf of such corporation,  partnership or entity, such
certificate or affidavit  shall also constitute  sufficient  proof of his or her
authority. The fact and date of the execution of any such instrument or writing,
or the  authority of the person  executing  the same,  may also be proved in any
other manner which the Trustee deems sufficient.

         (c) The ownership of Bonds shall be proved by the Bond Register.

         (d) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other action by the Holder of any Bond shall bind every future  Holder
of the same Bond and the Holder of every Bond issued upon the  transfer  thereof
or in exchange  therefor  or in lieu  thereof,  in respect of  anything  done or
suffered to be done by the Trustee or the Company in reliance  thereon,  whether
or not notation of such action is made upon such Bond.

         Section 105. Notices, etc., to Trustee and Company.

         Any request, demand, authorization,  direction, notice, consent, waiver
or Act of Bondholders or other document  provided or permitted by this Indenture
to be made  upon,  given or  furnished  to, or filed  with,  the  Trustee or the
Company  shall be  sufficient  for  every  purpose  hereunder  if  made,  given,
furnished  or filed  in  writing  to or with  the  Trustee  or the  Company,  as
appropriate, is mailed, first-class postage prepaid, as follows:

                 (1) if to the Trustee, at its Principal Corporate Trust Office;

                 (2) if to the Company,  at the address of  its principal office
         specified in the first paragraph of this instrument;

or at any other  address  previously  furnished in writing to the Trustee or the
Company, as appropriate, by the other.

         Section 106. Notices to Bondholders; Waiver.

         Where this  Indenture or any Bond provides for notice to Bondholders of
any event,  such notice shall be sufficiently  given (unless otherwise herein or
in such Bond expressly  provided) if in writing and mailed,  first-class postage
prepaid, to each Bondholder affected by such event, at its address as it appears
in the Bond  Register,  not later than the latest date, and not earlier than the
earliest  date,  prescribed  for the  giving of such  notice.  In any case where
notice to Bondholders is given by mail, neither the failure to mail such notice,
nor any defect in any such notice so mailed, to any particular  Bondholder shall
affect the sufficiency of such notice with respect to other Bondholders.  If the
notice or communication is mailed in the manner provided above, it is duly given
whether or not  received by the  addressee.  Where this  Indenture  provides for
notice  in any  manner,  such  notice  may be waived in  writing  by the  Person
entitled to receive  such  notice,  either  before or after the event,  and such
waiver shall be the equivalent of such notice.  Waivers of notice by Bondholders
shall be filed  with the  Trustee,  but such  filing  shall  not be a  condition
precedent to the validity of any action taken in reliance upon such waiver.

         Section 107. Effect of Headings and Table of Contents.

         The Article and Section  headings  herein and the Table of Contents are
for convenience only and shall not affect the construction hereof.

         Section 108. Successors and Assigns.

         All covenants and  agreements in this  Indenture by the Company and the
Trustee shall bind their respective successors and assigns, whether so expressed
or not.

         Section 109. Severability Clause.

         In case  any  provision  in this  Indenture  or in the  Bonds  shall be
invalid, illegal or unenforceable,  the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.

         Section 110. Benefits of Indenture.

         Nothing in this  Indenture or in the Bonds,  express or implied,  shall
give  to any  person,  other  than  the  parties  hereto  and  their  successors
hereunder,  the holders of Senior Indebtedness and the Bondholders,  any benefit
of any legal or equitable right, remedy or claim under this Indenture.

         Section 111. Governing Law.

         This  Indenture  and the Bonds shall be governed  by and  construed  in
accordance with the laws of the State of Arizona,  excluding those applicable to
conflicts of laws.

         Section 112. Legal Holidays.

         In any case where any Interest Payment Date,  Redemption Date or Stated
Maturity  of any Bond shall not be a Business  Day at any Place of Payment  then
(notwithstanding  any other  provision of this Indenture or of the Bond) payment
of interest or principal (and premium,  if any) of the Bonds need not be made at
such  Place of  Payment  on such  date,  but may be made on the next  succeeding
Business  Day at such Place of Payment with the same force and effect as if made
on the Interest  Payment Date or  Redemption  Date,  or at the Stated  Maturity,
provided  that no  interest  shall  accrue  for the  period  from and after such
Interest Payment Date, Redemption Date or Stated Maturity, as the case may be.


         Section 113.  Incorporation of and Conflict with Trust Indenture Act.

         Whenever this Indenture refers to a provision of the TIA, the provision
is  incorporated  by  reference  in and  made a part of this  Indenture.  If any
provision  hereof  limits,  qualifies  or conflicts  with the duties  imposed by
subsection 318(c) of the TIA, the TIA-imposed duties shall control.

                                   ARTICLE TWO

                                    BOND FORM

         Section 201. Forms Generally.

         The Bonds and the  certificates of  authentication  thereon shall be in
substantially  the form of Exhibit A hereto,  with such appropriate  insertions,
omissions,  substitutions  and other  variations as are required or permitted by
this   Indenture  and  may  have  such  letters,   numbers  or  other  marks  of
identification  and such  legends  or  endorsements  placed  thereon,  as may be
required to comply with applicable law, the rules of any securities exchange, or
as may,  consistently  herewith,  be determined by the Officers  executing  such
Bonds,  as evidenced by their  execution of the Bond. Any portion of the text of
any Bond may be set forth on the reverse thereof,  with an appropriate reference
thereto on the face of the Bond.  The Company shall approve the form of the Bond
and any notation,  legend or endorsement  thereon;  provided that the Bond shall
conform to the requirements of this Indenture.

         The  definitive  Bonds  shall be printed,  lithographed  or engraved or
produced by any  combination  of these  methods in any manner  permitted  by the
rules of any securities  exchange,  all as determined by the Officers  executing
such Bonds, as evidenced by their execution of such Indenture.

                                  ARTICLE THREE

                                    THE BONDS


         Section 301.  Title and Terms.


   
         The aggregate  principal amount of Bonds which may be authenticated and
delivered  under  this  Indenture  is  limited to  $3,000,000  (except  for such
additional principal amounts,  not to exceed $450,000,  of Bonds issued pursuant
to an option granted to the  Underwriters  in the initial public offering of the
Bonds)  except for Bonds  authenticated  and  delivered  upon transfer of, or in
exchange  for, or in lieu of other Bonds  pursuant to Section 304, 305, 306, 905
and 1108 hereof. Forthwith upon the execution and delivery of this Indenture, or
from time to time thereafter,  Bonds up to a maximum aggregate  principal amount
of  $3,450,000  may be executed by the Company and  delivered to the Trustee for
authentication,  and shall  thereupon  be  authenticated  and  delivered  by the
Trustee upon Company Order, without any further action by the Company.
    

         The  Bonds  shall  be known  and  designated  as the  "10%  Convertible
Adjustable Secured Bonds, Due 2000" of the Company.  Their Stated Maturity shall
be  _____________  , 2000 and they  shall  bear  interest  at the rate per annum
specified in the title of the Bonds,  from the Initial Interest Accrual Date, or
from the most recent  Interest  Payment Date to which  interest has been paid or
duly provided for, as the case may be, payable  annually on January 1 and July 1
in each year, commencing January 1, 1996, until the principal thereof is paid or
made available for payment.

         The principal of (and premium,  if any) and interest on the Bonds shall
be payable at the office or agency of the Company  maintained  for such  purpose
("Place of Payment"),  which may be at the Principal  Corporate  Trust Office of
the Trustee,  or at such other location designated by the Company and maintained
pursuant to Section 1002.

         The Bonds shall be redeemable as provided in Article Eleven.

         The  Bonds  shall  be  subordinated  in  right  of  payment  to  Senior
Indebtedness of the Company as provided in Article Twelve.

         The Bonds shall be convertible as provided in Article Thirteen.

         The Bonds  shall be  secured by the  Collateral  Stock as  provided  in
Article Fourteen.

         Section 302.  Denominations.

         The Bonds  shall be issuable  only in fully  registered  form,  without
coupons,  in denominations of $1,000 and any integral multiple thereof in excess
of such minimum purchase.

         Section 303.  Execution, Authentication and Delivery and Dating.

         The Bonds shall be executed on behalf of the Company by two Officers of
the Company.  The signature of any of these  Officers on the Bonds may be manual
or facsimile.

         Bonds  bearing the manual or facsimile  signatures of  individuals  who
were at any time the proper  officers  of the  Company  shall bind the  Company,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Bonds or did not hold
such offices at the date of such Bonds.

         At any time from time to time after the  execution and delivery of this
Indenture,  the Company may deliver Bonds executed by the Company to the Trustee
for authentication; and the Trustee shall authenticate and deliver such Bonds as
in this Indenture provided and not otherwise.

         All Bonds  authenticated  for  original  issuance by the Company to the
initial  purchaser thereof shall be dated as of their respective Dates of Issue.
All Bonds  authenticated for any other purpose hereunder shall be dated the date
of their authentication.

         No Bond shall be  entitled to any benefit  under this  Indenture  or be
valid or  obligatory  for any  purpose,  unless  there  appears  on such  Bond a
certificate  of  authentication  substantially  in the form  provided for herein
executed by the Trustee by manual signature,  and such certificate upon any Bond
shall be conclusive  evidence,  and the only  evidence,  that such Bond has been
duly  authenticated  and delivered  hereunder and is entitled to the benefits of
the Indenture.

         Section 304.  Temporary Bonds.

         Pending the preparation of definitive  Bonds,  the Company may execute,
and upon Company Order, the Trustee shall  authenticate  and deliver,  temporary
Bonds which are printed,  lithographed,  typewritten,  mimeographed or otherwise
produced,  in any  denomination,  substantially  of the tenor of the  definitive
Bonds in lieu of which  they are issued  and with such  appropriate  insertions,
omissions,  substitutions  and other  variations as the officers  executing such
Bonds may determine as appropriate for temporary Bonds.

         If temporary Bonds are issued,  the Company will cause definitive Bonds
to be prepared without  unreasonable  delay. After the preparation of definitive
Bonds,  the temporary  Bonds shall be  exchangeable  for  definitive  Bonds upon
surrender  of the  temporary  Bonds at the office or agency of the  Company in a
Place of Payment,  without charge to the Holder. Upon surrender for cancellation
of any one or more  temporary  Bonds the Company  shall  execute and the Trustee
shall  authenticate and deliver in exchange  therefor a like principal amount of
definitive Bonds of authorized  denominations.  Until so exchanged the temporary
Bonds  shall in all  respects  be  entitled  to the  same  benefits  under  this
Indenture as definitive Bonds.

         Section 305.  Registration, Transfer and Exchange.

         The  Company  shall  maintain  an office or agency  where  Bonds may be
presented for registration of transfer or for exchange ("Registrar"),  an office
or agency  where  Bonds may be  presented  for payment  ("Paying  Agent") and an
office or  agency  where  Bonds may be  presented  for  conversion  ("Conversion
Agent").  The Registrar shall keep a register (the "Bond Register") of the Bonds
and of their transfer and exchange.  The Company initially  appoints the Trustee
as Registrar,  Paying Agent and Conversion  Agent and the Trustee hereby accepts
such appointment. The Company may appoint one or more co-Registrars, one or more
additional Paying Agents and one or more additional  Conversion Agents. The term
"Paying Agent" includes any additional  paying agent,  and the term  "Conversion
Agent"  shall  include  any  additional  conversion  agent.  Reference  in  this
Indenture  to an "Agent"  shall mean a  Registrar,  Paying  Agent or  Conversion
Agent.
         The Company shall enter into an appropriate  agency  agreement with any
Agent  not a  party  to  this  Indenture.  The  agreement  shall  implement  the
provisions of this Indenture that relate to such Agent. The Company shall notify
the Trustee of the name and address of any such Agent.  If the Company  fails to
maintain a Registrar, Paying Agent or Conversion Agent, the Trustee shall act as
such.

         Upon surrender for  registration  of transfer of any Bond at the office
or agency of the Company in a Place of Payment,  the Company shall execute,  and
the  Trustee  shall  authenticate  and  deliver,  in the name of the  designated
transferee   or   transferees,   one  or  more  new  Bonds  of  any   authorized
denominations, of a like aggregate principal amount.

         At the option of the Holder,  Bonds may be exchanged for other Bonds of
any authorized  denominations,  and of a like aggregate  principal amount,  upon
surrender of the Bonds to be  exchanged  at such office or agency.  Whenever any
Bonds are so  surrendered  for  exchange,  the Company  shall  execute,  and the
Trustee shall  authenticate and deliver,  the Bonds which the Bondholder  making
the exchange is entitled to receive.

         All Bonds issued upon any registration of transfer or exchange of Bonds
shall be the valid  obligations  of the Company,  evidencing  the same debt, and
entitled to the same benefits  under this  Indenture,  as the Bonds  surrendered
upon such registration of transfer or exchange.

         Every Bond presented or surrendered  for transfer or exchange shall (if
so required by the Company or the Trustee) be duly  endorsed,  or be accompanied
by a written  instrument of transfer in form satisfactory to the Company and the
Bond  Registrar  duly  executed,  by the  Holder  thereof or his  attorney  duly
authorized in writing.

         No service  charge shall be made for any transfer or exchange of Bonds,
but the  Company  may require  payment of a sum  sufficient  to cover any tax or
other governmental charge that may be imposed in connection with any transfer or
exchange of Bonds,  other than exchanges  pursuant to Section 304 or Section 905
or Section 1108 not involving any transfer.

         The Company  shall not be required (i) to issue,  register the transfer
of or  exchange  any Bond during a period  beginning  at the opening of business
fifteen  (15) days  before the day of the mailing of a notice of  redemption  of
Bonds  selected  for  redemption  under  Section 1104 and ending at the close of
business  on the  day of such  mailing,  or (ii) to  register  the  transfer  or
exchange of any Bond so selected for redemption in whole or in part,  except the
unredeemed portion of any Bond being redeemed in part.

        Section 306.  Mutilated, Destroyed, Lost and Stolen Bonds.

         If (i) any mutilated Bond is surrendered to the Trustee and the Trustee
receives evidence (including without limitation an affidavit from the Holder) to
its satisfaction of the  destruction,  loss or theft of any Bond, and (ii) there
is delivered to the Company and the Trustee such security or indemnity as may be
required by it to save the Trustee  harmless,  then, in the absence of notice to
the  Company  or the  Trustee  that such Bond has been  acquired  by a bona fide
purchaser,  the Company  shall execute and the Trustee  shall  authenticate  and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen Bond, a new Bond of like tenor and principal amount, bearing a number not
contemporaneously outstanding.

         In case any such mutilated,  destroyed,  lost or stolen Bond has become
or is about to become  due and  payable,  the  Company  in its  discretion  may,
instead of issuing a new Bond, pay such Bond.

         Upon the issuance of any new Bond under this  Section,  the Company and
the Trustee may require the payment of a sum  sufficient to pay any tax or other
governmental  charge  that may be  imposed  in  relation  thereto  and any other
expenses (including the fees and expenses of the Trustee) connected therewith.

         Every  new  Bond  issued  pursuant  to  this  Section  in  lieu  of any
destroyed,   lost  or  stolen  Bond  shall  constitute  an  original  additional
contractual  obligation of the Company,  whether or not the  destroyed,  lost or
stolen Bond shall be at any time enforceable by anyone, and shall be entitled to
all the benefits of (and subject to all the  limitations  of rights set forth in
or with respect to) this Indenture equally and proportionately  with any and all
other Bonds duly issued hereunder.

         The provisions of this Section are exclusive and shall preclude (to the
extent lawful) all other rights and remedies with respect to the  replacement or
payment of mutilated, destroyed, lost or stolen Bonds.

         Section 307.  Payment of Interest: Interest Rights Preserved.

         Interest on any Bond which is payable,  and is  punctually  paid to the
Paying Agent or duly provided for, on any Interest Payment Date shall be paid to
the  Person  in whose  name  that  Bond (or one or more  Predecessor  Bonds)  is
registered at the close of business on the Regular Record Date for such payment.

         Any interest on any Bond which is payable,  but is not punctually  paid
to the Paying Agent or duly provided  for, on any Interest  Payment Date (herein
called  "Defaulted  Interest")  shall  forthwith  cease  to be  payable  to  the
registered  Holder on the relevant  Regular Record Date by virtue of having been
such Holder; and, except as hereinafter provided, such Defaulted Interest may be
paid by the Company, at its election in each case, as provided in Section 307(1)
or Section 307(2) below:

                  (1) The  Company  may elect to make  payment of any  Defaulted
         Interest to the  Persons in whose names the Bonds (or their  respective
         Predecessor Bonds) are registered at the close of business on a Special
         Record Date for the payment of such Defaulted Interest,  which shall be
         fixed in the following manner.  The Company shall notify the Trustee in
         writing of the amount of Defaulted Interest proposed to be paid on each
         Bond and the date of the  proposed  payment,  and at the same  time the
         Company  shall deposit with the Trustee an amount of money equal to the
         aggregate  amount  proposed  to be paid in  respect  of such  Defaulted
         Interest  or shall make  arrangements  satisfactory  to the Trustee for
         such deposit prior to the date of the proposed payment, such money when
         deposited  to be held in trust for the benefit of the Persons  entitled
         to such Defaulted  Interest as provided  herein.  Thereupon the Trustee
         shall fix a  Special  Record  Date for the  payment  of such  Defaulted
         Interest  which shall be not more than  twenty-five  (25) nor less than
         ten  (10) days  prior  to the  date of  the  proposed  payment  and not
         less than  fifteen  (15) days after the  receipt by the  Trustee of the
         notice of the proposed  payment.  The Trustee shall promptly notify the
         Company of such Special Record Date and, in the name and at the expense
         of the  Company,  shall cause  notice of the  proposed  payment of such
         Defaulted  Interest and the Special Record Date therefore to be mailed,
         first-class  postage  prepaid,  to each Bondholder at his address as it
         appears in the Bond Register, not less than ten (10) days prior to such
         Special Record Date.  Notice of the proposed  payment of such Defaulted
         Interest and the Special  Record Date  therefore  having been mailed by
         the Trustee as aforesaid,  such  Defaulted  Interest shall be paid from
         the amounts so  deposited  by the Company to the Persons in whose names
         the Bonds (or their  respective  Predecessor  Bonds) are  registered on
         such  Special  Record  Date and shall no longer be payable  pursuant to
         Section 307(2).

                  (2) The Company may make payment of any Defaulted  Interest on
         the  Bonds  in any  other  lawful  manner  not  inconsistent  with  the
         requirements  of any  securities  exchange  on which  the  Bonds may be
         listed,  and upon such notice as may be required by such exchange,  if,
         after  notice  given by the  Company  to the  Trustee  of the  proposed
         payment  pursuant  to  this  Clause,   such  payment  shall  be  deemed
         practicable  by the Trustee  (provided  that it is understood  that the
         Trustee has no duty to verify the legality,  or the compliance with any
         rules of any securities exchange of, any payment method selected by the
         Company).

         If any  installment of interest whose Stated Maturity is on or prior to
the  Redemption  Date for any Bonds  called for  redemption  pursuant to Article
Eleven is not paid or duly  provided for on or prior to the  Redemption  Date in
accordance with the foregoing provisions of this Section, such interest shall be
payable as part of the Redemption Price of such Bonds.

         Subject  to  the  foregoing  provisions  of  this  Section,  each  Bond
delivered under this Indenture upon transfer of or in exchange for or in lieu of
any other Bond shall  carry the rights to interest  accrued  and unpaid,  and to
accrue, which were carried by such other Bond.

         All payments of interest on the Bonds to the person  entitled  thereto,
whether made by the Trustee or any Paying Agent, as authorized  pursuant to this
Indenture,  shall be made (subject to collection) by check mailed to the address
of the  person  entitled  thereto  as such  address  shall  appear  on the  Bond
Register,  unless the Trustee determines such methods to be inappropriate in the
circumstances.

         The Regular  Record Date referred to in this Section for the payment of
interest  payable,  and  punctually  paid or duly  provided for, on any Interest
Payment Date shall be the December 15 or June 15 (whether or not a Business Day)
next preceding such Interest Payment Date.

         In the case of any Bond which is  converted  after any  Regular  Record
Date but on or before the next  Interest  Payment  Date,  interest  whose Stated
Maturity  is on such  Interest  Payment  Date shall be payable on such  Interest
Payment Date notwithstanding such conversion,  and such interest (whether or not
punctually  paid or duly provided for) shall be paid to the Person in whose name
that  Bond (or one or more  Predecessor  Bonds)  is  registered  at the close of
business on such Regular Record Date.

         Section 308.  Persons Deemed Owners.

         The  Company,  the  Trustee and any agent of the Company or the Trustee
may treat the Person in whose name any Bond is  registered  on the Bond Register
as the owner of such Bond for the purpose of  receiving  payment of principal of
(and  premium,  if any) and (subject to Section 307)  interest on, such Bond and
for all other  purposes  whatsoever,  whether or not such Bond be  overdue,  and
neither  the  Company,  the  Trustee nor any agent of the Company or the Trustee
shall be affected by notice to the contrary.

         The  Trustee  shall  preserve  in as  current  a form as is  reasonably
practicable  the most recent list  available to it of the names and addresses of
Bondholders.

         Section 309.  Cancellation.

         All  Bonds  surrendered  for  payment,   redemption,   registration  of
transfer,  exchange or conversion shall, if surrendered to any Person other than
the Trustee, be delivered to the Trustee and, if not already canceled,  shall be
promptly  canceled by it. The Company may at any time deliver to the Trustee for
cancellation any Bonds previously  authenticated  and delivered  hereunder which
the  Company  may have  acquired  in any  manner  whatsoever,  and all  Bonds so
delivered  shall  be  promptly  canceled  by the  Trustee.  No  Bonds  shall  be
authenticated  in lieu of or in exchange  for any Bonds  canceled as provided in
this Section except as expressly permitted by this Indenture. All canceled Bonds
held by the Trustee shall be disposed of as directed by a Company Order.

         Section 310.  Authentication and Delivery of Original Issue.

   
         Forthwith  upon the execution and delivery of this  Indenture,  or from
time  to  time  thereafter,  Bonds  up to  the  aggregate  principal  amount  of
$3,000,000 (except for such additional  principal amounts not to exceed $450,000
of Bonds issued pursuant to an option granted to the Underwriters in the initial
public  offering of the Bonds) may be executed by the Company and  delivered  to
the Trustee for  authentication and delivered by the Trustee upon Company Order,
without any further action by the Company.
    

         Section 311.  Computation of Interest.

         Interest on the Bonds shall be computed on the basis of a 360-day  year
of twelve 30-day months.

                                  ARTICLE FOUR

                           SATISFACTION AND DISCHARGE

         Section 401.  Satisfaction and Discharge of Indenture.

         This  Indenture  shall cease to be of further  effect (except as to any
surviving  rights of  registration  of  transfer  or  exchange  of Bonds  herein
expressly provided for), and the Trustee, on demand of and at the expense of the
Company,  shall  execute  proper  instruments  acknowledging   satisfaction  and
discharge of this Indenture, when

                  (1)      either

                           (A) all Bonds theretofore authenticated and delivered
                  (other  than (i)  Bonds  which  have been  destroyed,  lost or
                  stolen and which have been  replaced  or paid as  provided  in
                  Section  306,  and (ii)  Bonds  for  whose  payment  money has
                  theretofore  been deposited in trust or segregated and held in
                  trust by the Company and  thereafter  repaid to the Company or
                  discharged  from such trust, as provided in Section 1003) have
                  been delivered to the Trustee or for cancellation; or

                           (B) all such Bonds not  theretofore  delivered to the
                  Trustee canceled or for cancellation

                               (i) have become due and payable, or

                               (ii) will become due and payable at their  Stated
                           Maturity within one year, or

                               (iii) are to be called for redemption  within one
                           (1)  year  under  arrangements  satisfactory  to  the
                           Trustee for the giving of notice of redemption by the
                           Trustee  in the  name,  and at  the  expense,  of the
                           Company,

and the  Company,  in the case of (i),  (ii) or (iii)  above,  has  deposited or
caused to be  deposited  with the Trustee as trust funds in trust for the stated
purpose an amount  sufficient to pay and discharge  the entire  indebtedness  on
such  Bonds  not   theretofore   delivered  to  the  Trustee   canceled  or  for
cancellation,  for principal  (and premium,  if any) and interest to the date of
such deposit (in the case of Bonds which have become due and payable), or to the
Stated Maturity or Redemption Date, as the case may be;

                  (2) the  Company  has paid or caused to be paid all other sums
         payable hereunder by the Company, including sums payable to the Trustee
         under Section 607 hereof; and

                  (3) the Company  has  delivered  to the  Trustee an  Officers'
         Certificate  and an Opinion of Counsel each stating that all conditions
         precedent   herein  provided  for  relating  to  the  satisfaction  and
         discharge of this Indenture have been complied with.

Notwithstanding   the  satisfaction   and  discharge  of  this  Indenture,   the
obligations of the Company to the Trustee under Section 607 shall survive,  and,
if the money  shall  have  been  deposited  with the  Trustee  pursuant  to this
subclause  (B) of clause (1) of this  Section,  the  obligations  of the Trustee
under Section 402 and the last paragraph of Section 1003 shall survive.

         Section 402.  Application of Trust Money.

         All money  deposited with the Trustee  pursuant to Section 401 shall be
held in trust and applied by it, in accordance  with the provisions of the Bonds
and this  Indenture,  to the payment either directly or through any Paying Agent
(including  the  Company  acting as its own  Paying  Agent) as the  Trustee  may
determine,  to the Persons entitled thereto,  of the principal (and premium,  if
any) and  interest  for whose  payment  such money has been  deposited  with the
Trustee. Such money shall be segregated from other funds held by the Trustee.

                                  ARTICLE FIVE

                                    REMEDIES

         Section 501.  Events of Default.

         "Event of Default," wherever used herein means any one of the following
events  (whatever  the reason for such Event of Default  and whether it shall be
voluntary  or  involuntary  or be effected by  operation  of law pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body):

                  (1) default in the payment of any interest  upon any Bond when
         it becomes  due and  payable,  and  continuance  of such  default for a
         period of thirty (30) days  (whether or not such payment is  prohibited
         under the provisions of Article Twelve hereof); or

                  (2) default in the payment of the principal of (or premium, if
         any,  on) any Bond at its  Maturity  (whether  or not such  payment  is
         prohibited under the provisions of Article Twelve hereof); or

                  (3) material  default in the  performance,  or breach,  of any
         material  covenant or warranty of the Company in this Indenture  (other
         than a covenant  or  warranty a default in whose  performance  or whose
         breach is  elsewhere  in this Section  specifically  dealt  with),  and
         continuance  of such  material  default or breach for a period of sixty
         (60) days after there has been given,  by registered or certified mail,
         to the  Company by the Trustee or to the Company and the Trustee by the
         Holders of at least a majority in principal  amount of the  Outstanding
         Bonds, a written notice specifying such default or breach and requiring
         it to be remedied and stating that such notice is a "Notice of Default"
         hereunder; or

                  (4)  the  entry  of  a  decree  or  order  by a  court  having
         jurisdiction  in the  premises  adjudging  the  Company a  bankrupt  or
         insolvent,   or  approving  as  properly   filed  a  petition   seeking
         reorganization,  arrangement,  adjustment,  or  composition  of  or  in
         respect of the Company under the Federal  Bankruptcy  Code or any other
         applicable Federal or State law, or appointing a receiver,  liquidator,
         assignee,  trustee,  sequestrator  (or other  similar  official) of the
         Company or of a majority of its property, or ordering the winding up or
         liquidation of its affairs,  and the  continuance of any such decree or
         order  unstayed  and in effect for a period of sixty  (60)  consecutive
         days; or

                  (5)  the  institution  by the  Company  of  proceedings  to be
         adjudicated  a  bankrupt  or  insolvent,  or the  consent  by it to the
         institution of bankruptcy or insolvency  proceedings against it, or the
         filing by it of a petition or answer or consent seeking  reorganization
         or relief under the Federal  Bankruptcy  Code, or any other  applicable
         Federal  or State law,  or the  consent by it to the filing of any such
         petition or to the  appointment  of a receiver,  liquidator,  assignee,
         trustee,  sequestrator (or other similar official) of the Company or of
         any substantial part of its property,  or the making by it of a general
         assignment  for the benefit of  creditors,  or the  admission  by it in
         writing of its inability to pay its debts generally as they become due,
         or the taking of corporate  action by the Company in furtherance of any
         such action.

         Section 502.  Acceleration of Maturity; Recision and Annulment.

         If an Event of Default occurs and is continuing, then and in every such
case the Trustee or the Holders of not less than a majority in principal  amount
of the Bonds Outstanding may declare the principal amount of all the Bonds to be
due and payable  immediately,  by a notice in writing to the Company (and to the
Trustee if given by  Bondholders),  and upon any such  declaration  such  entire
principal  amount and all  interest  shall become  immediately  due and payable.
Collection  actions or judicial  proceedings  may be  commenced  as set forth in
Section 503.

         At any  time  after  such a  declaration  has been  made  and  before a
judgment or decree for payment has been  obtained by the Trustee as  hereinafter
in this Article provided,  the Trustee or the Holders of a majority in principal
amount of the Bonds  Outstanding,  by  written  notice  to the  Company  and the
Trustee, may rescind and annul such declaration and its consequences if:

                  (1)      the Company has paid or  deposited  with the  Trustee
         a sum sufficient to pay

                           (A)  all  overdue  installments  of  interest  on all
                  Bonds,

                           (B) the principal (and  premium,if  any) of any Bonds
                  which have become due otherwise  than by such  declaration  of
                  acceleration  and  interest  thereon  at the rate borne by the
                  Bonds,
                           (C) to the extent  that  payment of such  interest is
                  lawful,  interest upon overdue installments of interest at the
                  rate borne by the Bonds, and

                           (D) all  sums  paid  or   advanced  by  the  Trustee
                  hereunder   and   the   reasonable   compensation,   expenses,
                  disbursements  and  advances  of the  Trustee,  its agents and
                  counsel and the  Holders and their  agents and counsel if such
                  Holders have initiated  action in accordance with this Section
                  502; and

                  (2) all Events of Default,  other than the  non-payment of the
         principal  amount  of  Bonds  which  have  become  due  solely  by such
         acceleration, have been cured, or waived as provided in Section 513.

No such  rescission  shall  affect  any  subsequent  default or impair any right
consequent thereon.

         Section 503.  Collection of  Indebtedness  and Suits for Enforcement by
Trustee.
         The Company covenants that if

                  (1)  default  occurs  in the  payment  of any  installment  of
         interest  on any Bond when such  interest  becomes  due and payable and
         such default continues for a period of thirty (30) days, or

                  (2) default occurs in the payment of the principal of any Bond
         at its Maturity thereof,

the Company  will,  upon  demand of the (i) Trustee or (ii)  Holders of not less
than a  majority  in  principal  amount  of the  Bonds  Outstanding,  pay to the
Trustee, for the benefit of the Holders of such Bonds, the whole amount then due
and payable upon such Bonds for principal  (and  premium,  if any) and interest,
with interest upon the overdue principal and, to the extent that payment of such
interest shall be legally enforceable, upon overdue installments of interest, at
the rate borne by the Bonds;  and, in addition  thereto,  such further amount as
shall be sufficient to cover the costs and expenses of collection, including the
reasonable compensation, expenses, disbursements and advances of (i) the Trustee
and its  counsel or (ii) such  Holders  as set forth  herein,  their  respective
agents and counsel, as the case may be, if judicial proceedings are commenced.

         If the Company fails to pay such amount forthwith upon such demand, (i)
the Trustee, in its own name and as trustee of an express trust, or (ii) Holders
of not less than a majority in  principal  amount of the Bonds  Outstanding,  on
behalf of all Holders, may institute a judicial proceeding for the collection of
the sums so due and unpaid,  and may  prosecute  such  proceeding to judgment or
final  decree,  and may enforce the same against the Company and collect  monies
adjudged  or decreed to be  payable  in the  manner  provided  by law out of the
property of the Company or any other obligor upon the Bonds,  wherever situated.
The Trustee or the Holders of not less than a majority  in  principal  amount of
the  Bonds  Outstanding  may also  elect at any time to  accelerate  the  entire
principal  amount  pursuant  to  Section  502 and  then may  institute  judicial
proceedings or amend its existing judicial proceedings for the collection of the
entire amount due and owning as set forth herein.

         If an Event of Default  occurs and is  continuing,  the Trustee may, in
its  discretion,  proceeding to protect and enforce its rights and the rights of
the Bondholders by such  appropriate  judicial  proceedings as the Trustee shall
deem most  effectual  to protect and enforce  any such  rights,  whether for the
specific enforcement of any covenant or agreement in this Indenture or in aid of
the exercise of any power granted herein, or to enforce any other proper remedy.
Holders  of  not  less  than  a  majority  in  principal  amount  of  the  Bonds
Outstanding,  on behalf of all Holders,  may initiate such appropriate  judicial
proceedings  in the same  manner as the  Trustee.  The  Trustee  or the  Holders
initiating  action  hereunder,  as the case may be, shall be reimbursed  for the
reasonable  costs of  collection  incurred as provided for above in this Section
503.

         Section 504.  Trustee May File Proofs of Claim.

         In case of the pendency of any receivership,  insolvency,  liquidation,
bankruptcy,  reorganization,   arrangement,  adjustment,  composition  or  other
judicial  proceeding relative to the Company or any other obligor upon the Bonds
or the property of the Company or of such other  obligor or the  creditors,  the
Trustee  (irrespective  of whether the  principal of the Bonds shall then be due
and payable as therein expressed or by declaration or otherwise and irrespective
of whether the Trustee shall have made any demand on the Company for the payment
of  overdue  principal  or  interest)  shall  be  entitled  and  empowered,   by
intervention in such proceeding or otherwise,

                  (i) to file  and  prove  a  claim  for  the  whole  amount  of
         principal  (and  premium,  if any) and  interest  owing  and  unpaid in
         respect of the Bonds and to file such other  papers or documents as may
         be  necessary  or  advisable in order to have the claims of the Trustee
         (including  any  claim  for  the  reasonable  compensation,   expenses,
         disbursements and advances of the Trustee,  its agents and counsel) and
         of the Bondholders allowed in such judicial proceeding, and

                  (ii) to  collect  and  receive  any  monies or other  property
         payable or deliverable on any such claims and to disburse the same;

and any custodian,  receiver,  assignee, trustee,  liquidator,  sequestrator (or
other similar official) in any such judicial proceedings as hereby authorized by
each  Bondholder to make such payments to the Trustee and, in the event that the
Trustee  shall  consent  to  the  making  of  such  payments   directly  to  the
Bondholders,  to pay to the  Trustee  any  amount  due to it for the  reasonable
compensation,  expenses,  disbursements and advances of the Trustee,  its agents
and counsel and any other amounts due the Trustee under Section 607.

         Nothing  herein  contained  shall be deemed to authorize the Trustee to
authorize or consent to or accept or adopt on behalf of any  Bondholder any plan
of reorganization, arrangement, adjustment or composition affecting the Bonds or
the rights of any Holder thereof, or to authorize the Trustee to vote in respect
of the claim of any Bondholder in any such proceeding.

         Section 505.  Trustee May Enforce Claims Without Possession of Bonds.

         All rights of action and claims  under this  Indenture  or Bonds may be
prosecuted  and  enforced by the Trustee  without the  possession  of any of the
Bonds or the production thereof in any proceeding relating thereto, and any such
proceeding instituted by the Trustee shall be brought in its own name as trustee
of an express trust, and any recovery of judgment shall, after provision for the
payment of the reasonable compensation,  expenses, disbursements and advances of
the Trustee,  its agents and counsel,  be for the ratable benefit of the Holders
of the Bonds in respect of which such judgment has been removed.

         Section 506.  Application of Money Collection.

   
         Any money collected by the Trustee or the Holders directly  pursuant to
this Article or Article 14 shall be applied in the following  order, at the date
or dates fixed by the Trustee and, in case of the  distribution of such money on
account of principal (or premium, if any) or interest,  upon presentation of the
Bonds and the notation  thereon of the payment if only  partially  paid and upon
surrender thereof if fully paid:
    

         FIRST:            To the payment of all  amounts due the Trustee  under
                           Section 607;

         SECOND:           To the  payment  of the  amounts  then due and unpaid
                           upon the  Bonds for  costs of  collection,  principal
                           (and  premium,  if any) and  interest,  in respect of
                           which or for the benefit of which such money has been
                           collected, ratably, without preference on priority of
                           any kind, according to the amounts due and payable on
                           such Bonds for principal  (and  premium,  if any) and
                           interest, respectively; and

         THIRD:            To the  payment  of the  remainder,  if  any,  to the
                           Company  or  any  other  person   lawfully   entitled
                           thereto.

         Section 507.  Limitation on Suits.

         (a) Prior to the  declaration of  acceleration  provided for in Section
502  hereof,  no  Holder  of any Bond  shall  have any  right to  institute  any
proceeding,  judicial or otherwise,  with respect to this Indenture,  or for the
appointment of a receiver or trustee, or for any other remedy hereunder unless

                  (1) such Holder has  previously  given  written  notice to the
         Trustee of a continuing Event of Default;

                  (2) the  Holders  of not less  than a  majority  in  principal
         amount of the Outstanding  Bonds shall have made written request to the
         Trustee to institute proceedings in respect of such Event of Default in
         its own name as Trustee hereunder;

                  (3)  such  Holder  or  Holders  have  offered  to the  Trustee
         reasonable  indemnity,  consistent with typical arrangements with other
         similar indenture trustees, against the costs, expenses and liabilities
         to be incurred in compliance with such request;

                  (4) the Trustee for thirty (30) days after its receipt of such
         notice, request and offer of indemnity has failed to institute any such
         proceedings; and

                  (5) no direction  inconsistent  with such written  request has
         been given to the  Trustee  during  such  thirty (30) day period by the
         Holders of a majority in principal amount of the Outstanding Bonds;

it being understood and intended that no one or more Holders of Bonds shall have
any right in any manner  whatever by virtue or, or by availing of, any provision
of this  Indenture  to  affect,  disturb  or  prejudice  the rights of any other
Holders of Bonds,  or to obtain or to seek to obtain priority or preference over
any other  Holders or to enforce any right under this  Indenture,  except in the
manner herein  provided and for the equal and ratable benefit of all the Holders
of Bonds.

         (b) After the declaration of  acceleration  provided for in Section 502
hereof,  Holders of a majority or more in principal amount of Outstanding  Bonds
may  institute  judicial  proceedings  in respect to such Event of Default which
triggers  the  declaration  of  acceleration  in their  own  name in the  manner
provided  in Section  503 if the Trustee  has not  instituted  such  proceedings
within sixty (60) days after such  declaration,  it being  understood  that such
Holders  shall not have any right in the  matter  whatever  by virtue  of, or by
availing of, any  provisions of this  Indenture to affect,  disturb or prejudice
the rights of any Holders of Bonds,  or to obtain or to seek to obtain  priority
or  preference  over any other  Holders  or to  enforce  any  rights  under this
Indenture,  except in the manner  herein  provided and for the equal and ratable
benefit of all Holders of Bonds.

         Section 508.  Unconditional  Right of Bondholder to Receive  Principal,
Premium and Interest and to Convert.

         Notwithstanding  any other provision in this Indenture,  but subject to
the  provision  of Article  Twelve,  the Holder of any Bond shall have the right
which is absolute and  unconditional to receive payment of the principal of (and
premium,  if any) and  (subject  to Section  307)  interest  on such Bond on the
respective  Stated  Maturities  expressed  in  such  Bond  (or,  in the  case of
redemption or repurchase, on the Redemption Date or Repurchase Date, as the case
may be), and to convert  such Bond in  accordance  with Article  Thirteen and to
institute suit for the enforcement of any such payment and right to convert, and
such right shall not be impaired  without the consent of such Holder,  except as
to postponement of interest under Section 512 hereof.

         Section 509.  Restoration of Rights and Remedies.

         If the Trustee or any  Bondholder  has  instituted  any  proceeding  to
enforce any right or remedy under this  Indenture and such  proceeding  has been
discontinued or abandoned for any reason,  or has been  determined  adversely to
the Trustee or to such Bondholder, then and in every such case, the Company, the
Trustee  and  the  Bondholders  shall,  subject  to any  determination  in  such
proceeding and the payment of or  reimbursement  to the Company of any costs and
expenses  of  the  Company  associated  therewith,  be  restored  severally  and
respectively to their former positions hereunder,  and thereafter all rights and
remedies  of the Trustee and the  Bondholders  shall  continue as though no such
proceeding had been initiated.

         Section 510.  Rights and Remedies Cumulative.

         Except as otherwise provided with respect to the replacement or payment
of mutilated,  destroyed,  lost or stolen Bonds in the last paragraph of Section
306, no right or remedy herein  conferred  upon or reserved to the Trustee or to
the  Bondholders  is intended to be  exclusive  of any other right or remedy and
every right and remedy shall, to the extent  permitted by law, be cumulative and
in addition to every other right and remedy given  hereunder or now or hereafter
existing at law or in equity or otherwise.  The assertion of any right or remedy
hereunder, or otherwise, shall not prevent the concurrent assertion of any other
appropriate right or remedy.

         Section 511.  Delay or Omission Not Waiver.

         No delay or  omission  of the  Trustee  or of any Holder of any Bond to
exercise any right or remedy accruing upon any Event of Default shall impair any
such right or remedy or  constitute  a waiver of any such Event of Default or an
acquiescence therein.  Every right and remedy given by this Article or by law to
the Trustee or to the  Bondholders  may be exercised  from time to time,  and as
often as may be deemed expedient,  by the Trustee or by the Bondholders,  as the
case may be.

         Section 512.  Control by Bondholders.

         The Holders of a majority in principal amount of the Outstanding  Bonds
shall have the right to direct  the time,  method  and place of  conducting  any
proceeding  for any remedy  available to the Trustee or exercising  any trust or
power conferred on the Trustee, provided that

                  (1) such  direction  shall not be in conflict with any rule of
         law or with this Indenture,

                  (2) the Trustee may take any other action deemed proper by the
         Trustee which is not inconsistent  with such direction,

                  (3)  subject to Section  601,  the  Trustee  need not take any
         action which might be  prejudicial  to the Holders not  consenting,  or
         that might expose the Trustee to personal  expense or liability,  or if
         the Trustee does not have  sufficient  indemnification  against loss or
         expense.

and further provided,  that Holders of not less than seventy-five  percent (75%)
in principal  amount of Bonds  Outstanding  may consent to a postponement of any
interest payment for a period not exceeding three (3) years from its due date.

         Section 513.  Waiver of Past Defaults.

         The  holders  of not less than a  majority  in  principal  of the Bonds
Outstanding  specified  in Article  Five may on behalf of the Holders of all the
Bonds waive any past default hereunder and its consequences, except a default in
respect of a covenant or  provision  hereof  which under  Section 902  cannot be
modified or amended without the consent of the Holder of each  Outstanding  Bond
affected.

         Upon any such waiver,  such default shall cease to exist, and any Event
of  Default  arising  therefrom  shall be deemed to have been  cured,  for every
purpose of this Indenture;  but no such waiver shall extend to any subsequent or
other default or impair any right consequent thereof.

         Section 514.  Undertaking for Costs.

         All parties to this Indenture agree, and each Holder of any Bond by his
acceptance  thereof  shall be deemed to have agreed,  that any court may, in its
discretion,  require,  in any suit for the  enforcement  of any  right or remedy
under this  Indenture,  or in any suit against the Trustee for any action taken,
suffered or omitted by it as Trustee,  the filing by any party  litigant in such
suit of an undertaking to pay the cost of such suit, and that such court may, in
its discretion,  assess reasonable costs,  including reasonable attorneys' fees,
against  any party  litigant  in such suit,  having due regard to the merits and
good  faith of the  claims or  defenses  made by such  party  litigant;  but the
provisions  of this  Section  shall  not  apply  to any suit  instituted  by the
Trustee;  to any suit  instituted by any  Bondholder,  or group of  Bondholders,
holding in the aggregate  more than (i)  twenty-five  percent (25%) in principal
amount of the Outstanding Bonds if commenced prior to acceleration; or (ii) five
percent  (5%) in  principal  amount  of  Outstanding  Bonds if  commenced  after
acceleration; or to any suit instituted by any Bondholder for the enforcement of
the payment of the principal of (or premium,  if any) or interest on any Bond on
or after the  respective  Stated  Maturities  expressed in such Bond (or, in the
case of redemption, on or after the Redemption Date) on the Repayment Date. This
Section is in lieu of Section 315(e) of the TIA.

                                   ARTICLE SIX

                                   THE TRUSTEE

         Section 601.  Certain Duties and Responsibilities.

         (a)      Except during the continuance of an Event of Default,

                  (1) The Trustee  undertakes to perform its duties hereunder in
         good faith,  but only such duties as are specifically set forth in this
         Indenture,  and no implied  covenants or obligations shall be read into
         this Indenture against the Trustee; and

                  (2) in the  absence of bad faith on its part,  the Trustee may
         conclusively   rely,  as  to  the  truth  of  the  statements  and  the
         correctness of the opinions  expressed  therein,  upon  certificates or
         opinions furnished to the Trustee and conforming to the requirements of
         the  Indenture;  but in the case of any such  certificates  or opinions
         which by any provision hereof are specifically required to be furnished
         to the Trustee,  the Trustee  shall be under a duty to examine the same
         to determine  whether or not they conform to the  requirements  of this
         Indenture.

         (b) In any case an Event of Default has occurred and is continuing, the
Trustee  shall  exercise  such of the  rights  and  power  vested  in it by this
Indenture,  and use the same  degree of care and skill in their  exercise,  as a
prudent man would exercise or use under the  circumstances in the conduct of his
own affairs.

         (c) No  provision of this  Indenture  shall be construed to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act, or its own willful misconduct, except that

                  (1) this Subsection shall not be construed to limit the effect
         of Subsection (a) of this Section;

                  (2) the Trustee  shall not be liable for any error of judgment
         made in good faith by a Responsible Officer,  unless it shall be proved
         that  the Trustee was negligent in ascertaining the pertinent facts;
         
                  (3) the Trustee shall not be liable with respect to any action
         taken or omitted to be taken by it in good faith in accordance with the
         direction  of the Holders of a majority  (or any other  amount that may
         direct the Trustee in  accordance  with this  Indenture)  in  principal
         amount of the Outstanding  Bonds relating to the time, method and place
         of conducting any  proceeding for any remedy  available to the Trustee,
         or exercising any trust or power  conferred upon the Trustee under this
         Indenture; and

                  (4) no provision of this  Indenture  shall require the Trustee
         to  expand  or risk its own  funds or  otherwise  incur  any  financial
         liability in the performance of any of its duties hereunder,  or in the
         exercise  of any of its  rights or power,  if it shall  have good faith
         belief that  repayment of such funds or adequate  indemnity as required
         under this  Indenture  against such risk or liability is not reasonably
         assured to it.

         (d) Whether or not therein  expressly so provided,  every  provision of
this  Indenture  relating  to the  conduct  or  affecting  the  liability  of or
affording  protection to the Trustee shall be subject to the  provisions of this
Section.

         Section 602.  Notice of Defaults.


         Within ninety (90) days after the occurrence of any default  hereunder,
the  Trustee  shall  transmit  by  mail  to all  Bondholders  and  otherwise  in
accordance  with Section 313(c) of the TIA, as their names and addresses  appear
in the Bond Register,  notice of such default  hereunder  known to a Responsible
Officer of the  Trustee,  unless such  default  shall have been cured or waived;
provided,  however,  that  except in the case of a default in the payment of the
principal  (or premium,  if any) or interest on any Bond,  the Trustee  shall be
protected in  withholding  such notice if and so long as the board of directors,
the executive  committee or a trust  committee of directors  and/or  Responsible
Officers of the Trustee in good faith  determine  that the  withholding  of such
notice is in the interest of the  Bondholders.  For the purpose of this Section,
the term "default" means any event which is, or after notice of lapse of time or
both would become, an Event of Default.


         Section 603.  Certain Rights of Trustee.

         Except as otherwise provided in Section 601:

                  (a) the Trustee may relay and shall be  protected in acting or
         refraining  from acting upon any  resolution,  certificate,  statement,
         instrument,  opinion,  report,  notice,  request,  direction,  consent,
         order, bond,  debenture or other paper or document  reasonable believed
         by it to be genuine and to have been signed or  presented by the proper
         party or parties;

                  (b) any request or direction of the Company  mentioned  herein
         shall be  sufficiently  evidenced by a Company Request or Company Order
         and any  resolution  of the  Board  of  Directors  may be  sufficiently
         evidenced by a Board Resolution;

                  (c)  whenever  in  the  administration  of the  Indenture  the
         Trustee shall deem it desirable  that a matter be proved or established
         prior to taking,  suffering or  committing  any action  hereunder,  the
         Trustee (unless other evidence be herein specifically  prescribed) may,
         in the  absence  of bad  faith  on its  part,  rely  upon an  Officers'
         Certificate;

                  (d) the  Trustee  may  consult  with  counsel  and the written
         advice of such  counsel or any  Opinion  of  Counsel  shall be full and
         complete  authorization  and protection in respect of any action taken,
         suffered,  or omitted  by it  hereunder  in good faith and in  reliance
         thereon;

                  (e) the Trustee  shall be under no  obligation to exercise any
         of the rights or powers  vested in it by this  Indenture at the request
         or  direction  of any of the  Bondholders  pursuant to this  Indenture,
         unless such  Bondholders  shall have offered to the Trustee  reasonable
         indemnity,  consistent  with typical  arrangements  with other  similar
         indenture  trustees against the costs,  expenses and liabilities  which
         might be incurred by it in  compliance  with such request or direction;
         and

                  (f) the Trustee  shall not be bound to make any  investigation
         into the  facts  or  matters  stated  in any  resolution,  certificate,
         statement,  instrument,  opinion,  report, notice, request,  direction,
         consent,  order, bond, debenture,  or other paper or document,  but the
         Trustee,   in  its  discretion,   may  make  such  further  inquiry  or
         investigation into such facts or matters as it may see fit, and, if the
         Trustee shall determine to make such further inquiry or  investigation,
         it shall be entitled at a mutually  agreeable time and place to examine
         the books, records and premises of the Company,  personally or by agent
         or attorney.

         Section 604.  Not Responsible for Recitals or Issuance of Bonds.

         The recitals contained herein and in the Bonds, except the certificates
of  authentication,  shall be taken as the  statements  of the Company,  and the
Trustee assumes no responsibility  for their  correctness.  The Trustee makes no
representations  as to the validity or  sufficiency  of this Indenture or of the
Bonds.  The Trustee shall not be  accountable  for the use or application by the
Company of Bonds or the proceeds thereof.

         Section 605.  May Hold Bonds.

         The Trustee, any Paying Agent,  Conversion Agent, Bond Registrar or any
other agent of the Company, in its individual or any other capacity,  may become
the owner or pledgee of Bonds,  and,  subject to Section 611, if operative,  may
otherwise  deal with the  Company  with the same rights it would have if it were
not Trustee, Paying Agent, Conversion Agent, Bond Registrar or such other Agent.

         Section 606.  Money Held in Trust.

         Money held by the Trustee in trust  hereunder  shall be segregated from
other funds.  The Trustee  shall be under no liability for interest on any money
received by it hereunder except as otherwise agreed with the Company.

         Section 607.  Compensation and Reimbursement.

         The Company agrees:

                  (1)  to  pay  the  Trustee   from  time  to  time   reasonable
         compensation   for  all  services   rendered  by  it  hereunder  (which
         compensation  shall not be limited by any provision of law in regard to
         the  compensation of a trustee of an express trust) in an amount agreed
         on between the Company and Trustee;

                  (2) except as otherwise  provided  herein,  to  reimburse  the
         Trustee as agreed  between the Company and the Trustee upon its request
         for all reasonable  expenses,  disbursements  and advances  incurred or
         made by the Trustee in accordance  with any provision of this Indenture
         (including   the   reasonable   compensation   and  the   expenses  and
         disbursements  of its agents  and  counsel),  except any such  expense,
         disbursement  or  advance  as may  be  attributable  to  the  Trustee's
         negligence or bad faith; and

                  (3) to  indemnify  the  Trustee  for,  and to hold it harmless
         against,  any loss, liability or expense incurred without negligence or
         bad  faith  on its  part,  arising  out of or in  connection  with  the
         acceptance of administration of this Indenture, including the costs and
         expenses  of  defending  itself  against  any  claim  or  liability  in
         connection  with the  exercise or  performance  of any of its powers or
         duties  hereunder,  upon  final  adjudication  of  the  right  to  such
         indemnification from the Company.

         Section 607A.  Disqualification: Conflicting Interests.

         (a) If the Trustee has or shall acquire any  conflicting  interest,  as
defined in this Section,  it shall,  within ninety (90) days after  ascertaining
that it has such  conflicting  interest,  and if the  Default as defined in this
Section, to which such conflict of interest relates has not been cured or waived
or  otherwise  eliminated  before the end of such ninety  (90) day  period,  the
Trustee shall either eliminate such conflicting interest or resign in the manner
and with the effect hereinafter  specified in Article Six, and the Company shall
take prompt steps to have a successor  Trustee  apposited in the manner provided
herein.

         (b) In the  event  that  the  Trustee  shall  fail to  comply  with the
provisions of subsection (a) of this Section 607A, the Trustee shall, within ten
(10) days after the expiration of such ninety (90) day period,  transmit by mail
to all  Bondholders,  as their names and addresses  appear in the Bond Register,
notice of such  failure,  in the manner and to the  extent  provided  in Section
313(c) of the TIA.

         (c) For the purposes of this  Section,  the Trustee  shall be deemed to
have a conflicting interest if the Bonds are in default and

                  (1) the Trustee is trustee under another indenture under which
         any other  securities,  or certificates of interest or participation in
         any other securities, of the Company are outstanding,  or is Trustee of
         more than one outstanding  series of Bonds, as defined in this Section,
         under  a  single  indenture  of the  Company,  unless  (A)  such  other
         indenture  is  a  collateral  trust  indenture  under  which  the  only
         collateral consists of securities issued under such other indenture, or
         (B) such other  indenture is a collateral  trust  indenture under which
         the only collateral consists of the Bonds, provided that there shall be
         excluded  from  the  operation  of  this  paragraph  any  indenture  or
         indentures under which such securities,  or certificates of interest or
         participation in other securities, of the Company are outstanding, if

                           (i)  this  Indenture  and  such  other  indenture  or
                  indentures  and all series of securities  issuable  thereunder
                  are wholly  unsecured  and such other  indenture or indentures
                  (and  such  series  as  are  specifically   described  in  the
                  Indenture)  are  hereafter  qualified  under  TIA,  unless the
                  Commission  shall have found and declared by order pursuant to
                  Section 305(b) or Section 307(c) of TIA that differences exist
                  between the provision of this  Indenture and the provisions of
                  such other  indenture or indentures (or such series) which are
                  so likely to involve a material  conflict  of  interest  as to
                  make it necessary in the public interest or for the protection
                  of  investors  to  disqualify  the Trustee from acting as such
                  under this  Indenture and such other  indenture or indentures,
                  or

                           (ii) the Company  shall have  sustained the burden of
                  proving,   on   application   to  the   Commission  and  after
                  opportunity for hearing thereon,  that trusteeship  under this
                  Indenture and such other indenture or indentures or under more
                  than one outstanding  series under such a single  indenture is
                  not so likely to involve a material conflict of interest as to
                  make it necessary in the public interest or for the protection
                  of  investors  to  disqualify  the Trustee from acting as such
                  under one of such indentures or with respect to such series;

                  (2) the Trustee or any of its directors or executive  officers
         is an underwriter for the Company or an obligor upon the Bonds;

                  (3) the Trustee directly or indirectly controls or is directly
         or indirectly controlled by or is in direct or indirect common  control
         with the Company or an underwriter for the Company;

                  (4) the Trustee or any of its directors or executive  officers
         is a director, officer, partner, employee,  appointee or representative
         of the Company,  or of an underwriter  (other than the Trustee  itself)
         for  the  Company  who  is   currently   engaged  in  the  business  of
         underwriting,  except that (a) one individual may be a director  and/or
         an  executive  officer,  or both,  of the  Trustee and a director or an
         executive  officer,  or both, of the Company but may not be at the same
         time an executive  officer of both the Trustee and the Company;  (b) if
         and so long as the  number of  directors  of the  Trustee  is more than
         nine,  one  individual  may be a director or an executive  officer,  or
         both, of the Trustee and a director of the Company; and (c) the Trustee
         may be designated by the Company or by any  underwriter for the Company
         to act in the capacity of transfer agent, registrar,  custodian, paying
         agent,  fiscal agent,  escrow  agent,  or  depositary,  or in any other
         similar capacity, or subject to the provisions of paragraph (1) of this
         subsection,  to act as trustee,  whether  pursuant to an  indenture  or
         otherwise;
                  (5) ten percent (10%) or more of the voting  securities of the
         Trustee is beneficially owned either by the Company or by any director,
         partner,  or executive officer thereof, or twenty percent (20%) or more
         of such voting securities is beneficially owned,  collectively,  by any
         two or more of such persons; or ten percent (10%) or more of the voting
         securities  of  the  Trustee  is   beneficially   owned  either  by  an
         underwriter  for the Company or by any  director,  partner or executive
         officer thereof, or is beneficially owned, collectively,  by any two or
         more such persons;

                  (6)  the  Trustee  is the  beneficial  owner  of,  or  holds a
         collateral   security  for  an  obligation  which  is  in  default  (as
         hereinafter in this subsection defined),  (i) five percent (5%) or more
         of the voting  securities,  or ten  percent  (10%) or more of any other
         class or security,  of the Company not including the Bonds issued under
         this  Indenture  and  securities  issued  under any other  indenture or
         indentures under which the Trustee is also trustee; or (ii) ten percent
         (10%)  or more of any  class  of  security  of an  underwriter  for the
         Company;

                  (7) the  Trustee  is the  beneficial  owner  of,  or  holds as
         collateral   security  for  an  obligation  which  is  in  default  (as
         hereinafter in this subsection  defined),  five percent (5%) or more of
         the  voting  securities  of any person  who,  to the  knowledge  of the
         Trustee,  owns ten percent (10%) or more of the voting securities,  of,
         or  controls  directly  or  indirectly  or is under  direct or indirect
         common control with the Company.

                  (8) the  Trustee  is the  beneficial  owner  of,  or  holds as
         collateral   security  for  an  obligation  which  is  in  default  (as
         hereinafter  in this  subsection  defined) ten percent (10%) or more of
         any class of  security  of any  person  who,  to the  knowledge  of the
         Trustee,  owns fifty percent (50%) or more of the voting  securities of
         the Company; or

                  (9) the  Trustee  owns,  on the date of  Default  on the Bonds
         (exclusive  of any  period of grace or  requirement  of  notice) or any
         anniversary  of such Default  which such  Default on the Bonds  remains
         outstanding, in the capacity of executor,  administrator,  testamentary
         or inter vivos trustee, guardian,  committee or conservator,  or in any
         other similar  capacity,  an aggregate of twenty-five  percent (25%) or
         more of the  voting  securities,  or of any class of  security,  of any
         person,  the  beneficial  ownership of a specified  percentage of which
         would have constituted a conflicting interest under paragraphs (6), (7)
         or (8) of this  subsection.  As to any such  securities  of  which  the
         Trustee acquired ownership through becoming executor, administrator, or
         testamentary trustee of an estate which included them, the provision of
         the preceding  sentence shall not apply,  for a period of two (2) years
         from the date of such  acquisition,  to the extent that such securities
         included in such estate do not exceed twenty-five percent (25%) of such
         voting  securities  or  twenty-five  percent (25%) of any such class of
         security.  Promptly  after the date of any such  Default upon the Bonds
         and annually in each  succeeding year that the Bonds remain in Default,
         the Trustee  shall make a check of its holdings of such  securities  in
         any of the above-mentioned  capacities as of such dates. If the Company
         fails to make payment in full of the principal  of, or the premium,  if
         any, or interest  on, any of the Bonds when and as the same becomes due
         and  payable,   and  such  failure   continues  for  thirty  (30)  days
         thereafter,  the Trustee  shall make a prompt  check of its holdings of
         such securities in any of the above-mentioned capacities as of the date
         of  expiration  of such thirty  (30) day  period,  and after such date,
         notwithstanding  the foregoing  provisions of this paragraph,  all such
         securities so held by the Trustee, with sole or joint control over such
         securities  vested in it shall,  but only so long as such failure shall
         continue to be considered as though  beneficially  owned by the trustee
         for the purposes of paragraphs (6), (7) and (8) of this subsection; or

                  (10) except under  circumstances  described in paragraphs (1),
         (3), (4), (5) or (6) of Section 611(b) hereof,  the Trustee shall be or
         shall become a creditor of the Company.

Except in the case of a default in the payment of the  principal  of or interest
on the Bonds,  the  Trustee  shall not be required to resign as provided by this
subsection  if the  Trustee  shall  have  sustained  the burden of  proving,  on
application to the Commission and after opportunity of hearing thereon, that (i)
the  default  under the  Indenture  may be cured or waived  during a  reasonable
period and under procedures  described in such  application,  and (ii) a stay of
the Trustee's duty to resign will not be inconsistent  with the interests of the
Holder. The filing of such application shall  automatically stay the performance
of the duty to resign until the Commission orders otherwise.

         The specification of percentages in paragraphs (5) to (9) inclusive, of
this subsection, shall not be construed as indicating that the ownership of such
percentages  of the  securities of a person is or is not necessary or sufficient
to  constitute  direct or indirect  control for the purposes of paragraph (3) or
(7) of this subsection.

         For the purpose of paragraph (1) of this subsection,  the terms "series
or securities" or "series" means a series, class or group of securities issuable
under that  indenture or indentures  pursuant to whose terms holders of one such
series  may vote to direct the  indenture  trustee,  or  otherwise  take  action
pursuant to a vote of such  holders,  separately  from  holders of another  such
series;  provided, that "series of securities" or "series" shall not include any
series of securities issuable under an indenture if all such series rank equally
and are not wholly unsecured.

         For purposes of  paragraphs  (6),  (7), (8) and (9) of this  subsection
only,  (i) the  terms  "security"  and  "securities"  shall  include  only  such
securities as are generally known as corporate securities, but shall not include
any note or other evidence of  indebtedness  issued to evidence an obligation to
repay monies lent to a person by one or more banks,  trust  companies or banking
firms,  or any  certificate  of  interest or  participation  in any such note or
evidence of indebtedness;  (ii) an obligation shall be deemed to be "in default"
when a default in payment of principal shall have continued for thirty (30) days
or more and shall not have been cured; and (iii) the Trustee shall not be deemed
to be the  owner or  holder  of (A) any  security  which it holds as  collateral
security, as trustee or otherwise,  for an obligation which is not in default as
defined in clause (ii) above,  or (B) any security  which it holds as collateral
under  this  Indenture,  irrespective  of any  default  thereunder,  or (C)  any
security which it holds as agent for collection, or as custodian,  escrow agent,
or depositary, or in any similar representative capacity.

         (d)      For the purposes of this Section:

                  (1) the term  "underwriter"  when used with  reference  to the
         Company means every person who, within one year prior to the time as of
         which the  determination is made, was an underwriter of any security of
         the Company outstanding at such time.

                  (2) The term "director" means any director of a corporation or
         any  individual  performing  similar  functions  with  respect  to  any
         organization whether incorporated or unincorporated.

                  (3) The term "person"  means an individual,  a corporation,  a
         partnership,  an  association,  a  joint-stock  company,  a  trust,  an
         unincorporated  organization,  or a government or political subdivision
         thereof. As used in this paragraph, the term "trust" shall include only
         a  trust  where  the  interest  or  interests  of  the  beneficiary  or
         beneficiaries are evidenced by a security.

                  (4) The term "voting  security"  means any security  presently
         entitling  the  owner or holder  thereof  to vote in the  direction  or
         management of the affairs of a person,  or any security issued under or
         pursuant to any trustee,  agreement or arrangement whereby a trustee or
         trustees  or agent or agents  for the owner or holder of such  security
         are  presently  entitled to vote in the  direction or management of the
         affairs of a person.

                  (5) The term "Company" means an obligor upon the Bonds.

                  (6) The term  "executive  officer" means the president,  every
         vice president,  every trust officer, the cashier,  the secretary,  and
         the  treasurer  of  a  corporation,   and  any  individual  customarily
         performing  similar functions with respect to any organization  whether
         incorporated or  unincorporated,  but shall not include the chairman of
         the board of directors.

         (e) The percentages of voting securities and other securities specified
in this Section shall be calculated in accordance with the following provisions:

                  (1) A specified  percentage  of the voting  securities  of the
         Trustee, the Company or any person referred to in this Section (each of
         whom is referred to as a "person" in this paragraph)  means such amount
         of the  outstanding  voting  securities  of such person as entitles the
         holder or holders  thereof  to cast such  specified  percentage  of the
         aggregate  votes  which  the  holders  of all  the  outstanding  voting
         securities  of such  person are  entitled to cast in the  direction  or
         management of the affairs of such person.

                  (2) A  specified  percentage  of a class  of  securities  of a
         person means such  percentage of the aggregate  amount of securities of
         the class outstanding.

                  (3) The term "amount" when used in regard to securities, means
         the  principal  amount if relating to  evidences of  indebtedness,  the
         number of shares if relating to capital shares, and the number of units
         if relating to any other kind of security.

                  (4) The term "outstanding" means issued and not held by or for
         the account of the issuer. The following securities shall not be deemed
         outstanding within the meaning of this definition:

                           (i)  securities  of an issuer held in a sinking  fund
                  relating to securities of the issuer of the same class;

                           (ii)  securities  of an issuer held in a sinking fund
                  relating to another class of securities of the issuer,  if the
                  obligation  evidenced by such other class of securities is not
                  in default as to principal or interest or otherwise;

                           (iii)  securities  pledged by the  issuer  thereof as
                  security for an  obligation of the issuer not in default as to
                  principal or interest or otherwise; and

                           (iv) securities held in escrow if placed in escrow by
                  the  issuer  thereof;  provided,   however,  that  any  voting
                  securities  of an issuer  shall be deemed  outstanding  if any
                  person  other  than the issuer is  entitled  to  exercise  the
                  voting rights thereof.

                  (5) A  security  shall be  deemed  to be of the same  class as
         another  security if both securities  confer upon the holder or holders
         thereof  substantially  the  same  rights  and  privileges;   provided,
         however, that, in the case of secured evidences of indebtedness, all of
         which are issued under a single indenture,  differences in the interest
         rates or maturity  dates of various  series thereof shall not be deemed
         sufficient to constitute  such series  different  classes and provided,
         further,  that,  in the case of unsecured  evidences  of  indebtedness,
         differences  in the interest  rates or maturity dates thereof shall not
         be  deemed  sufficient  to  constitute  them  securities  of  different
         classes, whether or not they are issued under a single indenture.

         Section 607B.  Corporate Trustee Required; Eligibility.

     There  shall at times be a  Trustee  hereunder  which  shall be a  national
association,  bank or corporation organized and doing business under the laws of
the  United  States of  America  or of any State  thereof,  or the  District  of
Columbia,  authorized under such laws to exercise corporate trust powers, having
(or the  holding  company  having) a combined  capital  and  surplus of at least
Fifteen Million Dollars ($15,000,000),  subject to supervision or examination by
Federal  or State  authority,  and  having  its  principal  office in the places
specified  above.  If  such  national  association,  bank,  holding  company  or
corporation publishes reports of condition at least annually, pursuant to law or
to the requirements of the aforesaid  supervising or examining  authority,  then
for the  purposes  of this  Section,  the  combined  capital and surplus of such
national association, bank, holding company or corporation shall be deemed to be
its  combined  capital  and  surplus as set forth in its most  recent  report of
condition  so  published.  Neither  the  Company,  nor any  person  directly  or
indirectly controlling,  controlled by, or under common control with the Company
shall serve as Trustee. If at any time the Trustee shall cease to be eligible in
accordance with the provisions of this Section,  it shall resign  immediately in
the manner and with the effect hereinafter specified in this Article.

         Section 608.  Resignation and Removal; Appointment of Successor.

         (a) No  resignation  or removal of the Trustee and no  appointment of a
successor  Trustee  pursuant to this Article  shall become  effective  until the
acceptance of appointment by the successor Trustee under Section 609.

         (b) The Trustee may resign at any time by giving written notice thereof
to the Company.  If an instrument of acceptance by a successor Trustee shall not
have been  delivered to the Trustee  within thirty (30) days after the giving of
such notice of  resignation,  the  resigning  Trustee may  petition any court of
competent jurisdiction for the appointment of a successor Trustee.

         (c) The Trustee may be removed at any time by (i) Act of the Company by
a Board  Resolution,  or (ii) an act by  Holders  of  sixty-six  and  two-thirds
percent (66-2/3%) in principal amount of the Outstanding Bonds, delivered to the
Trustee and to the Company.

         (d) If at any time:

                  (1) the Trustee,  after this  Indenture  shall been  qualified
         under TIA, shall fail to comply with Section 607A after written request
         therefor by the Company or by any  Bondholder  who has been a bona fide
         Holder of a Bond for at least six months, or

                  (2) the Trustee shall cease to be eligible  under Section 607B
         and shall fail to resign after written request  therefor by the Company
         or by any such Bondholder, or

                  (3) the Trustee  shall become  incapable of acting or shall be
         adjudged a bankrupt or insolvent or a receiver of the Trustee or of its
         property  shall be appointed or any public officer shall take charge or
         control of the Trustee or of its property or affairs for the purpose of
         rehabilitation, conservation or liquidation,

then, in any such case,  subject to Section 514, any  Bondholder  who has been a
bona fide  Holder of a Bond for at least six months may, on behalf of himself or
herself  and all others  similarly  situated,  petition  any court of  competent
jurisdiction  for the removal of the Trustee and the  appointment of a successor
Trustee or Trustees.

         (e) If the Trustee  shall  resign,  be removed or become  incapable  of
acting,  or if a vacancy shall occur in the office of Trustee for any cause, the
Company,  by a Board Resolution shall promptly appoint a successor Trustee.  If,
within one (1) year  after such  resignation,  removal or  incapability,  or the
occurrence of such vacancy, the Company has not appointed a successor Trustee, a
successor  Trustee  shall be  appointed  by Act of the  Holders of a majority in
principal  amount of the  Outstanding  Bonds  delivered  to the  Company and the
retiring  Trustee.  In either event,  the successor  Trustee so appointed shall,
forthwith upon its acceptance of such appointment,  become the successor Trustee
and supersede the successor  Trustee  appointed by the Company.  If no successor
Trustee  shall have been so  appointed  by the  Company or the  Bondholders  and
accepted appointment in the manner hereinafter provided,  any Bondholder who has
been a bona fide Holder of a Bond or at least six (6) months,  may, on behalf of
himself  and all others  similarly  situated,  petition  any court of  competent
jurisdiction for the appointment of a successor Trustee.

         (f) The Company shall give notice of each  resignation and each removal
of the Trustee and each  appointment of a successor  Trustee by mailing  written
notice of such event by first-class  mail,  postage  prepaid,  to the Holders of
Bonds as their  names and  addresses  appear in the Bond  Register.  Each notice
shall include the name of the successor Trustee and the address of its Principal
Corporate Trust Office.

         Section 609.  Acceptance of Appointment by Successor.

         Every successor Trustee appointed hereunder shall execute,  acknowledge
and deliver to the Company and to the retiring  Trustee an instrument  accepting
such  appointment,  and  thereupon  the  resignation  or removal of the retiring
Trustee shall become effective and such successor  Trustee,  without any further
act,  deed,  or  conveyance,  shall become  vested with all the rights,  powers,
trusts and duties of the retiring Trustee; but, on request of the Company or the
successor  Trustee,  such retiring  Trustee shall,  upon payment of its charges,
execute and deliver an instrument transferring to such successor Trustee all the
rights,  powers  and trusts of the  retiring  Trustee,  and shall  duly  assign,
transfer  and deliver to such  successor  Trustee all property and money held by
such retiring Trustee hereunder. Upon request of any such successor Trustee, the
Company  shall  execute  any and all  instruments  for more fully and  certainly
vesting in and confirming to such successor Trustee all such rights,  powers and
trusts.

         No successor Trustee shall accept its appointment unless at the time of
such  acceptance  such  successor  Trustee shall be qualified and eligible under
this Article.

         Section 610.  Merger, Conversion or Succession to Business.

         Any national  association,  bank or corporation  into which the Trustee
may be  merged  or  converted  or  with  which  it may be  consolidated,  or any
corporation resulting from any merger,  conversion or consolidation to which the
Trustee  shall be a party,  or any  national  association,  bank or  corporation
succeeding to all or  substantially  all of the corporate  trust business of the
Trustee, shall be the successor of the Trustee hereunder, provided such national
association, bank or corporation shall be otherwise qualified and eligible under
this Article,  to the extent  operative,  without the execution or filing of any
paper or any further act on the part of any of the parties  hereto.  In case any
Bonds shall have been authenticated,  but not delivered,  by the Trustee then in
office,   any  successor  by  merger,   conversion  or   consolidation  to  such
authenticating  Trustee may adopt such  authentication  and deliver the Bonds so
authenticated  with the same  effect as if such  successor  Trustee  had  itself
authenticated such Bond.

         Section 611.  Preferential Collection of Claims Against Company.

         (a) Subject to Subsection (b) of this Section,  if the Trustee shall be
or shall become a creditor, directly or indirectly, secured or unsecured, of the
Company within three (3) months prior to a default, as defined in Subsection (c)
of this Section,  or subsequent to such a default,  then,  unless and until such
default  shall be  cured,  the  Trustee  shall  set  apart and hold in a special
account for the benefit of the  Trustee  individually,  the Holders of the Bonds
and the holders of other  indenture  securities (as defined in Subsection (c) of
this Section):

                  (1) an amount  equal to any and all  reductions  in the amount
         due and owing upon any claim as such  creditor in respect of  principal
         or  interest,  effected  after the  beginning  of such  three (3) month
         period and valid as against the Company and its other creditors, except
         any such  reduction  resulting  from the receipt or  disposition of any
         property  described in paragraph  (2) of this  Subsection,  or from the
         exercise of any right of set-off which the Trustee could have exercised
         if a petition  in  bankruptcy  had been filed by or against the Company
         upon the date of such default; and

                  (2) all  property  received  by the  Trustee in respect of any
         claim as such creditor, either as security therefor, or in satisfaction
         or  composition  thereof,  after the beginning of such three (3) months
         period,  or an amount  equal to the proceeds of any such  property,  if
         disposed of, subject,  however,  to the rights,  if any, of the Company
         and its other creditors in such property or such proceeds.

Nothing herein contained, however, shall affect the right of the Trustee:

                          
                  (A) to retain for its own account (i) payments made on account
         of any such claim by any Person  (other than the Company) who is liable
         thereon,  and (ii) the proceeds of the bona fide sale of any such claim
         by the Trustee to a third person, and (iii) distributions made in cash,
         securities  or other  property in respect of claims  filed  against the
         Company  in  bankruptcy  or   receivership   or  in   proceedings   for
         reorganization  pursuant to the Federal Bankruptcy  Code or  applicable
         State law;

                  (B) to realize, for its own account, upon any property held by
         it as security for any such claim,  if such  property was so held prior
         to the beginning of such three (3) month period;

                  (C) to realize, for its own account, but only to the extent of
         the  claim  hereinafter  mentioned,  upon  any  property  held by it as
         security  for any such  claim,  if such  claim  was  created  after the
         beginning of such three (3) month period and such property was received
         as security therefor  simultaneously with the creation thereof,  and if
         the Trustee  shall  sustain the burden of proving that at the time such
         property was so received the Trustee has no reasonable cause to believe
         that a default as defined in Subsection (c) of this Section would occur
         within three (3) months; or

                  (D) to receive  payment on any claim  referred to in paragraph
         (b) or (c),  against the release of any  property  held as security for
         such claims as provided in paragraph (b) or (c), as the case may be, to
         the extent of the fair value of such property.

         For the purposes of paragraphs (B), (C) and (D),  property  substituted
after the beginning of such three (3) month period for property held as security
at the time of such  substitution  shall, to the extent of the fair value of the
property released,  have the same status as the property  released,  and, to the
extent  that any claim  referred  to in any of such  paragraphs  is  created  in
renewal of or in  substitution  for or for the purpose of repaying or  refunding
any  pre-existing  claim of the Trustee as such creditor,  such claim shall have
the same status as such pre-existing claim.

         If the Trustee  shall be required  to account,  the funds and  property
held in such  special  account and the  proceeds  thereof  shall be  apportioned
between  the  Trustee,  the  Bondholders  and the  holders  of  other  indenture
securities in such manner that the Trustee,  the  Bondholders and the holders of
other indenture  securities  realize,  as a result of payments from such special
account  and  payments  of  dividends  on claims  filed  against  the Company in
bankruptcy or receivership or in proceedings for reorganization  pursuant to the
Federal  Bankruptcy  Code or applicable State law, the same  percentage of their
respective claims, figured before crediting to the claim of the Trustee anything
on account of the  receipt by it from the  Company of the funds and  property in
such  special  account  and before  crediting  to the  respective  claims of the
Trustee  and the  Bondholders  and the  holders  of other  indenture  securities
dividends on claims filed against the Company in bankruptcy or  receivership  or
in  proceedings  for  reorganization  pursuant to the Federal Bankruptcy Code or
applicable  State law, but after  crediting  thereon  receipts on account of the
indebtedness represented by their respective claims from all sources other than
from such  dividends  and from the funds and  property  sol held in such special
accounts.  As used in this  paragraph,  with  respect  to any  claim,  the  term
"dividends"  shall  include any  distribution  with  respect to such  claim,  in
bankruptcy or  receivership or proceedings  for  reorganization  pursuant to the
Federal  Bankruptcy Code or applicable  State law, whether such  distribution is
made in cash,  securities,  or other  property,  but shall not  include any such
distribution  with respect to the secured  portion,  if any, of such claim.  The
court in which such bankruptcy,  receivership or proceedings for  reorganization
is pending shall have  jurisdiction (i) to apportion between the Trustee and the
Bondholders  and the holders of other indenture  securities,  in accordance with
the  provisions of this  paragraph,  the funds and property held in such special
account and proceeds thereof, or (ii) in lieu of such apportionment, in whole or
in  part,  to  give  the  provisions  of this  paragraph  due  consideration  in
determining the fairness of the  distributions to be made to the Trustee and the
Bondholders and the holders of other indenture  securities with respect to their
respective  claims,  in which event it shall not be necessary to liquidate or to
appraise  the value of any  securities  or other  property  held in such special
account or as security for any such claim,  or to make a specific  allocation of
such distributions as between the secured and unsecured portions of such claims,
or  otherwise  to apply  the  provisions  of this  paragraph  as a  mathematical
formula.

         Any Trustee  which has resigned or been removed  after the beginning of
such  three  (3)  month  period  shall  be  subject  to the  provisions  of this
Subsection  as though  such  resignation  or removal  had not  occurred.  If any
Trustee has  resigned or been removed  prior to the  beginning of such three (3)
month period,  it shall be subject to the  provisions of this  Subsection if and
only if the following conditions exist:

                           (i) the receipt of property  or  reduction  of claim,
                  which would have given rise to the  obligation to account,  if
                  such  Trustee had  continued  as Trustee,  occurred  after the
                  beginning of such three (3) month period; and

                           (ii) such  receipt of property or  reduction of claim
                  occurred  within  three (3) months after such  resignation  or
                  removal.

         (b) There shall be excluded  from the  operation of  Subsection  (a) of
this Section a creditor relationship arising from

                  (1) the ownership or  acquisition  of securities  issued under
         any indenture,  or any security or securities  having a maturity of one
         (1) year or more at the time of acquisition by the Trustee;

                  (2) advances  authorized by a receivership or bankruptcy court
         of competent  jurisdiction,  or by this  Indenture,  for the purpose of
         preserving  any property which shall at any time be subject to the lien
         of this Indenture or of  discharging  tax liens or other prior lines or
         encumbrances   thereon,   if  notice  of  such   advances  and  of  the
         circumstances   surrounding   the  making   thereof  is  given  to  the
         Bondholders at the time and in the manner provided in this Indenture;

                                                      
                  (3)  disbursements  made in the ordinary course of business in
         the capacity of trustee under an indenture,  transfer agent, registrar,
         custodian,  paying  agent,  fiscal  agent  or  depositary,  or  similar
         capacity;

                  (4) an indebtedness  created as a result of services  rendered
         or premises rented; or an indebtedness  created as a result of goods or
         securities  sold in a cash  transaction as defined in Subsection (c) of
         this Section;

                  (5)  the   ownership  of  stock  or  other   securities  of  a
         corporation  organized  under the  provisions  of Section  25(a) of the
         Federal  Reserve  Act, as amended,  which is directly or  indirectly  a
         creditor of the Company; or

                  (6) the acquisition,  ownership,  acceptance or negotiation of
         any drafts,  bills of exchange,  acceptances or obligations  which fall
         within  the  classification  of  self-liquidating  paper as  defined in
         Subsection (c) of this Section.

         (c)      For the purposes of this Section only:

                  (1) The term  "default"  means any failure to make  payment in
         full of the  principal  of or  interest on any of the Bonds or upon the
         other  indenture  securities  when and as such  principal  or  interest
         becomes due and payable.

                  (2) The term "other  indenture  securities"  means  securities
         upon  which  the  Company  is an  obligor  outstanding  under any other
         indenture  (i) under  which the  Trustee  is also  trustee,  (ii) which
         contains  provisions  substantially  similar to the  provisions of this
         Section,  and (iii)  under  which a  default  exists at the time of the
         apportionment of the funds and property held in such special account.

                  (3) The term "cash transaction" means any transaction in which
         full  payment for goods and  securities  sold is made within  seven (7)
         days after delivery of the goods or securities in currency or in checks
         or other orders drawn upon banks or bankers and payable upon demand.

                  (4) The term "self-liquidating paper" means any draft, bill of
         exchange,  acceptance or obligation which is made, drawn, negotiated or
         incurred  by the Company for the  purpose of  financing  the  purchase,
         processing, manufacturing, shipment, storage or sale of goods, wares or
         merchandise  and which is secured  by  documents  evidencing  title to,
         possession of, or a lien upon,  the goods,  wares or merchandise or the
         receivables  or proceeds  arising from the sale of the goods,  wares or
         merchandise previously constituting the security, provided the security
         is  received  by the Trustee  simultaneously  with the  creation of the
         creditor  relationship  with  the  Company  arising  from  the  making,
         drawing,  negotiating  or  incurring  of the draft,  bill of  exchange,
         acceptance or obligation.

                  (5) The term "Company" means any obligor upon the Bonds.

                  (6) The term "Federal  Bankruptcy  Code" means the  Bankruptcy
         Act or Title 11 of the United States Code.

                                  ARTICLE SEVEN

                             BONDHOLDERS' LISTS AND
                         REPORTS BY TRUSTEE AND COMPANY

         Section  701.  Company  to  Furnish  Trustee  Names  and  Addresses  of
Bondholders.
         The Company will furnish or cause to be furnished to the Trustee:

                  (1) semi-annually,  not more than fifteen (15) days after each
         Regular  Record Date,  information  in the possession or control of the
         Company or any Paying  Agent (if other than  Trustee),  in such form as
         the Trustee may reasonably  require,  of the names and addresses of the
         Holders of Bonds as of such Regular Record Date, and

                  (2) at such other times as the Trustee may request in writing,
         within  thirty  (30) days after the  receipt by the Company of any such
         request,  information of similar form and content as of a date not more
         than fifteen (15) days prior to the time such information is furnished.

         Section   702.   Preservation   of   Information:   Communications   to
Bondholders.

         (a) The Trustee shall  preserve,  in as current a form as is reasonably
practicable,  the names and addresses of Holders of Bonds  contained in the most
recent  information  furnished to the Trustee as provided in Section 701 and the
names and addresses of Holders of Bonds  received by the Trustee in its capacity
as Bond Registrar or Paying Agent. The Trustee may destroy any list furnished to
it as provided in Section 701 upon receipt of a new list so furnished.

         (b) If three (3) or more Holders of Bonds  (hereinafter  referred to as
"applicants")  apply in  writing to the  Trustee,  and  furnish  to the  Trustee
reasonable  proof that each such  applicant  has owned a Bond for a period of at
least  six  (6)  months  preceding  the  date  of  such  application,  and  such
application states that the applicants desire to communicate with the Holders of
Bonds with respect to their  rights under this  Indenture or under the Bonds and
is accompanied by a copy of the form of proxy or other  communication which such
applicants propose to transmit, then the Trustee shall, within five (5) business
days after the receipt of such application, at its election, either

                  (1) afford such applicants access to the information preserved
         at the time by the Trustee in accordance with Section 702(a), or

                  (2) inform such  applicants  as to the  approximate  number of
         Holders of Bonds whose names and  addresses  appear in the  information
         preserved at the time by the Trustee in accordance with Section 702(a),
         and as to the approximate cost of mailing (including applicable service
         charges) to such Bondholders the form of proxy or other  communication,
         if any, specified in such application.

         If the Trustee shall elect not to afford such applicants access to such
information,  the Trustee shall,  upon the written  request of such  applicants,
mail to each  Bondholder  whose  name  and  address  appear  in the  information
preserved at the time by the Trustee in accordance with Section  702(a),  a copy
of the form of proxy or other  communication which is specified in such request,
with reasonable  promptness  after a tender to the Trustee of the material to be
mailed and of payment,  or provision for the payment, of the reasonable expenses
of mailing,  unless  within five (5) days after such tender,  the Trustee  shall
mail to such  applicants and file with the  Commission,  together with a copy of
the  material  to be mailed,  a written  statement  to the effect  that,  in the
opinion of the Trustee,  such mailing would be contrary to the best interests of
the Holders of Bonds or would be in violation of  applicable  law.  Such written
statement  shall specify the basis of such  opinion.  If the  Commission,  after
opportunity for a hearing upon the objections specified in the written statement
so filed, shall enter an order refusing to sustain any of such objections of if,
after  the  entry of an order  sustaining  one or more of such  objections,  the
Commission  shall find,  after notice and opportunity for hearing,  that all the
objections so sustained have been met and shall enter an order so declaring, the
Trustee  shall  mail  copies  of such  material  to all  such  Bondholders  with
reasonable  promptness  after the entry of such  order and the  renewal  of such
tender;  otherwise  the Trustee  shall be relieved of any  obligation or duty to
such applicants respecting their application.

         (c) Every Holder of Bonds,  by receiving  and holding the same,  agrees
with the Company and the Trustee that neither the Company nor the Trustee  shall
be held  accountable by reason of the  disclosure of any such  information as to
the names and  addresses  of the  Holders of Bonds in  accordance  with  Section
702(b),  regardless of the source from which such  information was derived,  and
that the Trustee shall not be held accountable by reason of mailing any material
pursuant to a request made under Section 702(b).

         Section 703.  Reports by Company.

         The Company will:

                  (1) file with the Trustee,  within fifteen (15) days after the
         Company is required to file the same with the Commission, copies of the
         annual reports and of the information,  documents and other reports (or
         copies of such portions of any of the foregoing as the Commission  may,
         from  time to time,  by rules  and  regulations  prescribe)  which  the
         Company may be required to file with the Commission pursuant to Section
         13 or Section 15(d) of the Securities  Exchange Act of 1934; or, if the
         Company  is not  required  to file  information,  documents  or reports
         pursuant  to  either of the said  Sections,  then it will file with the
         Trustee and the  Commission,  in accordance  with rules and regulations
         prescribed  from  time  to  time  by  the   Commission,   such  of  the
         supplementary and periodic information, documents and reports which may
         be acquired  pursuant to Section 13 of the  Securities  Exchange Act of
         1934 in  respect  of a security  listed  and  registered  on a national
         securities  exchange  as may be  prescribed  from  time to time in such
         rules  and  regulations  (it is  understood  that  the  Trustee  has no
         obligation  to review the  contents  of  information  and/or  documents
         received pursuant to this clause (1) or to take any action based on the
         information in such documents).

                  (2) file with the Trustee and the  Commission,  in  accordance
         with  rules  and  regulations  prescribed  from  time  to  time  by the
         Commission,  such  additional  information,  documents and reports with
         respect to compliance by the Company with the  conditions and covenants
         of this  Indenture  as may be required  from time to time by such rules
         and regulations.

                  (3)  transmit by mail to all  Bondholders,  as their names and
         addresses  appear in the Bond  Register  and  otherwise  to the  extent
         provided in Section  313(c) of the TIA,  within  thirty (30) days after
         the filing thereof with the Trustee, such summaries of any information,
         documents and reports  required to be filed by the Company  pursuant to
         paragraphs (1) and (2) of this Section, as may be required by rules and
         regulations prescribed from time to time by the Commission.

                  (4)  furnish  to  the  Trustee,  not  less  than  annually,  a
         certificate from the principal  executive officer,  principal financial
         officer or principal accounting officer of the Company as to his or her
         knowledge of the Company's compliance with all conditions and covenants
         under  this  Indenture,  without  regard  to any  period  of  grace  or
         requirement of notice provided under this Indenture.


                  (5)  furnish  annually  to the  Trustee a  certificate  of the
         principal  financial  officer  of the  Company  setting  forth the then
         current Conversion Price.

                  Section  703A.  Reports and  Opinions of Fair Value  Regarding
         Security Interest.

         (a) Promptly  after the execution and delivery of this  Indenture,  the
Company  shall  furnish to the  Trustee  an  opinion  of counsel  (who may be of
counsel for the Company)  either stating that in the opinion of such counsel the
Indenture has been properly  recorded and filed so as to make effective the lien
intended to be created hereby  covering the Collateral  Stock,  and reciting the
details of such  action,  or stating that in the opinion of such counsel no such
action is necessary to make such lien effective.

         (b) Within thirty (30) days after each  anniversary of this  Indenture,
the Company  shall  furnish to the Trustee an opinion of counsel  (who may be of
counsel for the  Company)  effective  as of the  anniversary  of this  Indenture
either  stating  that in the opinion of such  counsel such action has been taken
with  respect to the  recording,  filing,  re-recording,  and  re-filing  of the
Indenture as is necessary  to maintain the lien of this  Indenture  covering the
Collateral  Stock,  and reciting the details of such action,  or stating that in
the opinion of such counsel no such action is necessary to maintain such lien.

         (c) Upon the execution of this Indenture,  the Company shall deliver to
the Trustee a certificate or opinion of an independent appraiser or other expert
as to the fair value to the Company of the Collateral Stock.

         (d) In the event of any release of all or any portion of the Collateral
Stock, and as a condition  precedent  thereto,  the Company shall deliver to the
Trustee a  certificate  or opinion of an  appraiser  or other  qualified  expert
reasonably  acceptable  to the  Trustee  that as to the  Collateral  Stock to be
released from the lien of the  Indenture,  the proposed  release will not impair
the security in contravention of the provisions of this Indenture, and requiring
further  that  such  certificate  or  opinion  shall  be made by an  independent
appraiser,  or other expert,  if the fair value of such  Collateral  Stock to be
released,  together with all Collateral Stock released since the commencement of
the then current  calendar  year, as set forth in the  certificates  or opinions
required  by this  Section,  is ten  percent  (10%)  or  more  of the  aggregate
principal  amount  of the  Bonds at the time  Outstanding;  provided  that  such
opinion  of an  independent  expert  shall  not be  required  in the case of any
release  of  Collateral  Stock if the fair  value  thereof  as set  forth in the
certificate  or opinion  required by this  Section is less than  $25,000 or less
than one  percent  (1%) of the  aggregate  principal  amount of the  Outstanding
Bonds.
         Section 704. Reports by Trustee.

         (a)  Within  sixty (60) days after  [insert  anniversary  date] of each
year, the Trustee shall transmit by mail to all Bondholders,  as their names and
addresses  appear in the Bond  Register  and  otherwise  as described in Section
313(c) of the TIA, a brief  report  dated as of [insert  anniversary  date] with
respect to any of the following events that have occurred within the twelve (12)
month  period from the date of the  previous  report,  provided  that if no such
event has occurred no report will be transmitted:

                  (1) any change to its  eligibility  under Section 607B and its
         qualifications under Section 607A;

                  (2) the creation of or any material  change to a  relationship
         specified in paragraph (1) through (10) of Section 607A(c);

                  (3) the  character  and  amount  of any  advances  (and if the
         Trustee elects so to state,  the  circumstances  surrounding the making
         thereof)  made by the Trustee (as such) which remain unpaid on the date
         of such  report,  and for the  reimbursement  of which it claims or may
         claim a lien or charge,  prior to that of the Bonds, on any property or
         funds held or collected by it as Trustee, except that the Trustee shall
         not be  required  (but may  elect)  to  report  such  advances  if such
         advances so remaining  unpaid  aggregate  not more than one-half of one
         percent of the principal amount of the Bonds Outstanding on the date of
         such report;

                  (4) the amount,  interest  rate and maturity date of all other
         indebtedness  owing by the  Company to the  Trustee  in its  individual
         capacity,  on the date of such report,  with a brief description of any
         property held as collateral  security therefor,  except an indebtedness
         based upon a creditor  relationship  arising in any manner described in
         Sections 611(b)(2), (3), (4) or (6);

                  (5) any change to the property and funds,  if any,  physically
         in the possession of the Trustee as such on the date of such report;

                  (6) any change to any release, or release and substitution, of
         Collateral  Stock  subject  to the  lien of  this  Indenture  (and  the
         consideration  therefore,  if any) which the Trustee has not previously
         reported;

                  (7) any  additional  issue of Bonds  which the Trustee has not
         previously reported; and

                  (8) any action taken by the Trustee in the  performance of its
         duties hereunder which it has not previously  reported and which in its
         opinion  materially  affects the Bonds,  except  action in respect of a
         Default,  notice of which has been or is to be  withheld by the Trustee
         in accordance  with Section 602, as authorized by Section 315(b) of the
         TIA.

         (b) The Trustee  shall  transmit by mail to all  Bondholders,  as their
names and addresses appear in the Bond Register and to such other Bondholders in
accordance  with  Section  313(c) of the TIA, a brief report with respect to (1)
the release, or release and substitution,  of any or all of the Collateral Stock
(and  the  consideration  therefore,  if any)  unless  the  fair  value  of such
Collateral Stock, as set forth in the certificate or opinion required by Section
703A(c),  is less  than ten  percent  (10%)  of the  principal  amount  of Bonds
Outstanding at the time of such release, or such release and substitution,  such
report to be so transmitted within ninety (90) days after such time; and (2) the
character and amount of any advances (and if the Trustee elects so to state, the
circumstances  surrounding  the making  thereof)  made by the  Trustee (as such)
since the date of the last report transmitted pursuant to subsection (a) of this
Section  (or if no such  report has yet been so  transmitted,  since the date of
execution of this  Indenture)  for the  reimbursement  of which it claims or may
claim a lien or charge, prior to that of the Bonds, on property or funds held or
collected by it as Trustee, and which it has not previously reported pursuant to
this  subsection,  except that the Trustee shall not be required (but may elect)
to report such advances if such advances  remaining unpaid at any time aggregate
one percent (1%) or less of the  principal  amount of the Bonds  Outstanding  at
such time,  such  report to be  transmitted  within  ninety (90) days after such
time.

         (c) A copy of each such report shall, at the time of such  transmission
to Bondholders,  be filed by the Trustee with each stock exchange upon which the
Bonds are listed,  and also with the  Commission.  The  Company  will notify the
Trustee when the Bonds are listed on any stock exchange.

                                  ARTICLE EIGHT

              CONSOLIDATION, MERGER, CONVEYANCE, TRANSFER OR LEASE

         Section 801.  Company May Consolidate, Etc.. on Certain Terms.

         The  Company  shall  not  consolidate  with or  merge  into  any  other
corporation  or  convey,  transfer  or lease its  properties  and  assets as, or
substantially as, an entirety to any Person unless:

                  (1) the corporation formed by such consolidation or into which
         the Company is merged or the Person  which  acquires by  conveyance  or
         transfer the properties and assets of the Company  substantially  as an
         entirety  shall be a corporation  organized and existing under the laws
         of the  United  States  of  America  or any  State or the  District  of
         Colombia,  and shall  expressly  assume,  by an indenture  supplemental
         hereto,  executed  and  delivered to the  Trustee,  in form  reasonably
         satisfactory  to the  Trustee,  the due  and  punctual  payment  of the
         principal  of (and  premium,  if any) and interest on all the Bonds and
         the  performance of every covenant of this Indenture on the part of the
         Company to be performed or observed;

                  (2) immediately  after giving effect to such  transaction,  no
         Event of Default, and no event which, after notice or lapse of time, or
         both,  would  become an Event of Default,  shall have  happened  and be
         continuing;

                  (3) immediately after giving effect to such  transaction,  the
         corporation  formed by such  consolidation or into which the Company is
         merged shall have equity  securities  listed on a Quotation System or a
         national  securities  exchange,  and immediately after giving affect to
         such transaction the Bonds are convertible into such securities;

                  (4) the Company  has  delivered  to the  Trustee an  Officers'
         Certificate  and an Opinion of Counsel as  required by Section 102 each
         stating that such  consolidation,  merger,  conveyance  or transfer and
         such  supplemental  indenture  comply  with this  Article  and that all
         conditions  precedent  herein provided for relating to such transaction
         have been complied with, provided that such Opinion of Counsel may rely
         upon  a  certificate  of the  Company's  auditors  as to all  financial
         matters.

         Section 802.  Successor Corporation Substituted.

         Upon any consolidation or merger, or any conveyance,  transfer or lease
of the properties and assets of the Company as, or substantially as, an entirety
to any person in accordance with Section 801, the successor  corporation  formed
by such  consolidation  or into  which the  Company  is merged or to which  such
conveyance,  transfer or lease is made shall succeed to, and be substituted for,
and may exercise every right and power of, the Company under this Indenture with
the same effect as if such successor  corporation  had been named as the Company
herein; provided, however, that except in the case of a lease to another Person,
no such  conveyance  or transfer  shall have the effect of releasing  the Person
named  as the  "Company"  in the  first  paragraph  of  this  instrument  or any
successor  corporation  which shall  theretofore  have become such in the manner
prescribed in this Article from its liability as obligor and maker on any of the
Bonds.

                                  ARTICLE NINE

                             SUPPLEMENTAL INDENTURES

         Section 901.  Supplemental Indentures without Consent of Bondholders.

         Without  the  consent of the Holders of any Bonds,  the  Company,  when
authorized by a Board Resolution,  and the Trustee, at any time and from time to
time,  may  enter  into  one or more  indentures  supplemental  hereto,  in form
satisfactory to the Trustee, for any of the following purposes:

                  (1) to evidence the  succession of another  corporation to the
         Company,  and the  assumption by any such successor of the covenants of
         the Company herein and in the Bonds contained; or

                  (2) to add to the covenants of the Company, for the benefit of
         the Holders of the Bonds,  or to  surrender  any right or power  herein
         conferred upon the Company; or

                  (3) to  change  or  eliminate  any of the  provisions  of this
         Indenture,  provided that any such change or  elimination  shall become
         effective only when there is no Bond  Outstanding  created prior to the
         execution  of such  supplemental  indenture  which is  entitled  to the
         benefit of such provision; or

                  (4) to secure the Bonds; or

                  (5) to cure  any  ambiguity,  to  correct  or  supplement  any
         provision  herein which may be  inconsistent  with any other  provision
         herein,  or to make any other  provisions  with  respect  to matters or
         questions  arising under this Indenture which shall not be inconsistent
         with the provisions of this  Indenture,  provided such action shall not
         adversely affect the interest of the Holders of the Bonds.

         Section 902.  Supplemental Indentures with Consent of Bondholders.

         With  the  consent  of the  Holders  of not  less  than a  majority  in
principal amount of the outstanding  Bonds, by Act of said Holders  delivered to
the Company and the Trustee, the Company, when authorized by a Board Resolution,
and the Trustee may enter into an indenture or  indentures  supplemental  hereto
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating any of the provisions of the Indenture or of modifying in any manner
the rights of the Holders of the Bonds under this Indenture;  provided, however,
that no such supplemental  indenture shall, without the consent of the Holder of
each Outstanding Bond affected thereby,

                  (1)  impair or affect  the  right of the  Holders  of Bonds to
         receive  payment  of the  principal  amount of, or any  installment  of
         interest on, the Bond on or after the Stated  Maturity of the principal
         or any interest installment, as appropriate, or

                  (2)  impair or affect  the  right of the  Holders  of Bonds to
         institute  suit for the  enforcement of any payment of principal of (or
         premium,  if any)  or  interest  on any  Bond on or  after  the  Stated
         Maturity  thereof  (or,  in the case of  redemption,  on or  after  the
         Redemption  Date)  on or  after  the  Repayment  Date,  except  as to a
         postponement of an interest payment consented to as provided in Section
         512, or

                  (3) modify any of the  provisions  of parts (1) or (2) of this
         Section.

         It shall not be necessary for any Act of Bondholders under this Section
to approve the particular form of any proposed  supplemental  indenture,  but it
shall be sufficient if such Act shall approve the substance thereof.

         Section 903.  Execution of Supplemental Indentures.

         In  executing,  or  accepting  the  additional  trusts  created by, any
supplemental indenture permitted by this Article or the modifications thereby of
the trusts created by this Indenture,  the Trustee shall be entitled to receive,
and  (subject  to Section  601) shall be fully  protected  in relying  upon,  an
Opinion of Counsel stating that the execution of such supplemental  indenture is
authorized  or  permitted  by this  Indenture.  The Trustee  may,  but shall not
(except to the extent required in the case of a supplemental  indenture  entered
into under  Section  901(4) be obligated  to,  enter into any such  supplemental
indenture  which affects the Trustee's  own rights,  duties or immunities  under
this Indenture or otherwise.

         Section 904.  Effect of Supplemental Indentures.

         Upon the execution of any  supplemental  indenture  under this Article,
this Indenture shall be modified in accordance therewith,  and such supplemental
indenture shall form a part of this Indenture for all purposes; and every Holder
of Bonds theretofore or thereafter  authenticated and delivered  hereunder shall
be bound thereby.

         Section 905.  Reference in Bonds to Supplemental Indentures.

         Bonds   authenticated   and  delivered   after  the  execution  of  any
supplemental  indenture  pursuant to this Article  shall bear a notation in form
approved  by the  Trustee as to any  matter  provided  for in such  supplemental
indenture.  If the  Company  shall so  determine,  new Bonds so  modified  as to
conform,  in the opinion of the Trustee and the Board of Directors,  to any such
supplemental  indenture  may  be  prepared  and  executed  by  the  Company  and
authenticated and delivered by the Trustee in exchange for Outstanding Bonds.

         Section 906.  Effect on Senior Indebtedness.

         No  supplemental  indenture  shall  adversely  affect the rights of any
holder of Senior  Indebtedness  under Article Twelve without the consent of such
holder.

                                   ARTICLE TEN

                                    COVENANTS

         Section 1001.  Payment of Principal, Premium and Interest.

         The Company will duly and punctually pay the principal of (and premium,
if any) and interest on the Bonds in accordance  with the terms of the Bonds and
this Indenture.

         Section 1002.  Maintenance of Office or Agency.

         The Company will  maintain in each Place of Payment an office or agency
where  Bonds  may  be  presented  or   surrendered   for  payment,   conversion,
registration of transfer or exchange, which may be the Principal Corporate Trust
Office of the Trustee, and will maintain in Phoenix, Arizona an office or agency
where  notices  and  demands to or upon the  Company in respect of the Bonds and
this Indenture may be served. The Company will give prompt written notice to the
Trustee of the location,  and of any change in the  location,  of such office or
agency.  If at any time the Company shall fail to maintain such office or agency
or  shall  fail  to  furnish  the  Trustee  with  the  address   thereof,   such
presentations,  surrenders,  notices  and  demands  may be made or served at the
principal corporate trust office of the Trustee, and the Company hereby appoints
the Trustee its agent to receive all such presentations, surrenders, notices and
demands.

         The  Company  may also  from  time to time  designate  by notice to the
Trustee as provided herein one or more other offices or agencies where the Bonds
may be presented or  surrendered  for any or all such purposes and may from time
to time by similar notice rescind such designations;  provided, however, that no
such  designation  or  recision  shall in any manner  relieve the Company of its
obligation  to  maintain  an office or agency in the Place of  Payment  for such
purposes. The Company will give prompt written notice to the Trustee of any such
designation  or  rescission  and of any change in the location of any such other
office or agency.

         Section 1003.  Money for Bond Payments to be Held in Trust.

         If the Company shall at any time act as its own Paying Agent,  it will,
on or before each due date of the principal of (and premium, if any) or interest
on any of the Bonds,  segregate and hold in trust for the benefit of the Persons
entitled thereto a sum sufficient to pay the principal (and premium,  if any) or
interest  so  becoming  due until  such sums  shall be paid to such  persons  or
otherwise  disposed of as herein provided,  and will promptly notify the Trustee
of its action or failure so to act.

         Whenever the Company shall have one or more Paying Agents,  it will, on
or before each due date of the principal of (and premium, if any) or interest on
any Bonds,  deposit with a Paying Agent a sum  sufficient  to pay the  principal
(and premium, if any) or interest, so becoming due, such sum to be held in trust
for the benefit of the Persons entitled to such principal, (and premium, if any)
or  interest,  and (unless  such Paying  Agent is the  Trustee) the Company will
promptly notify the Trustee of its action or failure so to act.

         The  Company  will cause each  Paying  Agent  other than the Trustee to
execute  and  deliver to the Trustee an  instrument  in which such Paying  Agent
shall agree with the Trustee,  subject to the  provisions of this Section,  that
such Paying Agent will

                  (1) hold all sums held by it for the payment of  principal  of
         (and premium,  if any) or interest on Bonds in trust for the benefit of
         the  Persons  entitled  thereto  until  such sums shall be paid to such
         Persons or otherwise disposed of as herein provided;

                  (2) give the Trustee  notice of any default by the Company (or
         any other  obligor upon the Bonds) in the making of any such payment of
         principal (and premium, if any) or interest on the Bonds; and

                  (3) at any time during the  continuance  of any such  default,
         upon the written  request of the Trustee,  forthwith pay to the Trustee
         all sums so held in trust by such Paying Agent.

         The  Company  may at  any  time,  for  the  purpose  of  obtaining  the
satisfaction  and discharge of this Indenture or for any other purpose,  pay, or
by Company Order direct any Paying Agent to pay, to the Trustee all sums held in
trust by the Company or such Paying  Agent,  such sums to be held by the Trustee
upon the same  trusts as those upon which such sums were held by the  Company or
such Paying Agent;  and,  upon payment by any Paying Agent to the Trustee,  such
Paying Agent shall be released from all further  liability  with respect to such
monies.

         Any monies deposited with the Trustee or any Paying Agent, or then held
by the Company,  in trust for the payment of the principal of (and  premium,  if
any) or interest on any Bond and  remaining  unclaimed  for five (5) years after
such  principal  (and  premium,  if any) or interest  has become due and payable
shall  be paid to the  Company  on  Company  Request,  or (if  then  held by the
Company) shall be discharged from such trust;  and the Holder of such Bond shall
thereafter,  as an  unsecured  general  creditor,  look only to the  Company for
payment  thereof,  and all  liability  of the Trustee or such Paying  Agent with
respect  to such  trust  money,  and all  liability  of the  Company  as trustee
thereof,  shall thereupon  cease;  provided,  however,  that the Trustee or such
Paying  Agent,  before  being  required to make any such  repayment,  may at the
Company's  sole option and at the expense of the Company  cause to be  published
once,  in a  newspaper  of  general  circulation  in  Phoenix,  Arizona  or,  if
different,  in the Place of Payment,  notice that such monies remains  unclaimed
and that,  after the date of such  publication,  any  unclaimed  balance of such
money then remaining will be repaid to the Company.

         Section 1004.  Payment of Taxes.

         The Company will pay or  discharge  or cause to be paid or  discharged,
before the same shall become delinquent, all taxes, assessments and governmental
charges  levied or imposed  upon it or upon its  income,  profits  or  property;
provided, however, that the Company shall not be required to pay or discharge or
cause to be paid or discharged any such tax,  assessment,  charge or claim whose
amount,   applicability  or  validity  is  being  contested  in  good  faith  by
appropriate proceedings.

         Section 1005.  Maintenance of Properties.

         The Company will cause all its properties used or useful in the conduct
of its business to be maintained and kept in good conditions, repair and working
order and supplied  with all  necessary  equipment and will cause to be made all
necessary repairs, renewals, replacements, betterments and improvements thereof,
all as in the  judgment  of the Company may be  necessary  so that the  business
carried on in connection therewith may be properly and advantageously  conducted
at all times; provided,  however, that nothing in this Section shall prevent the
Company  from  discontinuing  the  operation  and  maintenance  of  any  of  its
properties if such discontinuance is, in the judgment of the Company,  desirable
in the conduct of its business and not  disadvantageous  in any material respect
to the Bondholders.

         Section 1006.  Statement as to Compliance.

         The Company  will  deliver to the  Trustee,  within one hundred  twenty
(120) days after the end of each fiscal year, a written  statement signed by the
President  or a Vice  President  of the  Company,  stating,  as to  each  signer
thereof, the matters required by Section 703(4) hereof. The Company acknowledges
that its fiscal year ends on December 31 of each year.

         Section 1007.  Corporate Existence.

         Subject to Article  Eight,  the Company will do or cause to be done all
things  necessary  to preserve  and keep in full force and effect its  corporate
existence,  rights  (charter and statutory) and franchises;  provided,  however,
that the Company  shall not be  required  to preserve  any right if the Board of
Directors shall determine that the  preservation  thereof is no longer desirable
in the conduct of the  business  of the Company or that the loss  thereof is not
disadvantageous in any material respect to the Bondholders.

         Section 1008.  Insurance.

         Subject  to the right to sell,  abandon  or  otherwise  dispose  of any
building or  property  whenever  in the  opinion of the Board of  Directors  the
retention thereof is inadvisable or not necessary to the business of the Company
and its Subsidiaries, the Company will at all times cause all buildings, plants,
equipment  and  other  insurable  properties  owned  or  operated  by it or  any
Subsidiary  to be properly  insured and kept  insured  with  insurance  carriers
acceptable to the Board of Directors in its reasonable judgement,  or adequately
insured by means of property inter-insurance  contracts,  against loss or damage
by fire and  other  hazards,  in  amounts  deemed  appropriate  by the  Board of
Directors.

         Section 1009.  Life Insurance on Key Personnel.

         The  Company  shall  obtain and  maintain in full force and effect "key
person" life insurance  policy covering Joseph P. Martori.  Such insurance shall
be in the  aggregate  face  amount of  $5,000,000.00,  shall be  placed  with an
insurance carrier  reasonably  chosen by the Board of Directors,  and shall name
the Company as the beneficiary  thereof.  Any net proceeds from such policy,  to
the  extent of the  principal  amount of the Bonds  Outstanding,  plus  interest
accrued and unpaid,  shall be set aside by the Company and held in trust for the
purpose of either paying the principal  amount of the Bonds upon Maturity or, at
the  discretion of the Board of  Directors,  to redeem a portion of the Bonds as
provided in this Indenture.

         Section 1010.  Particular Covenants as to Certain of Company's Affairs.

         The Company at all times will keep,  and will cause each  Subsidiary to
keep, true and complete books of record and account,  all in reasonable  detail,
with respect to all transactions between the Company or such Subsidiary,  as the
case may be, and any  Affiliate of the  Company,  other than a  Subsidiary.  The
Company shall furnish to the Trustee  summaries of such transactions as the same
may reasonably be requested by the Trustee from time to time.

         Section 1011.    Limitations on Dividends and Other Distributions.

         For such time as at least fifty percent  (50%) of the principal  amount
of the Bonds are outstanding,  the Company will not declare or pay to holders of
its Common Stock any cash  dividends  or dividends in kind other than  dividends
payable solely in shares of Common Stock.

         Section 1012.    Limitation on Liquidation.

         The Board of  Directors  or the holders of Common  Stock of the Company
shall not adopt a plan of liquidation  which provides for,  contemplates  or the
effectuation  of which is preceded by (i) the sale,  lease,  conveyance or other
disposition of all of the assets of the Company, otherwise than substantially as
an  entirety,  and  (ii) the  distribution  of all or  substantially  all of the
proceeds  of such  sale,  lease,  conveyance  or  other  disposition  and of the
remaining  assets of the  Company,  to the holders of Common  Stock or Preferred
Stock unless the Company, prior to making any liquidating  distribution pursuant
to such plan, makes provision for the satisfaction of its respective obligations
hereunder  and under the Bonds as to the payment of  principal  and  interest on
such Bonds.

         Section 1013.    Overhead Allocation Limitation.

         The Company  shall  maintain  its annual  expenditures  for general and
administrative  costs at an amount  not to  exceed  16% of the  Company's  gross
revenue.

         Section 1014.    Limitation on Change of Control.


         Subject to the second paragraph of this Section 1014, the Company shall
not experience a change in control, where "Change in Control" means (a) when any
person,  or any persons  acting  together  which would  constitute a "group" for
purposes  of Section  13(d) of the  Exchange  Act (other  than a person or group
including or comprised  of the  Company,  an entity in which Joseph P.  Martori,
Edward J. Martori or, Martori Enterprises  Incorporated owns an interest (or any
of them individually),  any Subsidiary,  any employee stock purchase plan, stock
option plan or other  incentive  plan or program,  retirement  plan or automatic
dividend  reinvestment plan or any substantially  similar plan of the Company or
any Subsidiary or any person  holding  securities of the Company for or pursuant
to the terms of any such plan,  together  with any  affiliates  thereof),  shall
acquire  beneficial  ownership (as defined in Rule 13d-3 under the Exchange Act)
of at least a majority of all classes of capital  stock of the  Company,  or (b)
all or  substantially  all of the Company's assets (defined for purposes of this
Section  1014 as  greater  than 75% of the fair  market  value of the  Company's
assets) are sold as an entirety to any Person or related group of Persons in any
one transaction or series of related transactions.


         A "Change in Control"  shall not be contrary to the foregoing  covenant
if (i) the Sale Price of the  Common  Stock on the date of the Change in Control
occurred  is at  least  105% of the  Conversion  Price of the  Bonds  in  effect
immediately  preceding  the time of such Change in  Control,  or (ii) all of the
consideration (excluding cash payments for fractional shares) in the transaction
giving rise to such Change in Control to the holders of Common Stock consists of
securities  that are, or are  immediately  upon  issuance  will be,  listed on a
national  exchange  or quoted  on a  Quotation  System,  and as a result of such
transaction the securities become  convertible into such security,  or (iii) the
consideration  in the  transaction  giving rise to such Change in Control to the
holders  of  the  Common  Stock  consists  of  cash,  securities  that  are,  or
immediately upon issuance will be, listed on a national  securities  exchange or
quoted on a Quotation  System,  or a combination of cash and such securities and
the  aggregate  fair  value  of  such  consideration  is at  least  105%  of the
Conversion Price of the Bonds in effect on the date  immediately  preceding such
transaction,  or (iv) the Bonds or the  shares of Common  Stock  into  which the
Bonds are converted  pursuant to Article  Thirteen  hereof are freely  tradeable
without restriction in time or quantity with respect to sales of Bonds or shares
of Common Stock.

         Section 1015.  Waiver of Certain Covenants.

         Without limiting the rights of the Holders and the Company with respect
to waivers  and  amendments  set forth in Section  513 and 902,  the Company may
fail, in any particular  instance,  to comply with any covenant or condition set
forth in Section 1001 to 1015,  which  otherwise does not have a specific waiver
provision,  if before or after the time for such  compliance  the  Holders of at
least a majority in principal amounts of the Bonds Outstanding  shall, by Act of
such Holders,  either waive such  compliance in such instance or generally waive
compliance  with such covenant or condition,  but no such waiver shall extend to
or affect such covenant or condition  except to the extent so expressly  waived,
and, until such waiver shall become  effective,  the  obligations of the Company
and the duties of the Trustee in respect of any such covenant or condition shall
remain in full force and effect.

                                 ARTICLE ELEVEN

                               REDEMPTION OF BONDS

         Section 1101.  Right of Redemption.

         The Company may, at its option,  redeem  (provided  that at the time of
first publication of notice of redemption it is not in default in the payment of
any  Senior  Indebtedness  and that at such time the  making of such  redemption
would not result in a default in any  covenant  contained  in any  indenture  or
other  instrument  pursuant to which Senior  Indebtedness  is  outstanding)  the
Bonds,  at any time as a whole or from time to time in part as set forth  herein
for a "Redemption  Price" equal to one hundred twenty percent (120%) of the then
principal  amount of the Bonds plus, in each case,  any interest  accrued on the
Bonds so redeemed to the Redemption Date,  exclusive of installments of interest
whose Stated  Maturity is on or prior to the Redemption  Date,  payment of which
shall have been made or duly provided for to the registered  Holders of Bonds on
the relevant Record Dates in accordance with Section 307. Such redemption  right
may be  exercised  from and after the date on which the Sale  Price per share of
Common  Stock for any twenty (20)  consecutive  Trading Days equaled or exceeded
four dollars ($4.00) per share (the "Redemption Mark").

         If the Company (i) subdivides its  outstanding  shares of Common Stock,
(ii) pays a dividend in shares of Common  Stock or makes a  distribution  on its
Common Stock in shares of Common Stock, or (iii) issues by  reclassification  of
its Common Stock any shares of capital stock of the Company, the Redemption Mark
shall be  proportionately  decreased.  If the Company  combines the  outstanding
shares  of Common  Stock,  then the  Redemption  Mark  shall be  proportionately
increased.  Any adjustment shall be effective  immediately after the record date
in the case of a dividend or distribution  and  immediately  after the effective
date in the case of a subdivision, reclassification or combination.

         Notice of any redemption shall be mailed by first-class  mail,  postage
prepaid to the  registered  Holders of the Bonds  designated  for  redemption at
their  addresses  as the same shall  appear on the Bond  Register  not less than
fifteen (15) days but not more  than  sixty  (60) days  prior to the  Redemption
Date, subject to all the conditions and provisions of the Indenture.

         Section 1102.  Applicability of Article.

         Redemption  of Bonds at the  election of the Company or  otherwise,  as
permitted  or  required by any  provision  of this  Indenture,  shall be made in
accordance with such provision and this Article.

         Section 1103.  Election to Redeem; Notice to Trustee.

         The election of the Company to redeem any Bonds shall be evidenced by a
Board  Resolution.  In case of any  redemption at the election of the Company of
less than all of the Bonds,  the Company shall, at  least thirty (30) days prior
to the  Redemption  Date fixed by the Company  (unless a shorter notice shall be
satisfactory  to the Trustee)  notify the Trustee of such Redemption Date and of
the principal amount of Bonds to be redeemed.

         Section 1104.  Selection by Trustee of Bonds to be Redeemed.

         If less than all the Bonds are to be redeemed,  the particular Bonds to
be  redeemed  shall be  selected  not more than  fifteen  (15) days prior to the
Redemption Date by the Trustee, from the Outstanding Bonds not previously called
for  redemption,  by such method as the Trustee shall deem fair and  appropriate
and which may provide for the  selection for  redemption  of portions  (equal to
$1,000  or any  integral  multiple  thereof)  of the  principal  of  Bonds  of a
denomination larger than $1,000.

         The Trustee shall  promptly  notify the Company in writing of the Bonds
selected  for  redemption  and,  in the case of any Bond  selected  for  partial
redemption, the principal amount thereof to be redeemed.

         For all  purposes  of this  Indenture,  unless  the  context  otherwise
requires,  all provisions  relating to the redemption of Bonds shall relate,  in
the case of any Bond  redeemed or to be redeemed only in part, to the portion of
the principal of such Bond which has been or is to be redeemed.

         Section 1105.  Notice of Redemption.


         Notice of any redemption  shall be given by first-class  mail,  postage
prepaid,  mailed not less  than  thirty (30) nor more than sixty (60) days prior
to the Redemption  Date, to each Holder of Bonds to be redeemed,  at his address
appearing in the debenture Register.


         All notices of redemption shall state:

                  (1) the Redemption Date;

                  (2) the Redemption Price;

                  (3) if less than all Outstanding Bonds are to be redeemed, the
         identification (and, in the case of partial redemption,  the respective
         principal amounts) of the Bonds to be redeemed;

                  (4) that on the  Redemption  Date the  Redemption  Price  will
         become  due and  payable  upon each such Bond  (together  with  accrued
         interest to the Redemption  Date payable as provided in Section 307 and
         1107),  and that interest  thereon shall cease to accrue from and after
         said date; and

                  (5) the  place  where  such  Bonds are to be  surrendered  for
         payment of the Redemption Price, which shall be the office or agency of
         the Company in the Place of Payment  (which may be the corporate  trust
         office of the Trustee).

         Notice of  redemption  of Bonds to be redeemed  at the  election of the
Company  shall be given by the  Company  or, at the  Company's  request,  by the
Trustee in the name and at the expense of the Company.

         Section 1106.  Deposit of Redemption Price.

         Prior to any  Redemption  Date,  the  Company  shall  deposit  with the
Trustee or with a Paying  Agent (or,  if the  Company is acting as it own Paying
Agent,  segregate  and hold in trust as provided  in Section  1003) an amount of
money  sufficient to pay the  Redemption  Price on all the Bonds which are to be
redeemed on that date.

         Section 1107.  Bonds Payable on Redemption Date.

         Notice of redemption having been given as aforesaid, the Bonds so to be
redeemed shall, on the Redemption Date, become due and payable at the Redemption
Price  therein  specified and from and after such date (unless the Company shall
default in the payment of the Redemption Price and accrued  interest) such Bonds
shall cease to bear  interest.  Upon  surrender of such Bonds for  redemption in
accordance  with said  notice,  such Bonds  shall be paid by the  Company at the
Redemption  Price,  together  with  accrued  interest  to the  Redemption  Date.
Installments  of interest whose Stated Maturity is on or prior to the Redemption
Date  shall be payable to the  Holders of such Bonds  registered  as such on the
relevant  Record Dates  according to their terms and the  provisions  of Section
307.

         If any Bond called for  redemption  shall not be so paid upon surrender
thereof for redemption,  the principal (and premium,  if any) shall, until paid,
bear interest from the Redemption Date at the rate borne by the Bond.

         Section 1108.  Bonds Redeemed in Part.

         Any Bond which is to be redeemed only in part shall be surrendered at a
Place  of  Payment  (with,  if the  Company  or the  Trustee  so  requires,  due
endorsement by, or a written  instrument of transfer in form satisfactory to the
Company and the Trustee  duly  executed  by, the Holder  thereof or his attorney
duly  authorized in writing) and the Company shall execute and the Trustee shall
authenticate  and deliver to the Holder of such Bond without service  charge,  a
new Bond or Bonds, of any authorized denomination as requested by such Holder in
aggregate  principal amount equal to and in exchange for the unredeemed  portion
of the principal of the Bond so surrendered.



                                 ARTICLE TWELVE

                             SUBORDINATION OF BONDS

         Section 1201.  Agreement to Subordinate.


         The  Company  covenants  and  agrees,  and each  Holder of Bonds by his
acceptance  thereof (whether upon original issue or upon transfer or assignment)
likewise  covenants and agrees,  that the indebtedness  represented by the Bonds
and the payment of the principal of (and  premium,  if any) and interest on each
and all of the Bonds is hereby expressly subordinated,  and junior to the extent
and in the  manner  hereinafter  set  forth,  in right of  payment  to the prior
payment in full of all Senior Indebtedness.

         Section 1202.  Distribution of Assets, Other than Collateral Stock.

         Upon any  distribution  of assets of the Company upon any  dissolution,
winding-up, liquidation or reorganization of the Company, whether in bankruptcy,
insolvency, reorganization or receivership proceedings or upon an assignment for
the benefit of creditors or any other  marshalling of the assets and liabilities
of the Company or upon any  acceleration  or maturity or the Bonds or otherwise,
subject in all events to any rights of the  Trustee and the Holders of the Bonds
to proceed against the Collateral Stock:

                  (1) the  holders of all  Senior  Indebtedness  shall  first be
         entitled  to receive  payment  in full of the  principal  thereof  (and
         premium, if any) and interest due thereon, or adequate provisions shall
         be made for such payment,  before the Holders or the Bonds are entitled
         to receive any payment on account of the  principal of (or premium,  if
         any) or interest on the Indebtedness evidenced by the Bonds; and

                  (2) any payment by, or  distribution of assets of, the Company
         of any kind or character,  whether in cash, property or securities,  to
         which the Holders of the Bonds or the Trustee would be entitled  except
         for the  provisions  of this Article  shall be paid or delivered by the
         person  making  such  payment  or  distribution,  whether a trustee  in
         bankruptcy, a receiver or liquidating trustee or otherwise, directly to
         the holders of Senior Indebtedness which may have been issued,  ratably
         according to the aggregate  amounts  remaining unpaid on account of the
         Senior  Indebtedness  held  or  represented  by  each,  to  the  extent
         necessary to make payment in full of all Senior Indebtedness  remaining
         unpaid after giving effect to any  concurrent  payment or  distribution
         (or provision therefore) to the holders of such Senior Indebtedness.

         Section 1203. No Payment to  Bondholders if Senior  Indebtedness  is in
Default.

         (a) Upon the  maturity  of any  Senior  Indebtedness  by lapse of time,
acceleration  or  otherwise,  all principal  thereof (and  premium,  if any) and
interest due thereon  shall first be paid in full, or such payment duly provided
for in cash or in a manner  satisfactory to the holder or holders of such Senior
Indebtedness  before  any  payment is made on  account  of the  principal  of or
interest on the Bonds or to acquire or redeem any of the Bonds.

         (b) Upon the  happening  of an event of  default  with  respect  to any
Senior  Indebtedness,  as such event of  default  is  defined  therein or in the
instrument  under which it is outstanding,  permitting the holders to accelerate
the maturity thereof,  and, if the default is other than a default in payment of
the principal of (or premium,  if any) or interest on such Senior  Indebtedness,
upon written  notice  thereof given to the Company and the Trustee by the holder
or  holders   of  such   Senior   Indebtedness   or  their   representative   or
representatives, unless and until such event of default shall have been cured or
waived or shall have  ceased to exist,  no payment  shall be made by the Company
with  respect to the  principal or interest on the Bonds or to acquire or redeem
any of the Bonds.

         Section 1204.  Subrogation.

         Subject to the payment in full of all Senior Indebtedness,  the Holders
of the  Bonds  shall be  subrogated  to the  rights  of the  holders  of  Senior
Indebtedness  to  receive  payments  or  distributions  of  cash,   property  or
securities of the Company applicable to the Senior  Indebtedness (other than the
Collateral  Stock)  until all amounts  owing on the Bonds shall be paid in full,
and,  as  between  the  Company,  its  creditors  other  than  holders of Senior
Indebtedness, and the Holders of the Bonds, no such payment or distribution made
to the holders of Senior  Indebtedness by virtue of this Article which otherwise
would have been made to the Holders of the Bonds shall be deemed to be a payment
by the Company on account of the Senior  Indebtedness,  it being understood that
the  provisions of this Article are intended  solely for the purpose of defining
the  relative  rights of the  Holders  of the  Bonds,  on the one hand,  and the
holders of Senior Indebtedness, on the other hand.

         Section 1205.  Obligation of Company Unconditional.

         Nothing  contained in this Article or elsewhere in this Indenture or in
the Bonds is intended to or shall impair, as between the Company,  its creditors
other than the holders of Senior Indebtedness, and the Holders of the Bonds, the
obligation of the Company,  which is absolute and  unconditional,  to pay to the
Holders of the Bonds such principal (and premium, if any) of and interest on the
Bonds as and when the same shall become due and payable in accordance with their
terms,  or affect the relative  rights of the Holders of the Bonds and creditors
of the Company other than the holders of Senior Indebtedness, nor shall anything
herein or exercising  all remedies  otherwise  permitted by applicable  law upon
default under this Indenture,  subject to the rights, if any, under this Article
Twelve of the  holders of Senior  Indebtedness  in respect of cash,  property or
securities of the Company received upon the exercises of any such remedy.

         Upon any payment or distribution  of assets of the Company  referred to
in this  Article , the Trustee and the Holders of the Bonds shall be entitled to
rely upon any order or decree  made by any court of  competent  jurisdiction  in
which any such dissolution, winding-up, liquidation or reorganization proceeding
affecting  the  affairs of the Company is pending or upon a  certificate  of the
liquidating  trustee or agent or other person making any payment or distribution
to the Trustee or to the  Holders of the Bonds for the  purpose of  ascertaining
the persons entitled to participate in such payment or distribution, the holders
of the Senior  Indebtedness  and other  Indebtedness or the Company,  the amount
thereof or payable thereon, the amount paid or distributed thereon and all other
facts pertinent thereto or to this Article Twelve.

         Section 1206.  Payments on Bonds Permitted.

         Nothing   contained  in  this  Article  Twelve  or  elsewhere  in  this
Indenture,  or in any of the  Bonds,  shall (a)  affect  the  obligation  of the
Company to make,  or prevent the Company from making,  at any time except during
the  pendency of any  dissolution,  winding-up,  liquidation  or  reorganization
proceeding,  and except during the continuance of any even of default  specified
in Section 1203 (not cured or waived), payments at the time of principal of (and
premium, if any) or interest on the Bonds, or (b) prevent the application by the
Trustee or any Paying  Agent of any moneys  held by the  Trustee or such  Paying
Agent,  in trust for the benefit of the  Holders of Bonds as to which  notice of
redemption  shall  have been  mailed or  published  at least  once  prior to the
happening of an event of default specified in Section 1203, to the payment of or
on account of the principal (and premium, if any) and interest on such Bonds, or
(c) prevent  the  application  by the Trustee or any Paying  Agent of any moneys
deposited  prior to the  happening of any event of default  specified in Section
1203, with the Trustee or such Paying Agent in trust for the purpose of paying a
specified  installment or  installments or interest on the Bonds, to the payment
of such  installments  of interest on the Bonds;  or (d) prevent the exercise by
the Trustee or the  Bondholders of their  respective  rights with respect to the
Collateral Stock.

         Section 1207.  Effectuation of Subordination by Trustee.

         Each Holder of Bonds, by his acceptance thereof, authorizes and directs
the Trustee in his behalf (subject to Section 601) to take such action as may be
necessary  or  appropriate  to  effectuate  the  subordination  provided in this
Article  and  appoints  the Trustee  his  attorney-in-fact  for any and all such
purposes.

         Section 1208.  Notice to Trustee.

         The Company shall give prompt written notice to the Trustee of any fact
known to the Company which would  prohibit the making of any payment of money to
or by the  Trustee in respect of the Bonds  pursuant to the  provisions  of this
Article.  Notwithstanding the provisions of this Article or any other provisions
of this Indenture,  but subject to section 601, the Trustee shall not be charged
with  knowledge of the existence of any facts which would prohibit the making of
any  payment  or  distribution  to or by the  Trustee  in  respect  of the Bonds
pursuant to the  provisions of this Article,  unless and until the Trustee shall
have received  written  notice  thereof from the Company,  any  Bondholder,  any
Paying Agent or a holder or holders of Senior  Indebtedness  or from any trustee
therefor;  and prior to the receipt of any such  written  notice,  the  Trustee,
subject to the  provisions of Section 601,  shall be entitled in all respects to
assume that no such facts exist.

         Subject to the provisions of Section 601, the Trustee shall be entitled
to rely on the  delivery  to it of a  written  notice  by a Person  representing
himself or herself to be a holder of Senior Indebtedness (or a trustee on behalf
of such  holder)  to  establish  that such  notice has been given by a holder of
Senior Indebtedness or a trustee on behalf of any such holder. In the event that
the Trustee  determines  in good faith that  further  evidence is required  with
respect  to the  right of any  Person  as a holder  of  Senior  Indebtedness  to
participate in any payment or distribution pursuant to this Article, the Trustee
may request such Person furnish  evidence to the reasonable  satisfaction of the
Trustee as to the amount of Senior  Indebtedness held by such Person, the extent
to which such Person is entitled to participate in such payment or  distribution
and any other fact  pertinent to the rights of such Person  under this  Article;
and if such  evidence  is not  furnished,  the  Trustee may defer any payment or
distribution to such Person pending  judicial  determination  as to the right of
such Person to receive such payment or distribution.

         Section 1209.  Rights of Holders of Senior Indebtedness Not Impaired.

         No right of any present or future holder of any Senior  Indebtedness to
enforce the  subordination  herein shall at any time or in any way be prejudiced
or  impaired  by any act or failure to act on the part of the  Company  with the
terms, provisions and covenants of this Indenture.

         Section 1210. Trustee Not Fiduciary for Holders of Senior Indebtedness.

         The  Trustee  shall  not be  deemed  to owe any  fiduciary  duty to the
holders of Senior Indebtedness and shall not be liable to any such holders if it
shall in good faith pay over or distribute  to the Holders of the Bonds,  to the
Company or to any other Person cash, property or securities to which any holders
of Senior Indebtedness shall be entitled by virtue of this Article or otherwise.

         Section 1211.  Rights of Trustee as Holder of Senior Indebtedness.

         The  Trustee in its  individual  capacity  shall be entitled to all the
rights set forth in this Article with respect to any Senior  Indebtedness  which
may at any time be held by it, to the same extent as any other  holder of Senior
Indebtedness,  and nothing in this Indenture shall deprive the Trustee of any of
its rights as such holder.

         Section 1212.  Article Applicable to Paying Agents.

         In case at any time any Paying Agent other than the Trustee  shall have
been appointed by the Company and be then acting  hereunder,  the term "Trustee"
as used in this Article shall in such case (unless the context  shall  otherwise
require) be construed as extending to and including such Paying Agent within its
meaning as fully for all intents and purposes as if such Paying Agent were named
in this  Article in addition to or in place of the Trustee;  provided,  however,
that  Section  1210 and 1211 shall not apply to the Company or any  Affiliate of
the Company if it or such Affiliate acts as Paying Agent.

         Section 1213.  Rights and Obligations Subject to Power of Court.

                                  
         The rights of the holders of Senior Indebtedness and the obligations of
the Trustee  and the  Bondholders  set forth in this  Article are subject to the
power of a court of competent  jurisdiction  to make other  equitable  provision
reflecting the rights  conferred in this Indenture upon the Senior  Indebtedness
and the holders  thereof with respect to the Bonds and the Holders  thereof by a
plan or reorganization under applicable bankruptcy law.

         Section 1214.  No Effect on Secured Interest.

         Nothing  contained  in this  Article  shall  impair  the  rights of the
Bondholders or the Trustee with respect to the Collateral  Stock,  as and to the
extent such  Collateral  Stock is pledged to secure the payment of principal and
interest  on  the  Bonds  under  Article  Fourteen  hereof,   including  without
limitation the rights of the Trustee and Bondholders to receive payment upon the
sale or other disposition of the Collateral Stock or upon an Event of Default.

                                ARTICLE THIRTEEN

                               CONVERSION OF BONDS

         Section 1301.  Conversion Privilege and Conversion Price.

         Subject to and upon compliance with the provisions of this Article,  at
the  option of the Holder  thereof,  any Bond or any  portion  of the  principal
amount thereof which is $1,000 or an integral  multiple thereof may be converted
at the principal amount thereof, or of such portion thereof, into fully paid and
nonassessable shares (calculated as to each conversion to the nearest 1/100 of a
share) of Common Stock of the Company,  at the Conversion  Price,  determined as
hereinafter provided, in effect at the time of conversion. Such conversion right
shall begin thirty (30) calendar days from the closing of the public offering of
the Bonds and shall expire at the close of business on _______________, 2000. In
case a Bond or portion  thereof is called for  redemption  or is  delivered  for
repurchase,  such  conversion  right in respect of the Bond or portion so called
shall  expire at the close of  business  on the last  business  day prior to the
Redemption  Date,  unless the  Company  defaults  in making the payment due upon
redemption.

   
         The price at which  shares  of Common  Stock  shall be  delivered  upon
conversion (the "Conversion Price") shall be $2.50 per share of Common Stock, as
adjusted in certain instances as provided in Section 1304 and 1305.
    

         Section 1302.  Exercise of Conversion Privilege.

     In order to exercise the conversion privilege, the Holder of any Bond to be
converted shall surrender such Bond, duly endorsed or assigned to the Company or
in blank,  at any office or agency of the Company  maintained  for that  purpose
pursuant to Section 1002,  accompanied  by written notice to the Company at such
office or agency  that the Holder  elects to convert  such Bond or, if less than
the entire principal  amount thereof is to be converted,  the portion thereof to
be converted.  Bonds surrendered for conversion during the period from the close
of business on any Regular Record Date next preceding any Interest  Payment Date
to the opening of business on such Interest Payment Date (the "Interest Period")
shall be  accompanied  by payment of an amount equal to the interest  payable on
such Interest  Payment Date on the principal  amount of Bonds being  surrendered
for conversion  unless the Bond or the portion  thereof being converted has been
called for redemption prior to such Interest Payment Date. Except as provided in
the  preceding  sentence  and subject to the last  paragraph  of Section 307, no
payment  or  adjustment  shall be made upon any  conversion  on  account  of any
interest  accrued on the Bonds  surrendered  for conversion or on account of any
dividends on the Common Stock issued upon conversion.  All payments  required by
this paragraph to be made by a Holder upon the surrender of Bonds for conversion
shall be made in same-day funds or other funds acceptable to the Company.

         Bonds shall be deemed to have been converted  immediately  prior to the
close of  business  on the day of  surrender  of such  Bonds for  conversion  in
accordance  with the  foregoing  provisions,  and at such time the rights of the
Holders of such Bonds as Holders shall cease, and the Person or Persons entitled
to receive the Common Stock  issuable upon  conversion  shall be treated for all
purposes as the record  holder or holders of such Common Stock at such time.  As
promptly as practicable on or after the conversion date, the Company shall issue
and shall deliver at such office or agency a certificate or certificates for the
number of full shares of Common Stock  issuable upon  conversion,  together with
payment in lieu of any fraction of a share, as provided in Section 1303.

         In the case of any Bond  which is  converted  in part  only,  upon such
conversion  the Company  shall execute and the Trustee  shall  authenticate  and
deliver to the Holder  thereof,  at the  expense of the  Company,  a new Bond or
Bonds of authorized  denominations  in aggregate  principal  amount equal to the
unconverted portion of the principal amount of such Bond.

         Section 1303.  Fractions of Shares.

         No fractional shares of Common stock shall be issued upon conversion of
Bonds.  If more than one Bond shall be surrendered for conversion at one time by
the same  Holder,  the  number  of full  shares  which  shall be  issuable  upon
conversion  thereof  shall be computed on the basis of the  aggregate  principal
amount of the Bonds (or specified  portions thereof) so surrendered.  Instead of
any  fractional  share of Common Stock which would  otherwise  be issuable  upon
conversion of any Bond or Bonds (or  specified  portions  thereof),  the Company
shall pay a cash  adjustment  in respect of such  fraction in an amount equal to
the same fraction of the Conversion Price per share of Common Stock.

         Section 1304.  Adjustment of Conversion Price.

                  (1) In case the Company shall  hereafter (i) pay a dividend in
         shares of Common  Stock or make a  distribution  on its Common Stock in
         shares of Common Stock, (ii) subdivide its outstanding shares of Common
         Stock into a greater  number of shares,  (iii) combine its  outstanding
         shares of Common Stock into a smaller number of shares or (iv) issue by
         reclassification of its Common Stock any shares of capital stock of the
         Company,  the  Conversion  Price in  effect  immediately  prior to such
         action  shall be  adjusted  so that the  Holder of any Bond  thereafter
         surrendered  for conversion  shall be entitled to receive the number of
         shares of Common Stock or other  capital  stock of the Company which he
         or she would have owned immediately following such action had such Bond
         been converted  immediately prior thereto.  An adjustment made pursuant
         to this  Subsection (1) shall become  effective  immediately  after the
         record date in the case of a dividend or distribution  and shall become
         effective  immediately  after  the  effective  date  in the  case  of a
         subdivision,  combination  or  reclassification.  If, as a result of an
         adjustment made pursuant to this Subsection (1), the Holder of any Bond
         thereafter  surrendered for conversion shall become entitled to receive
         shares of two or more  classes of capital  stock  (including  shares of
         Common  Stock and other  capital  stock) of the  Company,  the Board of
         Directors  (whose  determination  shall  be  conclusive  and  shall  be
         described  in a statement  filed with the Trustee)  shall  determine in
         good faith the allocation of the adjusted  Conversion  Price between or
         among shares of such classes of capital stock or shares of Common Stock
         and other capital stock.

                  (2) In any case in which this  Section  shall  require that an
         adjustment be made immediately following a record date, the Company may
         elect to defer (but only  until five (5)  Trading  Days  following  the
         filing by the Company with the Trustee of the certificate  described in
         (a)) issuing to the Holder of any Bond converted after such record date
         the shares of Common Stock issuable upon such conversion over and above
         the shares of Common Stock  issuable upon such  conversion on the basis
         of the Conversion Price prior to adjustment.

                  (3) No  adjustment in the  Conversion  Price shall be required
         unless  such  adjustment  would  require an  increase or decrease of at
         least one  percent  (1%) of such  price;  provided,  however,  that any
         adjustments  which by reason of this Subsection (3) are not required to
         be made  shall  be  carried  forward  and  taken  into  account  in any
         subsequent  adjustment and, provided further,  that adjustment shall be
         required and made in  accordance  with the  provisions  of this Article
         Thirteen  (other than this  Subsection (3)) not later than such time as
         may  be  required  in  order  to  preserve  the  tax-free  nature  of a
         distribution to the holders of Bonds or Common Stock.  All calculations
         under this  Section  1304 shall be made to the  nearest  cent or to the
         nearest  1/100th  of a  share,  as the case  may be.  Anything  in this
         Section to the contrary notwithstanding,  the Company shall be entitled
         to make such  reductions in the Conversion  Price, in addition to those
         required by this Section, as it in its discretion shall determine to be
         advisable  in order  that any stock  dividend,  subdivision  of shares,
         distribution or rights to purchase stock or securities, or distribution
         of securities convertible into or exchangeable for stock hereafter made
         by the Company to its stockholders shall not be taxable.

         Section 1305.  Adjustment Based on Market Price.

    

         In addition to the adjustments provided in Section 1304, the Conversion
Price shall be adjusted on  [insert 30th calendar day  after second  anniversary
of the  "Closing  Date," as defined in the  Underwriting  Agreement  executed in
connection  with the  initial  offering  of the  Bonds]______________,  1997 and
[insert  30th  calendar  day  after  fourth  anniversary of  the Closing  Date],
______________, 1999 as follows:


         At 5:00 p.m. local  Phoenix,  Arizona time on [insert 30th calendar day
         after second  anniversary  of the Closing Date]  _________,  1997,  the
         Conversion  Price for all Bonds  Outstanding  shall be  adjusted to the
         higher of: (1) seventy-five percent (75%) of the "Mark Price" of Common
         Stock,  where  the  "Mark  Price" is  defined  as a price  equal to the
         average of the Sale Price of Common  Stock as of the close of  business
         each day for the period  beginning  [insert  30th  calendar  day before
         second anniversary of the Closing Date] ______________, 1997 and ending
         [insert  date  before   second   anniversary   of  the  Closing   Date]
         ______________, 1997; or (2) $2.50 per share of Common Stock;

         At 5:00 p.m. local  Phoenix,  Arizona time on [insert 30th calendar day
         after  fourth  anniversary  of  the  Closing  Date]_______,   1999  the
         Conversion  Price for all Bonds  Outstanding  shall be  adjusted to the
         higher of: (1) seventy-five percent (75%) of the "Mark Price" of Common
         Stock,  where  the  "Mark  Price" is  defined  as a price  equal to the
         average of the Sale Price of Common  Stock as of the close of  business
         each day for the period  beginning  [insert  30th  calendar  day before
         fourth anniversary of the Closing Date]______________,  1999 and ending
         [insert  date  before   fourth   anniversary   of  the  Closing   Date]
         _____________, 1999; or (2) $2.50 per share of Common Stock.

    
         Section 1306.  Notice of Adjustments of Conversion Price.

         Whenever the Conversion Price is adjusted as herein provided:

                  (a) the Company shall compute the adjusted Conversion Price in
         accordance  with Section 1304 and 1305 and shall  prepare a certificate
         signed by the  Treasurer  of the  Company  setting  forth the  adjusted
         Conversion Price and showing in reasonable  detail the facts upon which
         such adjustment is based, and such certificate shall forthwith be filed
         with the  Trustee  and at each  office  or  agency  maintained  for the
         purpose of conversion of Bonds pursuant to Section 1002; and

                  (b) a  notice  stating  that  the  Conversion  Price  has been
         adjusted  and  setting  forth  the  adjusted   Conversion  Price  shall
         forthwith be required, and as soon as practicable after it is required,
         such notice shall be mailed by the Company to all Holders at their last
         addresses as they shall appear in the Bond Register.

         Section 1307.  Notice of Certain Corporate Action.

         In case:

                  (a) the  Company  shall  declare  a  dividend  (or  any  other
         distribution)   on  its  Common  Stock  payable  (i)   otherwise   than
         exclusively,  in cash or (ii)  exclusively  in cash in an  amount  that
         would require any adjustment pursuant to Section 1304; or

                  (b) of any reclassification of the Common Stock of the Company
         (other than a subdivision or combination of its  outstanding  shares of
         Common Stock),  or of any  consolidation or merger to which the Company
         is a party and for which approval of any stockholders of the Company is
         required, or of the sale or transfer of all or substantially all of the
         assets of the Company; or

                  (c) of the voluntary or involuntary  dissolution,  liquidation
         or winding up of the Company; or

                  (d) the  Company  or any  Subsidiary  shall  commence a tender
         offer  for all or a  portion  of the  Company's  outstanding  shares of
         Common stock (or shall amend any such tender offer);

then the Company shall cause to be filed at each office or agency maintained for
the purpose of conversion of Bonds  pursuant to Section 1002, and shall cause to
be mailed to all  Holders at their last  addresses  as they shall  appear in the
Bond  Register,  at  least  ten (10)  days  prior to the  applicable  record  or
effective  date  hereinafter  specified,  a notice stating (x) the date on which
record is to be taken for the purpose of such dividend or distribution  or, if a
record is not to be taken,  the date as of which the holders of Common  Stock of
record to be entitled to such dividend or distribution are to be determined,  or
(y) the  date on  which  such  reclassification,  consolidation,  merger,  sale,
transfer,  dissolution,   liquidation  or  winding  up  is  expected  to  become
effective,  and the date as of which it is expected that holders of Common Stock
of record  shall be  entitled  to  exchange  their  shares  of Common  Stock for
securities,  cash or other  property  deliverable  upon  such  reclassification,
consolidation, merger, sale, transfer, dissolution, liquidation or winding up.

         Section 1308.  Company to Reserve Common Stock.

         The Company  shall at all times reserve and keep  available,  free from
preemptive  rights,  out of its  authorized but unissued  Common Stock,  for the
purpose of  effecting  the  conversion  of Bonds,  the full  number of shares of
Common Stock then issuable upon the conversion of all outstanding debentures.

         Section 1309.  Taxes on Conversions.

         The Holder will pay any and all taxes that may be payable in respect of
the issue or delivery of shares of Common Stock on conversion of Bonds  pursuant
hereto,  and no such issue or delivery shall be made unless and until the Person
requesting such issue or delivery has paid to the Company the amount of any such
tax, or has  established  to the  satisfaction  of the Company that such tax has
been paid.

         Section 1310.  Covenant as to Common Stock.

         The  Company  covenants  that all shares of Common  Stock  which may be
issued upon conversion of Bonds will upon issue be fully paid and nonassessable.

         Section 1311.  Cancellation of Converted Bonds.

         All Bonds delivered for conversion shall be delivered to the Trustee to
be canceled by or at the  direction of the Trustee,  which shall  dispose of the
same as provided in Section 309.

         Section 1312.  Provisions in Case of  Consolidation,  Merger or Sale of
Assets.

         Notwithstanding any other provision herein to the contrary,  in case of
any  consolidation or merger to which the Company is a party other than a merger
or consolidation in which the Company is the continuing corporation,  or in case
of any sale or conveyance to another  corporation of the property of the Company
as an entirety or substantially as an entirety,  or in the case of any statutory
exchange of securities with another corporation (including any exchange effected
in connection  with a merger of a third  corporation  into the  Company),  there
shall be no  adjustment  under  Section  1304 but the  Holder  of each Bond then
outstanding  shall have the right  thereafter to convert such Bond into the kind
and  amount of  securities,  cash or other  property  which he or she would have
owned or have been  entitled to receive  immediately  after such  consolidation,
merger,  statutory  exchange,  sale or conveyance  had such Bond been  converted
immediately prior to the effective date of such consolidation, merger, statutory
exchange,  sale or conveyance  and in any such case,  if necessary,  appropriate
adjustment  shall be made in the application of the provisions set forth in this
Article  Thirteen  with respect to the rights and  interests  thereafter  of the
Holders of the Bond,  to the end that the  provisions  set forth in this Article
Thirteen shall thereafter  correspondingly be made applicable,  as nearly as may
reasonably  be,  in  relation  to any  shares  of stock or other  securities  or
property  thereafter  deliverable  on the  conversion  of the  Bonds.  Any  such
adjustment shall be made by and set forth in the supplemental indenture executed
by the Company and the Trustee,  evidenced by a certificate to that effect;  and
any adjustment so approved shall for all purposes hereof  conclusively be deemed
to be an appropriate adjustment.

         The  above   provisions  of  this  Section  shall  similarly  apply  to
successive consolidations, mergers, statutory exchanges, sales or conveyances.

         The Company shall give notice of the  execution of such a  supplemental
indenture  to the Holders of Bonds in the manner  provided in Section 106 within
thirty (30) days after the execution thereof.

         The Trustee  shall not be under any  responsibility  to  determine  the
correctness of any provisions contained in such supplemental  indenture relating
either  to the kind or  amount of  shares  of stock or  securities  or  property
receivable  by  Holders  upon the  conversion  of  their  Bonds  after  any such
consolidation,  merger,  statutory  exchange,  sale  or  conveyance,  or to  any
adjustment to be made with respect thereto.

                                ARTICLE FOURTEEN

                          SECURITY FOR PAYMENT OF BONDS

         Section 1401.  Pledge of Collateral Stock.

         a. As security for the prompt and complete  payment when due of all the
Bonds,  the Company hereby pledges to the Trustee,  for and on behalf of Holders
on a pro rata basis, a security  interest in and to all of the Collateral  Stock
owned by the Company, except as may be set forth hereunder.

         b. Trustee  shall hold the  certificate  representing  said  Collateral
Stock on behalf of the  Holders.  The  Company,  by its  execution  and delivery
hereof,  expressly  acknowledges and agrees that, to the extent provided by law,
such  possession  by the Trustee  shall  constitute  perfection of this security
interest in the Collateral Stock created  hereunder and thereunder and under the
Indenture.

         Section 1402.  Event of Default and Remedies.

   
         Upon the occurrence of an "Event of Default" hereunder,  the Trustee or
holders of a majority in principal amount of the Bonds,  determined  through any
method established by the Trustee,  will have the authority under Section 503 to
take such action as is necessary to redeem,  liquidate,  dispose of or otherwise
realize upon any and all rights in the Collateral Stock.
    

         Section 1403.  Method of Realizing Upon the Collateral Stock.

         Except  to the  extent  prohibited  by  applicable  law that  cannot be
waived,  the following  provisions  shall govern the Holders'  rights to realize
upon the Collateral Stock upon the occurrence of an Event of Default:

         a. The Collateral Stock may be redeemed, sold, assigned, transferred or
otherwise  disposed  of  by  the  Trustee,  in  the  manner  the  Trustee  deems
appropriate  in its  discretion,  upon the  direction of a majority in principal
amount of Bonds  Outstanding  acting for all of the  Holders,  for cash or other
value in any number of lots at public auction or private sale and may be sold or
disposed of without  demand,  advertisement  or notice  (excepting only that the
Trustee shall give the Company ten (10)  business  days prior written  notice of
the time and place of any public sale or of the time after which a private  sale
may  be  made,  which  notice  the  Company  and  Trustee  hereby  agree  to  be
reasonable).  At any sale or sales of the Collateral  Stock, the Trustee may bid
for and  purchase the whole or any part of the property and rights sold and upon
compliance  with the terms of such sale may hold,  exploit  and  dispose of such
property  and rights as  provided  for  herein.  The  Company  will  execute and
deliver,  or cause to be executed and delivered,  such  instruments,  documents,
assignments,  waivers,  certificates,  and  affidavits and supply or cause to be
supplied such further  information  and take such further  action as the Trustee
shall require in connection with such sale.

         b. Any deficit  realized upon  disposition of the Collateral Stock will
be  shared  among  the  Holders  on a  pro  rata  basis  in  relation  to  their
proportional interests (in dollar amount) as evidenced by the Bond.

         Section 1404.  Further Assurances.

         The Company will from time to time,  at the  Trustee's  request,  make,
execute,  acknowledge,  deliver and file all such  instruments and take all such
action as the Trustee may  reasonably  request for assuring and  confirming  the
security interest in the Pledged Collateral Stock created hereunder.

         Section 1405.  Rights Regarding Stock.

         Unless and until an Event of  Default  occurs  and is  continuing,  the
Company shall have all rights of ownership of the  Collateral  Stock,  including
without  limitation the right to vote such shares of stock and receive dividends
in respect thereof.

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

         IN WITNESS WHEREOF, the parties hereto have caused this Indenture to be
duly  executed,  and the  Trustee has caused its  corporate  seal to be hereunto
affixed and attested, all as of the day and year first written above.

                                        ILX Incorporated



                                        By:_____________________________________
                                        Its_____________________________________

ATTEST:


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

                                        U.S. Trust Company of California, N.A.
                                        as Trustee


                                        By:_____________________________________
                                        Its_____________________________________




                                ILX INCORPORATED

                10% CONVERTIBLE ADJUSTABLE SECURED BOND, DUE 2000

No._____                                                             $__________

         ILX Incorporated,  an Arizona corporation (herein called the "Company,"
which term includes any successor  corporation  under the Indenture  hereinafter
referred  to),  for value  received,  hereby  promises to pay to [Insert Name of
Holder]_____________,  or registered assigns, the sum of  ______________________
Dollars  ($__________) on __________,  2000 and to pay interest thereon from the
Initial  Interest  Accrual Date (as defined in said  Indenture) or from the most
recent  Interest  Payment Date to which  interest has been paid or duly provided
for,  semi-annually on January 1 and July 1 in each year,  commencing January 1,
1996, at the rate of 10% per annum,  until the principal  hereof is paid or made
available  for payment.  The interest so payable,  and  punctually  paid or duly
provided  for, on any Interest  Payment Date will,  as provided in the Indenture
hereinafter  referred  to, be paid to the person in whose name this Bond (or one
or more  Predecessor  Bonds,  as defined in said Indenture) is registered at the
close of business on the Regular Record Date for such  interest,  which shall be
the December 15 or June 15 next preceding  such Interest  Payment Date. Any such
interest not so punctually paid or duly provided for shall forthwith cease to be
payable to the Registered Holder on such Regular Record Date, and may be paid to
the  person  in whose  name  this  Bond (or one or more  Predecessor  Bonds)  is
registered at the close of business on a Special  Record Date for the payment of
such  defaulted  interest to be fixed by the Trustee,  notice  whereof  shall be
given to the  Holders not less than ten (10) days prior to such  Special  Record
Date,  or may be paid at any time in any other  lawful  manner not  inconsistent
with the  requirements  of any  securities  exchange  on which  the Bonds may be
listed,  and upon such notice as may be required by such  exchange,  all as more
fully provided in said Indenture.  Payments of the principal of (and premium, if
any) and  interest  on this  Bond  will be made at the  office  or agency of the
Company maintained for that purpose,  which may be the Principal Corporate Trust
Office,  or in such other office or agency as may be  established by the Company
pursuant to said  Indenture,  in such coin or  currency of the United  States of
America  as at the time of payment  is legal  tender  for  payment of public and
private debts;  provided,  however, that at the option of the Company payment of
interest may be made (subject to  collection)  by check mailed to the address of
the person entitled thereto as such address shall appear on the Bond Register.

         Reference  is hereby  made to the further  provisions  of this Bond set
forth on the  reverse  side  hereof and such  further  provisions  shall for all
purposes have the same effect as though fully set forth at this place.

         This Bond shall not be valid or become obligatory for any purpose until
the certificate of authentication  hereon shall have been manually signed by the
Trustee under the Indenture.

         IN WITNESS WHEREOF,  ILX Incorporated has caused this Bond to be signed
in its name by the manual or facsimile  signature of its President or one of its
Vice  Presidents  and  attested  by the  manual or  facsimile  signature  of its
Secretary or one of its Assistant Secretaries.

                                                                            
Dated:___________                     ILX Incorporated



                                      By:___________________________________
                                      Its_________________________________

ATTEST:


- ----------------------------------
Secretary
   
                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the Bonds referred to in the within-mentioned Indenture.


                                            --------------------------,
                                                    as Trustee


                                         By --------------------------
                                               Authorized Signatory
    
                               ILX Incorporated

                10% CONVERTIBLE ADJUSTABLE SECURED BOND, DUE 2000

   
         This Bond is one of duly  authorized  issue of the Bonds of the Company
designated as its 10%  Convertible  Adjustable  Secured Bonds,  Due 2000 (herein
called the "Bonds"), limited in aggregate principal amount to $3,000,000 (except
for  Bonds in  additional  principal  amounts,  not to exceed  $450,000,  issued
pursuant to an option granted to the  Underwriter in the initial public offering
of  the  Bonds)  issued  and  to  be  issued  under  an  Indenture  dated  as of
______________,  1995 (herein called the  "Indenture"),  between the Company and
U.S. Trust Company of California,  N.A. as Trustee (herein called the "Trustee,"
which  term  includes  any  successor  Trustee  under the  Indenture),  to which
Indenture and all indentures  supplemental thereto reference is hereby made of a
statement of the respective  rights  thereunder of the Company,  the Trustee and
the Holders of the Bonds, and the terms upon which the Bonds are, and are to be,
authenticated and delivered.
    

         The payment of the principal of (and  premium,  if any) and interest on
this Bond is  expressly  subordinated,  as  provided  in the  Indenture,  to the
payment of all Senior  Indebtedness,  as defined in the  Indenture,  and, by the
acceptance of this Bond, the Holder hereof agrees,  expressly for the benefit of
the  present  and  future  holders  of Senior  Indebtedness,  to be bound by the
provisions of the Indenture  relating to such  subordination  and authorizes and
appoints as his  attorney-in-fact  the Trustee to take such action in his behalf
as may be necessary or appropriate to effectuate such subordination.

   
         Subject to and upon  compliance  with the  provisions of the Indenture,
the  Holder  hereof  is  entitled,  at  the  Holder's  option,  from  and  after
___________,  at any time on or before the close of  business  on  ____________,
2000, or in case this Bond or a portion hereof is called for redemption or is to
be  repurchased,  then in respect of this Bond or such portion  hereof until and
including,  but  (unless  the  Company  defaults  in making the payment due upon
redemption) not after,  the close of business on the Redemption Date, to convert
this Bond (or any portion of the  principal  amount hereof which is $1,000 or an
integral multiple thereof),  at the principal amount hereof, or of such portion,
into fully paid and  nonassessable  shares  (calculated as to each conversion to
the nearest  1/100 of a share) of Common  Stock of the  Company at a  Conversion
Price equal to an aggregate  principal  amount of Bonds for each share of Common
Stock as set,  or in the  event of an  adjustment  under the  Indenture,  at the
current  adjusted  Conversion  Price as provided in the  Indenture.  The initial
Conversion Price under the Indenture is $2.50 per share. The Conversion Price is
subject to adjustment  on  ______________,  1997 and  _____________,  1999,  and
otherwise upon the occurrence of certain events described in the Indenture.  The
Bond may be converted by  surrender of this Bond,  duly  endorsed or assigned to
the Company or in blank, to the Company at the Principal  Corporate Trust Office
of the Trustee and in such other cities, if any, as the Company may designate in
writing to the Trustee,  accompanied  by written  notice to the Company that the
Holder hereof elects to convert this Bond, or if less than the entire  principal
amount hereof is to be converted,  the portion  hereof to be converted,  and, in
case such  surrender  shall be made during the period from the close of business
on any Regular  Record Date next  preceding  any  Interest  Payment  Date to the
opening of  business  on such  Interest  Payment  Date (the  "Interest  Period")
(unless  this Bond or the portion  hereof  being  converted  has been called for
redemption prior to such Interest Payment Date),  also accompanied by payment in
same-day  funds or other funds  acceptable  to the Company of an amount equal to
the interest  payable on such Interest  Payment Date on the principal  amount of
this Bond then being converted. Subject to the aforesaid requirement for payment
and, in the case of a conversion  after the Regular  Record Date next  preceding
any Interest  Payment Date and on or before such  Interest  Payment Date, to the
right of the  Holder  of this Bond (or any  Predecessor  Bond) of record at such
Regular  Record  Date to  receive  an  installment  of  interest  (with  certain
exceptions provided in the Indenture), no payment or adjustment is to be made on
conversion  for  interest  accrued  hereon or for  dividends on the Common Stock
issued on conversion.  No fractions of shares or scrip representing fractions of
shares will be issued on conversion,  but instead of any fractional interest the
Company shall pay a cash adjustment as provided in the Indenture. In addition to
the adjustments to the conversion price provided in the Indenture, the Indenture
provides that in case of certain  consolidations or mergers to which the Company
is a party or the  transfer of  substantially  all of the assets of the Company,
the Indenture  shall be amended,  without the consent of any Holder of Bonds, so
that this Bond, if then outstanding,  will be convertible thereafter, during the
period this Bond shall be convertible as specified above, only into the kind and
amount of securities, cash and other property receivable upon the consolidation,
merger or  transfer  by a holder of the  number of shares of Common  Stock  into
which  this  Bond  might  have  been   converted   immediately   prior  to  such
consolidation, merger, statutory exchange, sale or conveyance.
    

         The Company  may, at its option,  redeem the Bonds,  either in whole or
from  time to time in part,  for a price  equal to One  Hundred  Twenty  percent
(120%) of the principal amount of the Bonds,  together with interest accrued and
unpaid thereon to the  Redemption  Date, at any time after the date on which the
Sale Price of Common Stock for any twenty (20) consecutive  Trading Days equaled
or  exceeded  Four  Dollars  ($4.00)  per share (the  "Redemption  Mark") of the
Conversion Price then in effect. The Redemption Mark is subject to adjustment as
provided  in the  Indenture.  Notice  of  any  redemption  shall  be  mailed  by
first-class  mail,  postage  prepaid  to the  registered  Holders  of the  Bonds
designated  for  redemption  at their  addresses as the same shall appear on the
Bond Register not less than thirty (30) days, but not  more than sixty (60) days
prior to the  Redemption  Date,  subject to all the conditions and provisions of
the Indenture.

         If this  Bond,  or a  portion  hereof,  shall be  redeemed  by call for
redemption or shall be accepted for repayment upon the death of the Holder,  and
payment be duly provided therefore as specified in the Indenture, interest shall
cease to accrue on this Bond or such portion hereof, as the case may be.

         The  indebtedness  evidenced by this Bond is, to the extent provided in
the Indenture,  subordinate and subject in right of payment to the prior payment
in full of all  Senior  Indebtedness,  and this  Bond is issued  subject  to the
provisions of the Indenture with respect  thereto.  Each Holder of this Bond, by
accepting  the same,  (a) agrees to and shall be bound by such  provisions,  (b)
authorizes  and directs the Trustee on his behalf to take such actions as may be
necessary or  appropriate  to  effectuate  the  subordinate  so provided and (c)
appoints  the  Trustee  as the  Holder's  attorney-in-fact  for any and all such
purposes.
         Interest  installments  whose  Stated  Maturity  is  on or  before  the
Redemption  Date or Repayment Date will be payable to the Holders of such Bonds,
or one or more  Predecessor  Bonds,  of record at the close of  business  on the
relevant  Record  Date  referred to on the face  hereof,  all as provided in the
Indenture.  In the event of redemption or repayment of this Bond in part only, a
new Bond or Bonds for the unredeemed or unrepaid  portion hereof shall be issued
in the name of the Holder hereof upon the cancellation hereof.

         In the event of  redemption  or conversion of this Bond in part only, a
new Bond or Bonds for the  unredeemed  or  unconverted  portion  hereof  will be
issued in the name of the Holder hereof upon the cancellation hereof.

         This  Indebtedness  is secured by the Collateral  Stock, as provided in
the Indenture.  The Indenture contains certain provisions permitting the Holders
of specified  percentages in aggregate principal amount of the Bonds at the time
Outstanding, as defined in the Indenture, on behalf of the Holders of all Bonds,
to enforce the security interest of the Holders, or to waive such enforcement or
to release all or any portion of the Collateral  Stock. Each Holder agrees to be
bound by such  provisions,  authorizes  Trustee  to take such  actions as may be
approved or directed by the Holders of the  specified  percentage  in  aggregate
principal  amounts  of the  Bonds at the time  Outstanding,  as  defined  in the
Indenture,  and appoints  Trustee as the Holder's  attorney in fact for all such
purposes.

         If an Event of Default as defined in the  Indenture  shall occur and be
continuing,  the  principal  of all the Bonds may be declared due and payable in
the manner and with the effect provided in the Indenture.  The Company shall pay
all reasonable costs of collection in the manner provided in the Indenture.  The
Indenture  provides that such declaration and its  consequences  may, in certain
events,  be annulled by the  Holders of a majority  in  principal  amount of the
Bonds Outstanding.

         The Indenture permits,  with certain  exceptions,  as therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Company and the rights of the Holders of the Bonds  under the  Indenture  at any
time by the  Company  with  consent of the  Holders of a majority  in  aggregate
principal  amount  of the  Bonds  at the time  Outstanding,  as  defined  in the
Indenture.  The Indenture  also contains  provisions  permitting  the Holders of
specified  percentages  in aggregate  principal  amount of the Bonds at the time
Outstanding, as defined in the Indenture, on behalf of the Holders of all Bonds,
to waive compliance by the Company with certain  provisions of the Indenture and
past defaults  under the Indenture and their  consequences.  Any such consent or
waiver by the  Holder of this Bond shall be  conclusive  and  binding  upon such
Holder and upon all future  Holders of this Bond and of any Bond issued upon the
registration of transfer hereof or in exchange hereof or in lieu hereof, whether
or not notation of such consent or waiver is made upon this Bond.

         No reference  herein to the Indenture and no provisions of this Bond or
of the Indenture  shall alter or impair the obligation of the Company,  which is
absolute and  unconditional,  to pay the principal of (and premium,  if any) and
interest  on this  Bond at the  time,  places  and  rate,  and in the  coin  and
currency, herein prescribed.

         As provided in the Indenture and subject to certain limitations therein
set forth,  this Bond is transferable on the Bond Register of the Company,  upon
surrender of this Bond for  registration  of transfer at the office or agency of
the  Company  to be  maintained  for that  purpose, which  may be the  Principal
Corporate Trust Office,  or at such other office or agency as may be established
by the Company for such purpose  pursuant to the Indenture, duly endorsed by, or
accompanied  by written  instrument  of  transfer  in form  satisfactory  to the
company  and the Bond  Registrar  duly  executed  by, the  Holder  hereof or his
attorney  duly  authorized in writing,  and thereupon one or more new Bonds,  of
authorized  denominations and for the same aggregate  principal amount,  will be
issued to the designated transferee or transferees.

         The debentures are issuable only in registered  form,  without coupons,
in denominations of $1,000 and any integral multiple thereof, as provided in the
Indenture  and  subject  to certain  limitations  therein  set forth.  Bonds are
exchangeable  for a like  aggregate  principal  amount  of Bonds of a  different
authorized denomination, as requested by the Holder surrendering the same.

         No service charge shall be made for any such transfer or exchange,  but
the Company may require  payment of a sum  sufficient  to cover any tax or other
governmental charge payable in connection therewith.

         All terms used in this Bond which are defined in the Indenture have the
meanings assigned to them in the Indenture.

         The  Company,  the  Trustee and any agent of the Company or the Trustee
may treat the person in whose name this Bond is  registered  as the owner hereof
for all purposes,  whether or not this Bond be overdue, and neither the Company,
the Trustee, nor any such agent shall be affected by notice to the contrary.

                                 ABBREVIATIONS

         The following  abbreviations,  when used in the inscription on the face
of this  Bond,  shall be  construed  as  though  they were  written  out in full
according to applicable laws or regulations:

TEN COM - as tenants in common          
TEN ENT - as tenants by the entireties
JT TEN  - as joint tenants with right of survivorship and not as tenants in 
          common
UNIF GIFT MIN ACT - ............CUSTODIAN.............
                      (Cust)                (Minor)
                    under Uniform Gifts to Minors Act
                    ..................................
                                 (State)
    Additional abbreviations may also be used through not in the above list.
                              --------------------
                                FORM OF TRANSFER

FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto
________________________________________________________________________________
                  Please print or typewrite name of Transferee
________________________________________________________________________________
                Please print or typewrite address of Transferee
________________________________________________________________________________
                  Please print or typewrite Social Security or
                     other identifying number of Transferee

the within Bond of ILX  Incorporated  and does here  irrevocably  constitute and
appoint _______________________________________________________________ Attorney
to transfer  the said Bond on the books of the  within-named  issuer,  with full
power of substitution in the premises.

Dated: ___________________________________________________

__________________________________________________________
                   Signature of Transferor

NOTICE: The signature to this transfer must correspond with
the name as written upon the face of this Bond in every
particular without alteration or enlargement or any change
whatsoever.

Signature Guaranteed:
__________________________________________________________
The signature must be guaranteed by an officer of a commer-
cial bank or trust company, or by a member firm of a
national securities exchange. Notarized or witnessed
signatures are not acceptable.






<TABLE>

                                ILX INCORPORATED
                  STATEMENT RE COMPUTATION OF NET INCOME (LOSS)
   
<CAPTION>

                                                                             Year ended December 31.
                          6 Months       6 Months      -----------------------------------------------------------------------------
                           Ended          Ended              1994            1993             1992            1991           1990 
                          6/30/95        6/30/94
                        ------------------------------------------------------------------------------------------------------------
 <S>                     <C>             <C>             <C>             <C>              <C>              <C>          <C>     
PRIMARY:
Net income (loss)        $1,047,187     $1,525,865       $ 2,148,287     $ 2,076,231      $ 1,325,874      ($307,051)   ($1,602,093)
Less: Cumulative 
 preferred dividends        (26,396)       (25,770)          (33,529)         (7,641)
                        ------------------------------------------------------------------------------------------------------------
                         $1,020,791     $1,500,095       $ 2,114,758     $ 2,068,590      $ 1,325,874      ($307,051)   ($1,602,093)
                        ============================================================================================================
Weighted average common
 shares outstanding before
 common equivalents      12,425,075     12,310,543        12,344,257      11,605,513       11,229,991      7,858,277      5,668,865
Common equivalent stock
 options/warrants            11,067         20,777             8,989          76,273
Common equivalent               
 preferred stock            110,000        110,000           110,000         110,000
                         -----------------------------------------------------------------------------------------------------------
                         12,546,142     12,441,320        12,463,246      11,791,786       11,229,991      7,858,277      5,668,865
                         ===========================================================================================================
Net income (loss) 
 per share (dollars)          $0.08          $0.12             $0.17           $0.18            $0.12         ($0.04)        ($0.28)
                         ===========================================================================================================


Pro-forma adjustment for 
conversion of CAS Bonds   1,200,000      1,200,000         1,200,000

Pro-forma income per 
common equivalent share       $0.07          $0.11             $0.15

FULLY DILUTED:
Net income (loss) 
per above                $1,047,187      1,525,865       $ 2,148,287     $ 2,076,231      $ 1,325,874      ($307,051)   ($1,602,093)
                        ============================================================================================================
Average common and 
 equivalent shares 
 per above               12,546,142     12,441,320        12,463,246      11,791,786       11,229,991      7,858,277      5,668,865
Common equivalent 
 preferred stock            490,570        509,170           507,988         509,420
                        ------------------------------------------------------------------------------------------------------------
                         13,036,712     12,950,490        12,971,234      12,301,206       11,229,991      7,858,277      5,668,865
                        ============================================================================================================
Net income (loss) 
 per share (dollars)          $0.08          $0.12             $0.17           $0.17            $0.12         ($0.04)        ($0.28)
                        ============================================================================================================
    
</TABLE>


<TABLE>

                COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

<CAPTION>
   
                       Six Months       Six Months
                       Ended            Ended
                       June 30          June 30,                                      Years Ended December 31,
                       -------------------------------------------------------------------------------------------------------------
                       1995                           1994        
                       Pro forma/1/     1995          Pro forma/1/     1994        1993          1992         1991         1990     
                       -------------------------------------------------------------------------------------------------------------
<S>                     <C>             <C>           <C>           <C>          <C>          <C>          <C>         <C>
Net Income (loss)
before income taxes
and after minority
interest                $1,345,313      $1,495,313    $1,686,488    $1,986,488   $1,976,231   $1,225,874   ($307,051)  ($1,602,093)
                        ----------      ----------    ----------    ----------   ----------   ----------    --------    ----------

Add fixed charges:
 Interest expense          606,239         456,239       966,141       666,141      599,238      643,023     473,598       395,509  

Amortization of debt
 service                    49,350          49,350       140,600       140,600       93,150      185,209      42,839

Rental expense              93,667          93,667       149,667       149,667      105,333       46,000

                       -------------------------------------------------------------------------------------------------------------
Total fixed charges        749,256         599,256     1,256,408       956,408      797,721      874,232     516,437       395,509  
                       -------------------------------------------------------------------------------------------------------------

Net income (loss)
 as adjusted            $2,094,569      $2,094,569    $2,942,896    $2,942,896   $2,773,952   $2,100,106    $209,386   ($1,206,584)
                       =============================================================================================================

Fixed charges in
excess of earnings                                                                                          $307,051    $1,602,093
                                                                                                        ============================
Ratio of earnings to
fixed charges                 2.80            3.50          2.34          3.08         3.48         2.40
    
<FN>

- ------------
/1/    The pro forma  ratios  assume  the CAS Bonds are  outstanding  during the
       applicable  periods and that the proceeds from issuance of such bonds are
       not invested and do not earn a return.
</FN>

</TABLE>





                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                                   FORM 10-K/A-2
    


[X]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Act of 1934
     (Fee Required)

     For the fiscal year ended December 31, 1994

[ ]  Transition  Report Pursuant to Section 13 of 15(d) of the Securities Act of
     1934 (No Fee Required)

     For the transition period from                 to                
                                   ----------------    -------------------

                        Commission File Number 33-16122
                                               --------
                                ILX INCORPORATED

          ARIZONA                                        86-0564171           
- -------------------------------              ----------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

                  2777 East Camelback Road, Phoenix, AZ 85016
        ----------------------------------------------------------------
        Registrant's telephone number, including area code (602)957-2777
                                                           ------------- 
Securities registered pursuant to Section 12(b) of the Act:

                                                        Name of each Exchange
       Title of Class                                     on which registered
- --------------------------------                        ----------------------
Common Stock, without par value                             Over the Counter
Preferred Stock, $10 par value

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. [ ]

Indicate the number of shares outstanding of each of the Registrant's classes of
stock, as of the latest practicable date.

             Class                            Outstanding at February 28, 1995
- --------------------------------              --------------------------------
Common Stock, without par value                       12,406,215 shares
Preferred Stock, $10 par value                           420,728 shares

At February 28, 1995, the aggregate  market value of Registrant's  common shares
held by non-affiliates, based upon the closing bid price at which such stock was
sold  as  reported  by the  National  Association  of  Securities  Dealers,  was
approximately $4.8 million.

Portions of  Registrant's  definitive  Proxy Statement for the Annual Meeting of
Shareholders to be held on June 26, 1995 are incorporated in Parts II and III as
set forth in said Parts.                                   
<PAGE>


   
                                ILX INCORPORATED

                        1994 Form 10-K/A-2 Annual Report
                               Table of Contents



                                     Part I
                                                                          Page
                                                                          ----
Item 1.           Business                                                 3

Item 2.           Properties                                               6

Item 3.           Legal Proceedings                                        8

Item 4.           Submission of Matters to a Vote of Security Holders      8


                                    Part II

Item 5.           Market for the Registrant's Common Equity and            9
                  Related Stockholder Matters

Item 6.           Selected Financial Data                                  9

Item 7.           Management's Discussion and Analysis of                  9
                  Financial Condition and Results of Operations

Item 8.           Financial Statements and Supplementary Data             14

Item 9.           Changes in and Disagreements with Accountants on        14
                  Accounting and Financial Disclosure

                                    Part III

Item 10.          Directors and Executive Officers of the Registrant      15

Item 11.          Executive Compensation                                  17

Item 12.          Security Ownership of Certain Beneficial                17
                  Owners and Management

Item 13.          Certain Relationships and Related Transactions          19


                                    Part IV

Item 14.          Exhibits, Financial Statement Schedules and             21
                  Reports on Form 8-K

    


                                     PART I


Item 1.  Business
 

ILX Incorporated  ("ILX" or the "Company") is an Arizona  corporation  formed in
October, 1986 for the purpose of developing,  operating, financing and marketing
interval  ownership  interests  in  resort  properties  and  engaging  in  other
leisure-oriented  business  activities.  In November 1993, the Company  acquired
interests  in  unimproved   real  estate  through  its  acquisition  of  Genesis
Investment  Group,  Inc. and during 1994, ILX expanded its operations to include
marketing of skin and hair care products.


         Resorts.  ILX sells timeshare  interests in resorts located in Arizona,
Colorado, Florida, Indiana and Mexico. Generally, ILX either owns an interest in
the resort itself,  or it owns a designated  number of timeshare  interests in a
resort and has a corresponding  right to sell those timeshare interests to third
parties.

         ILX owns an interest in the following resorts: Los Abrigados in Sedona,
Arizona,  Golden  Eagle  Resort in Estes Park,  Colorado,  and Varsity  Clubs of
America -- South Bend Chapter in Mishawaka, Indiana. The properties owned by ILX
or its  subsidiaries  are  operated  as hotels to the extent of unused or unsold
timeshare inventory.

         In addition, ILX owns a designated number of timeshare interests in the
following  resorts and has a right to sell those  timeshare  interests  to third
party purchasers: Ventura Resort in Boca Raton, Florida and Costa Vida  Vallarta
Resort in Puerto Vallarta, Mexico.

         Except for the Costa Vida Vallarta Resort,  described below,  timeshare
purchasers acquire deed and title to an undivided  fractional interest in a unit
or type of unit,  which  entitles  the  purchaser  to use a unit at the selected
resort and to use the resort's common areas during a designated time period.

         Each  of  the  above   referenced   resorts   is   affiliated   with  a
not-for-profit  organization,  the  members  of  which  are  the  purchasers  of
timeshare interests in each such resort. These not-for-profit organizations have
certain recorded governing  documents that contain  restrictions  concerning the
use of the resort property.

         With  respect  to  those  resort   properties   owned  by  ILX  or  its
subsidiaries,  a portion of the price paid to ILX by a purchaser  of a timeshare
interest in those resorts must be paid by ILX to the holder(s) of the underlying
mortgage(s) on the property in order to release such timeshare interest from the
lender's underlying  encumbrance.  This "release fee" ensures that the timeshare
purchaser can acquire clear title to his or her timeshare interest.

         ILX began marketing  timeshare  interests in the Ventura Resort in Boca
Raton, Florida  in 1987. The Ventura Resort is located across from Boca Beach in
Boca Raton,  Florida.  ILX is authorized by the states of Arizona and Florida to
sell  timeshare   interests  in  Ventura   Resort  in  those  states.   ILX  had
approximately 22 weeks available for sale at December 31, 1994.

         In 1986,  ILX  purchased,  and in 1987 began  operations at, the Golden
Eagle Resort, which is located in the town of Estes Park, Colorado, within three
miles of the Rocky Mountain National Park. ILX plans to offer a minimum of 1,785
timeshare weeks in the Golden Eagle Resort.  Arizona,  Colorado and Indiana have
authorized  ILX to sell  timeshare  interests  in Golden  Eagle  Resort in those
states.  ILX had  approximately 702 weeks available for sale in completed suites
at December 31, 1994.

         In  September,  1988,  ILX  acquired an  ownership  interest in the Los
Abrigados resort in Sedona,  Arizona through BIS-ILE Associates  ("BIS-ILE"),  a
partnership that was formed to  acquire and market the property and in which ILX
held an interest as a general partner. See ILE Sedona Incorporated below.

         Marketing of timeshare  interests in the Los Abrigados  resort began in
February,  1989.  ILX,  directly  and through its wholly owned  subsidiary,  ILE
Sedona  Incorporated,  has served as managing general partner of BIS-ILE and its
successor,  Los  Abrigados  Partners  Limited  Partnership,  an Arizona  limited
partnership  ("LAP"),  since inception.  A total of 9,100 timeshare weeks may be
sold  in Los  Abrigados.  Arizona,  Colorado,  Indiana,  Iowa  and  Nevada  have
authorized ILX to sell timeshare  interests in Los Abrigados in those states. At
December 31, 1994,  ILX had  approximately  4,158 weeks  available for sale, and
options to purchase  344 weeks had been  extended  to  potential  buyers.  Also,
Genesis  Investment  Group,  Inc., a wholly owned  subsidiary  of ILX,  holds an
option  to  purchase  667  additional  timeshare  weeks for  $2,100  each in Los
Abrigados,  which  timeshare weeks will be made available for sale upon exercise
of the option.

         The Costa  Vida  Vallarta  Resort is a beach  front  resort  located in
Puerto Vallarta,  Mexico.  During 1993 and 1994, ILX acquired timeshare weeks in
the resort that provide a right to occupy a specific week and unit in the resort
and to use the common areas of the resort (during the week of occupancy) through
and including the year 2009.  Arizona,  Colorado and Indiana have authorized ILX
to sell timeshare  interests in the Costa Vida Vallarta  Resort in those states.
ILX had approximately 85 timeshare  interests  available for sale as of December
31, 1994.

   
         The Company markets  timeshare  interests in Los Abrigados,  the Golden
Eagle  Resort and the Costa Vida  Vallarta  Resort from its Sedona  Sales Office
located at Los Abrigados  and its Phoenix Sales Office  located at the Company's
headquarters.  There are several other timeshare resorts in Sedona and elsewhere
in Arizona which draw upon the same  metropolitan  Phoenix customers the Company
does for both its Sedona and Phoenix sales offices. To date the Company has been
able to  successfully  compete to attract such customers to attend its timeshare
presentations.  The Company markets its Golden Eagle interests exclusively  from
its Arizona and Indiana sales offices, and does not, therefore, compete directly
with Colorado timeshare resorts.
    

         The  Company's  wholly  owned  subsidiary,  Varsity  Clubs  of  America
("VCA"),  was formed to  capitalize on a perceived  niche market:  The potential
demand for high quality  accommodations near prominent colleges and universities
with nationally recognized athletic programs.  Large universities host a variety
of  sporting,   recreational,   academic  and  cultural  events  that  create  a
substantial  and  relatively  constant  influx of  participants,  attendees  and
spectators.  The  Varisty  Clubs  concept is a lodging  alternative  targeted to
appeal to university  alumni,  baseketball  or football  season ticket  holders,
parents of university  students and corporate sponsors of university  functions,
among  others.  The Varsity  Clubs  concept is designed to address the  specific
needs of these individuals and entities by creating  specialty  timeshare hotels
that have a flexible ownership structure, enabling the purchase of anything from
a single  day  (such as the first  home  football  game) to an  entire  football
season.  Each Varsity  Clubs  facility  will operate as a hotel to the extent of
unsold unused timeshare inventory.

         During late 1994, ILX, through VCA, commenced construction of its first
Varsity Clubs of America in  Mishawaka,  Indiana,  near the  University of Notre
Dame. ILX is pre-selling ownership interests in the property,  which is expected
to be complete  in June 1995.  Customers  purchase  deed and title to a floating
number of night's  use of a unit and  unlimited  use of the common  areas of the
resort.  Purchasers  may also  receive  the right to  utilize  the  facility  on
specified  dates,  such as dates of home  football  games,  for which they pay a
premium.  The  Company  intends to operate  the resort as a  commercial  lodging
facility to the extent of unsold intervals.  At December 31, 1994,  contracts to
purchase  approximately  274 nights had been  accepted by VCA. To the  Company's
knowledge,  no other timeshare  properties  exist proximate to the University of
Notre Dame. In addition,  the Company believes the hotel will compete  favorably
for commercial guests because of its superior  facilities and amenities relative
to other lodging accommodations in the area.

         VCA intends to develop  additional  lodging  accommodations  near other
university  campuses and to market the facilities,  including interval ownership
interests,  to alumni,  sports  enthusiasts,  sponsors of major universities and
parents of students.  VCA's current plans anticipate acquisition of two or three
additional  sites and commencement of construction on each during 1995 and early
1996,  with a target of 15 sites over the next 5 years.  Due to the existence of
larger and better financed competitors in the lodging industry, ILX's management
believes  that VCA's  ability  to  capitalize  on this  perceived  market  niche
depends,  in part, on the successful  implementation of a reasonably  aggressive
development strategy.

         ILX extends  financing,  not to exceed 90% of the purchase price of the
ownership  interval,  to  qualified  purchasers  of  timeshare  interests in the
Company's  various  resorts.  ILX sells with  recourse a portion of the consumer
obligations,  borrows against a portion,  and carries the balance.  On occasion,
ILX  reacquires  an interval  from a customer  who  defaults on his  obligation.
Intervals are not reacquired  unless ILX has exhausted its  collection  attempts
(which include a series of telephone calls and letters and reporting to national
credit  bureaus) and has  determined the  obligation to be  uncollectible.  Such
reacquired ownership interests are held for resale.

         ILX's  interval  ownership  plans  compete  both  with  other  interval
ownership plans as well as hotels, motels,  condominium  developments and second
homes.  ILX considers its competitive  environment to include not only the areas
surrounding  its properties but also other  vacation  destination  alternatives.
ILX's  competitive  posture is based on the  distinction  of its  products,  the
desirability  of the locations of its  properties,  the quality of the amenities
ancillary to the interval  ownership weeks, the value received for the price and
the  availability of a variety of destination  locations.  ILX plans to continue
exploring options for the development and marketing of new resort facilities.


ILE Sedona Incorporated.  In September,  1988, ILX acquired,  through its wholly
owned subsidiary,  ILE Sedona Incorporated  ("ILES"), a 40% interest in BIS-ILE,
the  owner in fee  simple  Los  Abrigados  resort.  During  1989,  ILX  acquired
additional  interests  that  increased its  ownership in BIS-ILE.  On January 8,
1990,  BIS-ILE  filed a petition  for relief with the United  States  Bankruptcy
Court for the District of Arizona,  under Chapter 11 of the Bankruptcy  Code. At
that time, ILX owned 55.875% of BIS-ILE.  Sales of vacation ownership  interests
in Los  Abrigados  had  ceased on January 8,  1990,  pending  completion  of the
Chapter  11  filing.   During  1990,   while   BIS-ILE   prepared  its  plan  of
reorganization,  and in anticipation of that plan, ILX increased its interest in
BIS-ILE to 89.999%.  On August 26, 1991, the Bankruptcy Court approved BIS-ILE's
amended plan of reorganization and sales of vacation ownership  interests in Los
Abrigados   resumed  on   September   20,   1991,   following   the   successful
reorganization.   On  September  10,  1991,  Los  Abrigados   Partners   Limited
Partnership,  an Arizona  limited  partnership  ("LAP")  became the successor in
interest to BIS-ILE.  ILX,  directly and through ILES,  owns a total of 78.5% of
LAP,  which  now owns Los  Abrigados.  ILES  serves  as LAP's  managing  general
partner.  LAP has  contracted  with ILX to manage  the  resort and to market fee
simple interval ownership interests in the resort through the sale of membership
interests in the Sedona Vacation Club.

         Red Rock  Collection.  In July 1994,  ILX,  through  its  wholly  owned
subsidiary,  Red Rock  Collection  Incorporated  ("RRC"),  commenced  sales of a
complete line of spa and salon formulated products for face, body, bath and hair
care.  The  products  are  produced by outside  laboratories  according to RRC's
specifications  and raw  materials are readily  available.  RRC is marketing its
products  through  network and direct  marketing to consumers.  RRC products are
used as in-room  amenities in ILX's resort hotels and,  commencing in 1995,  are
being offered as marketing  premiums to generate  potential  interval  ownership
customers.  In  addition,  RRC  intends to enter the salon  market in the second
quarter of 1995.  RRC is also  exploring  opportunities  to offer RRC formulated
amenities to outside resorts and hotels.
         
         Genesis.  ILX, through its wholly owned subsidiary  Genesis  Investment
Group,  Inc.  ("Genesis"),  holds  for  the  purpose  of  liquidation  ownership
interests in real estate, (both fee and lien), most of which is unimproved.  ILX
acquired  Genesis in  November  1993  through the merger of ILX's  wholly  owned
subsidiary and Genesis.  Pursuant to the terms of the merger, holders of Genesis
common  stock  received the right to receive five shares of ILX common stock and
three shares of ILX Series C Convertible Preferred stock for every ten shares of
Genesis common stock. (At the time of the merger, the Genesis  shareholders were
entitled to receive a maximum of 305,964  shares of the ILX Series C Convertible
Preferred  stock and  509,940  shares of ILX common  stock.)  Since the  merger,
Genesis has continued to liquidate its real estate  holdings and has acquired an
option to purchase 667 timeshare intervals in the Los Abrigados resort.

         Other. ILX employs approximately 450 people.


Item 2.  Properties

Los Abrigados Resort

Los  Abrigados  resort is located in Sedona,  Arizona,  approximately  110 miles
northwest of Phoenix.  The resort  consists of a main building  which houses the
lobby and registration area, executive offices,  meeting space, a health spa and
athletic  club,  food and  beverage  facilities  and  support  areas.  The hotel
contains  174  suites  in 22 one  and two  story  free-standing  structures.  In
addition,  a two bedroom historic homesite which has been renovated to include a
spa and other  luxury  features  is also  located on the  property  and has been
marketed by the Company.  The resort has an outdoor swimming pool, tennis courts
and other  recreational  amenities and is situated on  approximately 19 acres of
land.

The Company  offers  membership  interests  to customers in the form of deed and
title which  provide the right to occupy the resort for a  designated  amount of
time each year in perpetuity.  A total of 9,100 interval  ownership  memberships
may be sold, of which  approximately  4,158 were  available for sale at December
31,  1994.  One to two  year  options  to  purchase  approximately  344 of these
available   memberships   have  been  extended  to  potential  buyers  on  terms
substantially the same as those offered to current purchasers.

The Company  holds fee simple title to the  property,  which is  encumbered by a
first deed of trust securing loans in the principal amount of $1,660,000, and by
two subordinate deeds of trust of equal priority securing repurchase obligations
relating to  borrowings  against  consumer  notes  receivable  of  approximately
$424,000 and sales of consumer notes  receivable  with recourse in the amount of
approximately $14.3 million at December 31, 1994.

Golden Eagle Resort

The Golden Eagle  Resort,  located  within the  corporate  limits of the Town of
Estes Park, Colorado and within three miles of the Rocky Mountain National Park,
contains  a resort  lodge  which  overlooks  the  Estes  Valley  and is  bounded
generally by undeveloped forested mountainside land. Approximately four acres of
land  are  owned  along  with  a  four-story  wood-frame  main  lodge  that  was
constructed in 1914.  The lodge property  contains 27 guest rooms, a restaurant,
bar,  library  and outdoor  swimming  pool,  as well as two other free  standing
buildings containing six guest rooms and support facilities.  Space is available
to  construct  eleven to  fifteen  additional  suites in the lodge and  adjacent
buildings  and the  Company  also owns a residence  in a duplex  adjacent to the
property which may be marketed.

The Company offers deed and title  interests which provide the right to occupy a
specific unit for a specific  week each year in perpetuity  and plans to offer a
minimum of approximately  1,785 such interval ownership weeks,  exclusive of the
adjacent  condominium.  Approximately  702  interests  in  completed  suites are
available for sale at December 31, 1994. The Company  offers certain  purchasers
of Golden Eagle  interests  the option to convert  their  ownership to other ILX
owned properties at a designated time for a pre-determined  amount. Golden Eagle
interests received from converting owners are offered for resale.


The Company  holds fee simple title to the  property  which is  encumbered  by a
first deed of trust securing a loan in the principal amount of $639,916 and by a
second deed of trust  securing  repurchase  obligations  relating to  borrowings
against  consumer notes receivable in the principal amount of $626,265 and sales
of consumer notes  receivable  sold with recourse in the  approximate  amount of
$943,000 at December 31, 1994.

Kohl's Ranch Lodge

On June 1, 1995, ILX acquired  ownership of Kohl's Ranch Lodge ("Kohl's Ranch").
Kohl's  Ranch is a 10.5 acre  property  located  17 miles  northeast  of Payson,
Arizona.  It is bordered on the eastern side by Tonto Creek and is surrounded by
Tonto  National  Forest.  The main lodge of Kohl's Ranch contains 41 guest rooms
and a variety of common area amentities. Kohl's Ranch also includes eight (8) 1-
and 2-bedroom  cabins  along Tonto  Creek,  a triplex  cabin with two  1-bedroom
units and one efficiency unit, and a free standing  building that contains sales
offices and food and beverage facilities.

On June  14,  1995,  the  Arizona  Department  of  Real  Estate  approved  ILX's
application  to sell  timeshare  interests  in  Kohl's  Ranch.  Timeshare  sales
commenced in July,  1995.  As of June 30, 1995,  ILX had 2,704  timeshare  weeks
available for sale. In addition to the sale of timeshare interests,  ILX intends
to continue operating Kohl's Ranch as a lodge-hotel.  ILX has begun refurbishing
Kohl's Ranch and intends to maintain its authentic  ranch  atmosphere and decor.
ILX anticipates commencing construction of six new duplex cabins on the property
in the spring of 1996, thus adding twelve  2-bedroom  cabins,  for a total of 64
units and 3,328 timeshare weeks available for sale. The Company holds fee simple
title to the property  which at June 30, 1995, is encumbered by a first position
note and deed of trust in the amount of $929,250 and a second  position note and
mortgage in the amount of $367,750.

Interval Ownership Interests in Costa Vida and Ventura Resorts

At December 31, 1994, the Company owned and held for sale 22 interval  ownership
interests in the Ventura Resort in Boca Raton,  Florida,  115 interval ownership
interests in the Costa Vida Resort in Puerto Vallarta,  Mexico,  and 85 interval
ownership  interests in other resort properties  worldwide.  These intervals are
owned free and clear by the Company at December 31, 1994.

Varsity Clubs of America - Notre Dame

Varsity  Clubs of  America  - Notre  Dame is under  construction  in  Mishawaka,
Indiana at December 31, 1994. The resort is situated on approximately four acres
of land and will consist of a three story main building  which houses 60 one and
two-bedroom suites, the lobby, gift shop, meeting space,  member lounge,  health
club,  and food and beverage  facilities and a separate one story building which
contains a three bedroom suite and a one bedroom suite.

The Company  offers  membership  interests  to customers in the form of deed and
title which  provide the right to occupy the resort for a  designated  amount of
time each year in  perpetuity.  Memberships  are  offered in one day  intervals.
Approximately 22,568 one day intervals will be offered for sale. Sales contracts
have been  accepted  in  advance of  completion  for  approximately  274 one day
intervals at December 31, 1994.

The Company holds the fee simple title to the property, which is encumbered by a
first  mortgage  securing  construction  financing  in the amount of $400,784 at
December 31, 1994.

Varsity Clubs of America - Arizona

The site for the second  Varsity Clubs facility was acquired in July 1995 and is
located in Tucson,  Arizona,  approximately  2.3 miles  from the  University  of
Arizona.  Construction  of the  Arizona  facility is expected to commence in the
fall of 1995.  In July,  1995,  the Company  received a written  commitment  for
construction  financing  for the  Arizona  facility in the amount of $6 million,
which is  expected  to be  sufficient  to build and  furnish  the  property.  In
addition,  the  commitment  includes up to $20 million in financing for eligible
notes received from the sale of timeshare interests in the Arizona facility. The
property is held in fee simple title and is  encumbered by a first deed of trust
in the amount of $701,400 at July 31, 1995.

Red Rock Collection Building

The Company  holds in fee simple title an 8400 square foot  building in Phoenix,
Arizona which houses the Red Rock  Collection  office and warehouse  facilities.
The  building  is  encumbered  by a deed of trust in the amount of  $225,000  at
December 31, 1994.

Land

The Company owns various  parcels of unimproved  real estate in Arizona  through
its wholly owned subsidiary Genesis and is presently marketing these properties.
At  December  31,  1994,  the real estate  held for sale less  encumbrances  was
recorded at $1,673,168.  It is the Company's intention to liquidate this land in
the next twelve to twenty four months.

Company Headquarters

The Company leases its corporate  headquarters in Phoenix,  Arizona under a five
year lease  through  April 30, 1998.  The terms of the lease provide the Company
with the option to extend the lease for three  additional  one year  periods and
with a right of first  refusal to purchase  the  building.  The landlord has the
right to  cancel  the  lease  upon one year  notice  and  payment  of a  $20,000
cancellation  fee in the event the building is sold. Such  cancellation  may not
occur prior to May 1, 1997.


Other

In the opinion of management, the Company's properties are adequately covered by
insurance.


Item 3. Legal Proceedings


None


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

None



                                    PART II


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

The  Company's  common  stock is  traded  over-the-counter  under  the  National
Association  of Securities  Dealers  (NASD)  trading  symbol ILEX. The following
table sets forth the high and low bid and ask prices for the stock for each full
quarterly  period during 1994 and 1993.  The following  over-the-counter  market
quotations  reflect  inter-dealer  prices,  without retail  markup,  markdown or
commission and may not necessarily represent actual transactions.

                                                 Bid                   Ask
                                           ----------------      ---------------
Quarter Ended                              High       Low        High       Low
- -------------                              ----       ---        ----       ---
December 31, 1994 ..................       1.63       1.13       1.75       1.31
September 30, 1994 .................       1.75       1.50       1.94       1.56
June 30, 1994 ......................       2.00       1.13       2.13       1.31
March 31, 1994 .....................       1.75       1.19       2.00       1.25
December 31, 1993 ..................       2.00       1.50       2.13       1.56
September 30, 1993 .................       1.88       1.06       2.13       1.25
June 30, 1993 ......................       1.50        .63       1.63        .81
March 31, 1993 .....................       1.25        .50       1.38        .66

On February 28, 1995,  the number of holders of the  Company's  common stock was
approximately  1300.  No  dividends  have been  declared  by the  Company  since
inception and dividends are not anticipated in the foreseeable future.

<TABLE>


Item 6.  Selected Financial Data

<CAPTION>

                                                                               Year ended December 31,
                                              -------------------------------------------------------------------------------------
                                                  1994              1993 (1)           1992             1991                1990
                                              ------------      ------------      ------------      ------------       -------------
<S>                                           <C>               <C>               <C>               <C>                <C>
Revenue ................................      $ 29,950,669      $ 20,459,379      $ 18,856,660      $  6,095,859       $  2,352,734
Net income (loss) ......................         2,148,287         2,076,231         1,325,874          (307,051)        (1,602,093)
Net income (loss) per
common and equivalent share ............               .17               .18               .12              (.04)              (.28)
Total assets ...........................        28,403,404        24,906,969        15,748,315        15,026,975          5,528,943
Notes payable ..........................         6,882,445         5,408,898         4,865,107         5,577,229          2,550,758
Total shareholders'
  equity ...............................        12,957,129        10,541,495         6,477,838         5,095,895          1,562,096

(1)          The 1993 data includes the effects of the acquisition of Genesis effective November 1, 1993.


</TABLE>


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

Results of Operations

Fiscal Year 1992 to 1993
- ------------------------

Sales of timeshare  interests  of  $12,263,619  in 1993 were 10.1%  greater than
sales of  $11,136,950  in 1992. The increase in sales from 1992 to 1993 reflects
an increased  sales volume at both the Sedona Sales Office and the Phoenix Sales
Office.  While sales prices for annual ownership  interests  increased slightly,
the average sales price  declined in 1993 from 1992 due to the  introduction  in
1993 of a bi-annual ownership program which provides alternate year usage at Los
Abrigados  and which sells for a lower price than annual  usage.  The ability to
offer the  annual  product as well as the lower  priced  bi-annual  product  has
increased  closing  rates  (which are the  number of sales  divided by number of
tours) and therefore sales revenue in 1993.

Included in 1992 sales of timeshare  interests  is $971,900  from a bulk sale of
667 weekly intervals in Los Abrigados resort which occurred in 1992.  Additional
revenue from this bulk sale was deferred until 1994, as further discussed in the
comparison of Fiscal Year 1993 to 1994.

1993 sales of land of $123,500 and the associated  cost of land sold of $113,613
reflect sales of unimproved real property  acquired in the November 1993 Genesis
acquisition.

Costs of timeshare  interests  sold of $4,911,976 in 1992 and $5,007,131 in 1993
have decreased as a percentage of sales of timeshare interests from 1992 to 1993
because  of  the  introduction  of  bi-annual  ownership  interests.   Bi-annual
interests sell for more than half of the price of annual interests and therefore
have a  lower  product  cost  as a  percentage  of  selling  price  than  annual
interests.  Advertising and promotion expenses in 1993 of $3,168,562 and in 1992
of $2,900,258  were comparable as a percentage of revenue with 15.5% in 1993 and
15.4% in 1992.

The increase in resort  operating  revenue from $7,179,710 in 1992 to $8,072,260
in 1993 reflects  largely an increase in average daily rate for resort guests at
Los Abrigados and increased usage of resort services.  Traditional  resort guest
occupancy  levels were  consistent  between 1993 and 1992 in spite of increasing
usage of the property by tour guests and owners.  Cost of resort operations as a
percentage of resort operating  revenue decreased from 87.9% in 1992 to 86.2% in
1993 as fixed costs were spread over greater revenues.

General and administrative expenses of $1,339,962 in 1992 and $1,510,448 in 1993
are comparable as a percentage of total  revenue,  with 7.1% in 1992 and 7.4% in
1993.

The provision for doubtful accounts is provided primarily for sales of timeshare
interests.  The  provisions  of  $629,510  in  1992  and  $666,690  in 1993 as a
percentage of sales are comparable, with 5.7% in 1992 and 5.4% in 1993.

The  increase  in  interest  income  from  $169,600  in 1992 to $359,908 in 1993
reflects increased consumer paper retained by the Company.

The  decrease  in  interest  expense  from  $643,023 in 1992 to $599,238 in 1993
reflects  fluctuations  in principal  balances  outstanding on notes payable and
differences in interest rates and terms among notes.

In 1993 and 1992 the income tax  benefit of  $100,000  each year  resulted  from
decreases in the valuation  allowance as a result of the ability to utilize loss
carryforwards  and built in losses  arising  principally  from the Los Abrigados
resort,  based on  accelerated  profitability  of the  property.  The  valuation
allowance had been  established to reflect the uncertainty of the utilization of
deferred tax assets.  In 1993, an additional  deferred tax asset was recorded to
reflect the future tax benefit of the Genesis net operating  loss  carryforwards
and a valuation allowance was recorded to offset the full amount of the asset.

The  increase in minority  interests  from  $587,826 in 1992 to $814,520 in 1993
reflects  the  increased  profitability  of Los  Abrigados  Limited  Partnership
("LAP"), the partnership which owns the Los Abrigados resort.

Fiscal Year 1993 to 1994
- ------------------------

Sales of timeshare  interest of $18,713,970 in 1994 were 52.6% higher than sales
of  $12,263,619  in 1993.  The  increase  in sales  from  1993 to 1994  reflects
improved  closing  rates in the Sedona  Sales  Office and, in the 3rd quarter of
1994,  the expansion of the Sedona Sales Office to  accommodate a greater number
of tours. In addition,  sales from the Phoenix Sales Office increased  following
the Company's assumption of this operation, as discussed below.

Included in 1994 sales of timeshare interests is $428,100 in revenue from a bulk
sale of 667 weekly intervals in Los Abrigados resort which occurred in 1992. The
1994  revenue  had  been  deferred  pending  collection  of  the  $900,000  note
receivable arising from the sale which was collected in March 1994.

Advertising  and promotion as a percentage of sales increased from 15.5% in 1993
to 19.8% in 1994 due to the  acquisition  of the Phoenix  Sales  Office,  net of
increased closing rates at the Sedona Sales Office.  Effective January 31, 1994,
the Company  acquired the assets of the  organization  which had  performed  the
sales and marketing  for the Phoenix Sales Office and the Company  assumed those
sales and  marketing  operations.  Prior to that date,  the Company  paid a flat
percentage of sales to the outside  organization which operated in facilities it
leased  from the Company and that  percentage  of sales was  included in cost of
timeshare interests sold. After the acquisition, the Company began recording the
costs of  generating  tours to and  operations  of the Phoenix  Sales  Office as
advertising and promotion  expenses.  Commissions and other compensation paid to
sales staff are recorded as costs of timeshare  interests  sold.  The effect has
been an increase  in  advertising  and  promotion  expense  and a  corresponding
decrease  in cost of  timeshare  interests  sold as a  percentage  of  sales  of
timeshare  interests in 1994. Costs of timeshare  interests sold as a percentage
of sales of timeshare  interests  have  decreased from 40.8% in 1993 to 35.2% in
1994.

The increase in resort  operating  revenue from $8,072,260 in 1993 to $8,764,558
in 1994 reflects  increased  total resort  occupancy and average daily rate from
resort  guests,  and increased  utilization  of food and beverage  outlets.  The
improvements  in resort  occupancy are a result of the  increasing  usage of the
resort by  prospective  timeshare  purchasers and timeshare  owners,  net of the
decreasing  availability  of  rooms  for  resort  guests.  The  cost  of  resort
operations as a percentage of resort operating revenue has increased to 89.1% in
1994 from 86.3% in 1993 because prospective  purchasers and timeshare owners (an
increasing portion of occupancy) pay substantially  reduced rates for their room
usage and because the variable cost of providing food and beverage is greater as
a percentage of corresponding  revenue than the variable cost as a percentage of
revenue of  providing  rooms to resort  guests.  Total  occupancy is expected to
continue to increase consistent with sales to timeshare  purchasers.  Demand for
food,   beverage,   spa  and  other   services   is   anticipated   to  increase
correspondingly.  The  Company has been  modifying  and  expanding  its food and
beverage  outlets and further  changes will be complete in the second quarter of
1995 to capitalize on the revenue opportunities available from owners, tours and
resort guests.

Sales of land and the  associated  cost of land sold reflect sales of unimproved
real property acquired in the November 1993 Genesis  acquisition.  1993 sales of
$123,500  and  the  associated  cost of  sales  of  $113,618  reflect  sales  of
subdivided  lots.  1994 sales of $2,237,166 and the associated  cost of sales of
$1,796,974  represent sales of the remainder of the subdivided lots and the sale
of a large, unimproved parcel.

Sales of consumers  products and the related cost of consumer  products  reflect
the  commencement  of Red Rock  Collection  sales in the third  quarter of 1994.
Amortization of approximately  $929,000 in deferred Red Rock Collection costs is
included  in general  and  administrative  expense in 1994.  

General and  administrative  expenses  increased as a percentage of revenue from
7.4% in 1993 to 10.7% in 1994 because of the  amortization  of deferred Red Rock
Collection  costs  described  above and because of the  recognition of other Red
Rock  general  and  administrative  costs.  Excluding  both Red Rock  Collection
revenues and expenses,  general and  administrative  expenses as a percentage of
revenue declined to 5.8% in 1994 from 7.4% in 1993.

The decrease in the 1994 doubtful accounts provision to 4.1% as compared to 5.4%
in 1993 as a percentage  of sales of  timeshare  interests  reflects  collection
experience more favorable than expectations.

The  increase  in  interest  income  from  $359,908  in 1993 to $402,596 in 1994
reflects increased consumer paper retained by the Company.

The  increase  in  interest  expense  fron  $599,238 in 1993 to $661,141 in 1994
reflects  greater  balances  outstanding  on notes  payable and  differences  in
interest rates and terms among notes.

Income tax benefits increased from $100,000 in 1993 to $161,799 in 1994. In both
1993 and 1994 tax benefits resulted from decreases in the valuation allowance as
a result  of the  ability  to  utilize  loss  carryforwards  and built in losses
arising  principally from the Los Abrigados resort. The valuation  allowance had
been  established to reflect the  uncertainty of the utilization of the deferred
tax assets.

As previously discussed, in 1993 an additional tax asset was recorded to reflect
the future tax benefit ot the Genesis net  operating  loss  carryforwards  and a
valuation  allowance  was recorded to offset the full amount of the asset.  This
valuation  allowance was reduced in 1994 due to improvements in the Arizona real
estate  market  and the  development  of tax  strategies from  which  management
concluded  that a portion  of the net  operating  loss  carryforwards  will more
likely than not be utilized.

The increase in minority  interests  from $814,520 in 1993 to $1,440,034 in 1994
reflects  continued  increased  profitability  of LAP net of a  decrease  in the
minority interest ownership of LAP effective July 1, 1994, of 7.5%. In addition,
1994 minority interests include approximately  $236,000 in partnerships in which
the Company's Genesis subsidiary is a partner.

During the third quarter of 1994, the Company opened a sales office  adjacent to
the site of its first Varsity Clubs of America near the University of Notre Dame
in Indiana.  Construction commenced in the fourth quarter of 1994 and completion
is expected in June 1995. Sales and marketing expenses of approximately $283,000
for promoting  sales of Varsity Clubs of  America-Notre  Dame have been expended
during 1994 and are included in advertising and promotion.  Revenue generated by
these  marketing  effects,   however,  has  been  deferred  pending  substantial
completion  of the  facility.  Deferred  revenue of $513,000,  net of associated
costs of sales of  $148,000,  is included in  deferred  revenue at December  31,
1994.  The Notre  Dame Sales  Office  also  offers  timeshare  interests  in the
Company's  other resorts.  Sales of intervals in other resorts of  approximately
$319,000 are included in 1994 sales of timeshare interests.


Liquidity and Capital Resources

The Company's  liquidity needs principally arise from the necessity of financing
notes received from sales of timeshare  interests.  In that regard,  the Company
has $18 million in lines of credit  issued by  financing  companies  under which
conforming  notes (notes that meet the credit  criteria,  term and interest rate
specified by the lender) from sales of interval  interests in Los  Abrigados and
the Golden Eagle Resort can be sold to lenders on a recourse  basis. At December
31, 1994,  approximately  $12 million is available under the lines. In addition,
the Company has a financing commitment whereby the Company may borrow up to $2.5
million against non-conforming notes through September 1998.  Approximately $1.3
million was available under this commitment at December 31, 1994.

The Company also has a $10 million financing  commitment whereby the Company may
sell eligible notes received from sales of timeshare  interests in Varsity Clubs
of  America  -  Notre  Dame on a  recourse  basis  through  February  1996.  The
commitment  may be  extended  for an  additional  eighteen  month  period and an
additional $10 million at the option of the financing company.
This commitment was unused at December 31, 1994.

The Company will continue to retain certain  non-conforming notes which have one
to two year terms or which do not otherwise  meet existing  financing  criteria,
and finance these notes either through internal funds or through borrowings from
affiliates  secured  by  the  non-conforming  notes.  The  Company  will  pursue
additional credit facilities to finance conforming and  non-conforming  notes as
the need for such financing arises.

The Company has a $500,000 line of credit from one financial  institution  and a
$400,000 line of credit from another,  both  available for working  capital.  At
December 31, 1994, $150,000 was available on the lines.

In October 1994, the Company  entered into financing  arrangements  to borrow $2
million  from the first  deed of trust  holder on the Los  Abrigados  resort and
simultaneously repay the then outstanding $1,079,000 principal on the first deed
of trust. The net additional financing of $921,000 was utilized for expansion of
food and  beverage  facilities  at Los  Abrigados  and to  purchase  the Class A
partners' minority interest in LAP held by  non-affiliates.  In conjunction with
the refinancing, the deed of trust holder had an appraisal performed by a Member
of the  Appraisal  Institute  (MAI) of the  property  which valued the resort at
$18,800,000 at July 31, 1994. From the appraisal date through December 31, 1994,
664 timeshare intervals were sold.

During 1994, the Company  acquired the land for Varsity Clubs of America - Notre
Dame for  approximately  $691,000  cash and  secured $5 million in  construction
financing  to build and furnish the  facility.  Approximately  $401,000 has been
drawn on the construction  commitment at December 31, 1994. The Company believes
the $5 million in  construction  financing  will be  sufficient  to complete the
facility.

The Company optioned  additional  Varsity Clubs of America sites during 1994 and
expects to finance such land  acquisitions  through seller  financing or through
financial  institutions,  secured by the land  acquired.  The  Company  may seek
equity and/or debt  financing  for the  construction  of  facilities  and future
sites.

In July 1994, the Company acquired for $10,000 an option through October 1, 1994
to purchase  15.37  acres of  undeveloped  property in Sedona,  Arizona for $4.5
million.  The option may be extended  through July 1, 1995, for monthly payments
totaling  $260,000,  all of which  may be  applied  to the  purchase  price.  In
September 1994, the Company entered into a 50/50 joint venture agreement for the
project with a  development  company and  assigned  the option  agreement to the
joint  venture.   During  the  option  period,  the  joint  venture  intends  to
investigate  the  feasibility  of developing a resort and retail  complex on the
site.  The joint  venture is  currently  negotiating  a reduction in the monthly
option  payment.  The Company's  investment in the joint venture at December 31,
1994, is approximately $40,000.

In March 1995,  the Company  borrowed an additional  $1,010,000  from The Steele
Foundation,  Inc.,  the first  mortgage  holder on the Golden Eagle Resort.  The
Company  intends to use these funds for further  expansion  of food and beverage
facilities,   refurbishment   of  suites  and  the  construction  of  additional
administrative facilities at Los Abrigados resort.

In March 1995,  the Company  entered into an  agreement,  subject to a sixty day
right of  cancellation,  to acquire the Kohl's  Ranch,  a ten acre rustic resort
near  Payson,  Arizona for  $1,650,000.  The  purchase  price will  consist of a
$50,000  cash  down  payment,  assumption  of the  existing  deed  of  trust  of
approximately  $950,000,  seller  financing of approximately  $350,000,  and the
issuance  of 150,000  shares of ILX  restricted  common  stock  valued at $2 per
share. The Company intends to secure additional financing from the first deed of
trust  holder  for a portion  of the cost of  improvements  and  renovation  and
intends to finance the balance of  approximately  $400,000  either through other
financing  sources or from working capital.  The Company plans to offer interval
ownership interests in the property.

Cash  provided by operating  activities  increased  from  $1,723,454  in 1992 to
$2,307,986  in 1993 due to  increased  net  income in 1993,  because  of greater
additions  to resort  property  held for  timeshare  sales in 1993,  because  of
greater  proceeds  from sales of notes  receivable  in 1993 and because both the
income  portion of a bulk sale and the deferred  income portion were included in
net cash provided by operating  activities  in 1992.  Cash provided by operating
activities  increased  from  $2,307,986  in 1993 to  $3,169,370  in 1994  due to
greater proceeds from sales of notes receivable,  net of increased  additions to
resort property under development for Varsity Clubs of America-Notre Dame.

Cash flows from  investing  activities  changed from cash  provided by investing
activities of $79,045 in 1992 to cash used in investing activities of $1,301,986
in 1993 due to  greater  investment  in plant and  equipment  for the  leasehold
improvements to the corporate headquarters  in 1993 and due to the investment in
deferred Red Rock Collection costs in 1993. Cash used in investing activities of
$1,301,986 and $1,305,936 in 1994 are comparable but reflect the  acquisition of
the  minority  interest  in  LAP in  1994  and  greater  increases  in Red  Rock
Collection deferred assets in 1993 than 1994.

The change from cash used in financing  activities of $1,449,458 in 1992 to cash
provided by financing  activities of $338,185 in 1993 is due to greater proceeds
from notes  payable in 1993 and the  issuance of minority  interests in Red Rock
Collection  in 1993.  The change from cash  provided by financing  activities of
$338,185  in 1993 to cash  used in  financing  activities  of  $287,954  in 1994
reflects  greater  principal  payments  on  notes  payable,   net  of  increased
borrowings.

Although no assurances can be made, based on the prior success of the Company in
obtaining  necessary  financings for  operations and for expansion,  the Company
believes  that  with its  existing  financing  commitments,  its  cashflow  from
operations and the contemplated financings discussed above the Company will have
adequate capital resources for at least the next twelve to twenty-four months.

Item 8.  Financial Statements and Supplementary Data

The consolidated  financial statements and supplementary data required by Item 8
are set forth in Part IV, Item 14.


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

None

                                    PART III


Item 10. Directors and Executive Officers of the Registrant
   
                             ELECTION OF DIRECTORS

                  Certain  information  concerning  the Director  nominees as of
February 28, 1995, is set forth below.  Except as set forth herein,  none of the
nominees are officers or directors of any other  publicly-owned  corporation  or
entity.

                               Director        Number             Percentage
Name                   Age       Since        of Shares           of Total
- ----                   ---       ----         ---------           --------

Edward J. Martori      42        1993        6,006,632  (1)     48.42%
Joseph P. Martori      53        1986        6,054,292  (1)     48.80%
Ronald D. Nitzberg     63        1986          213,031  (2)      1.71%(2)(5)
Nancy J. Stone         37        1989          289,586  (3)(4)   2.30%(3)(4)(5)
Alan J. Tucker         48        1992          197,000  (3)      1.58%(3)(5)

         (1)      See notes to principal shareholders listing.

         (2)      Including  options to purchase  20,000 shares from the Company
                  at $1.625 per share.

         (3)      Including  options to purchase  25,000 shares from the Company
                  and 50,000  shares from Martori  Enterprises  Incorporated  at
                  $1.625 per share.

         (4)      Including  options  of  Michael  W.  Stone,  her  husband,  to
                  purchase 87,500 shares from the Company at $1.625 per share.

         (5)      The  nominee's  options  to  purchase  shares  are  treated as
                  exercised  with  respect to that  nominee and are  included in
                  both the numerator and denominator.

                  Edward J.  Martori has been a director  of the  Company  since
December  1993.  He has  been  employed  as  President  of  Martori  Enterprises
Incorporated, a principal shareholder of the Company, since 1987. He is a cousin
of Joseph P. Martori.

                  Joseph P.  Martori is a founder of the  Company and has been a
director  since its  inception.  He has been  Chairman of the Board of Directors
since  September  1991,  and President  since  January 1, 1994.  From 1985 until
January 1994, he was a member of the Phoenix,  Arizona law firm of Brown & Bain,
P.A.,  where he was the  Chairman  of the  Corporate,  Real  Estate and  Banking
Department.  Brown & Bain,  P.A.  currently  serves  as  legal  counsel  for the
Company. He is a cousin of Edward J. Martori.

                  Ronald D.  Nitzberg is a founder of the Company and has been a
director since its inception. He was the Company's President and chief executive
officer from inception until May 1988. He was Chairman of the Board of Directors
of the Company from June 1988 through March 1989.  Since May 1988, Mr.  Nitzberg
has been a consultant to the timeshare industry and was Executive Vice President
of Debbie Reynolds  Resort,  Inc., a Nevada  corporation,  from 1993 until March
1995.

                  Nancy J. Stone has been a director of the Company  since April
1989, Executive Vice President since July 1993, and was President of the Company
from  January  1990 until April  1992.  From 1992 until June 1993 she was on the
faculty of North Central College in Naperville,  Illinois. From April 1987 until
December  1989,  she served as the  Company's  Vice  President  of  Finance  and
Secretary.  She is certified as a public accountant in the States of Arizona and
Illinois.

                  Alan J.  Tucker  has  been a  director  of the  Company  since
February 1992, and Executive Vice President  since  September  1991. He was Vice
President from January 1990 until August 1991, and has been Project  Director of
Sedona Vacation Club timeshare sales since March 1989.


                              EXECUTIVE MANAGEMENT

         The  following  table sets forth  certain  information  concerning  the
Company's  executive  officers.  None of the executive officers are directors or
officers of any other publicly owned corporation or entity.


Name                     Age            Postion/Term
- ----                     ---            ------------

Joseph P. Martori        53             President November 1993 to Present

Nancy J. Stone           37             Executive Vice President July 1993 to
                                        Present

Alan J. Tucker           48             Executive Vice President September 1991
                                        to Present, Vice President January 1990
                                        to August 1991

Luis C. Acosta           43             President of Varsity Clubs of America
                                        Incorporated November 1993 to Present

Michael W. Stone         40             President of Red Rock Collection 
                                        Incorporated July 1993 to Present

George C. Wallach        58             Executive Vice President February 1995
                                        to Present

Edward S. Zielinski      43             Senior Vice President Janauary 1994 to
                                        Present, Vice President December 1992 to
                                        December 1993


                  Joseph P.  Martori is a founder of the  Company and has been a
director  since its  inception.  He has been  Chairman of the Board of Directors
since  September  1991,  and President  since  January 1, 1994.  From 1985 until
January 1994, he was a member of the Phoenix,  Arizona law firm of Brown & Bain,
P.A.,  where he was the  Chairman  of the  Corporate,  Real  Estate and  Banking
Department.  Brown & Bain,  P.A.  currently  serves  as  legal  counsel  for the
Company.

                  Nancy J. Stone has been a director of the Company  since April
1989,  Executive Vice President and Chief Financial Officer since July 1993, and
was President of the Company from January 1990 until April 1992. From 1992 until
June 1993,  she was on the  faculty  of North  Central  College  in  Naperville,
Illinois.  From April 1987 until December 1989, she served as the Company's Vice
President of Finance and Secretary.  She is certified as a public  accountant in
the States of Arizona and  Illinois.  Ms. Stone is the wife of Michael W. Stone,
President of Red Rock Collection Incorporated.

                  Alan J.  Tucker  has  been a  director  of the  Company  since
February 1992, and Executive Vice President  since  September  1991. He was Vice
President from January 1990 until August 1991, and has been Project  Director of
Sedona Vacation Club timeshare sales since March 1989.

                  Luis C. Acosta has been President and Chief Operating  Officer
of Varsity Clubs of America  Incorporated since November 1993. From January 1993
until  November  1993,  he  was  President  of  Destination  Guild,  a  Nebraska
corporation, which develops and manages resort hotels. From 1990 to 1993, he was
Vice President of Development  for Hilton Hotels  Corporation,  which  develops,
owns and operates  hotels,  resorts and casinos.  From 1985 to 1990, he was Vice
President of Development  and Senior Vice  President of Development  for Ramada,
Inc.,  a Delaware  corporation  engaged in the  development  and  management  of
hotels, resorts and casinos.

                  Michael W.  Stone has been  President  of Red Rock  Collection
Incorporated  since July 1993.  From 1992 to 1993, he was Vice President of S.L.
Cooper and  Associates,  a Virginia based company,  engaged in  distribution  of
filing and material  handling  equipment,  and was  responsible  for new product
development and introduction,  distribution and sales. From 1987 to 1992, he was
National Sales Manager of Richards-Wilcox, an Aurora, Illinois division of White
Consolidated  Industries,  engaged  in  manufacturing  and sales of  office  and
material  handling  equipment.  Mr.  Stone is the  husband  of  Nancy J.  Stone,
Executive Vice President and Chief Financial Officer of ILX Incorporated.

                  George C.  Wallach has been  Executive  Vice  President  since
February  1995.  From  February  1986 until  January  1995,  he was a member and
director of the Phoenix,  Arizona law firm of Brown and Bain, P.A., specializing
in real estate and business transactions.

                  Edward S.  Zielinski  has been  Senior  Vice  President  since
January 1994, Vice President and General  Manager of Los Abrigados  resort since
December 1992,  and Executive  Assistant  Manager of Los Abrigados  resort since
November 1988.
    

Item 11. Executive Compensation

   
Information  in response to this Item is  incorporated  herein by reference from
the Company's  Definitive Proxy Statement to be filed pursuant to Regulation 14A
within 120 days after the end of the most  recent  fiscal  year  covered by this
Form 10-K/A-2.
    


Item 12. Security Ownership of Certain Beneficial Owners and Management

   
                SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

                  The  following  persons  own more  than  five  percent  of the
outstanding voting securities of the Company as of February 28, 1995:

                                            Amount and
                                            Nature of
Title     Name and Address of               Beneficial           Percentage
of Class  Beneficial Owner(1)               Ownership            of Class
- -------   -------------------               ---------            --------

Common    Edward J. Martori                 6,006,632 (4)        48.42%
Common    Joseph P. Martori                 6,054,292 (2) (3)    48.80%
Common    Martori Enterprises               6,056,474 (5)        48.82%
           Incorporated
Common    Alan R. Mishkin                   2,551,845            20.57%
Common    All Officers/Directors            6,697,101 (6)        53.18%(6)(7)

         (1) Unless  otherwise  indicated,  the business  address for all listed
shareholders  is c/o the Company,  2777 East Camelback  Road,  Phoenix,  Arizona
85016.

         (2) Including 5,010 shares owned by Christina Ann Martori,  daughter of
Joseph P. Martori, under trust dated February 20, 1978, and 4,000 shares held by
Joseph P. Martori as custodian for his daughter, Arianne Terres Martori.

         (3) Including 40,832 shares of Common Stock owned by Wedbush Securities
Inc.,  Custodian of IRA Contributory  Plan for Joseph P. Martori,  and 6,004,450
shares  owned by  Martori  Enterprises  Incorporated.  Joseph  P.  Martori  is a
shareholder  in  Martori  Enterprises  Incorporated  and a cousin  of  Edward J.
Martori.

         (4)   Including   6,004,450   shares   owned  by  Martori   Enterprises
Incorporated.  Edward  J.  Martori  is  a  shareholder  in  Martori  Enterprises
Incorporated and a cousin of Joseph P. Martori.

         (5) Including  2,182 shares of Common Stock owned by Edward J. Martori,
49,842 shares owned by Joseph P. Martori (notes (2) and (3)) and 6,004,450 owned
by Martori Enterprises Incorporated.

         (6) Shares  deemed to be  beneficially  owned by more than one  officer
and/or director were only counted once.

         (7) Options  for 187,500  shares held by  directors  and  officers  are
treated as exercised and are included in both the numerator and the denominator.

                  Effective December 31, 1994, Martori Enterprises  Incorporated
acquired  1,144,546  shares  held by Wm.  Robert  Burns  and  Paige  Burns.  The
management  of the  Company  is not aware of any other  change in control of the
Company which has taken place since the  beginning of the last fiscal year,  nor
of any  contractual  arrangements  or pledges of securities the operation of the
terms of which may at a  subsequent  date  result in a change in  control of the
Company.  Except as set forth above, management is not aware of any other person
or group of  persons  that  owns in excess  of 5% of the  Company's  outstanding
common stock.


                        SECURITY OWNERSHIP OF MANAGEMENT

                  The following  table sets forth certain  information as to the
securities of the Company  beneficially  owned by (i) each director and nominee,
(ii) each named  executive  officer and (iii) all  directors  and  officers as a
group.

<TABLE>
<CAPTION>
                                                                        
                                                             Amount and Nature             
Title of              Name of Beneficial                 of Beneficial Ownership          Percentage
Class                 Owner                                 of Common Shares               of Class
- --------              ------------------                 -----------------------          ----------

<S>                    <C>                                  <C>                            <C>   

Common                Edward J. Martori                      6,006,631(1)                   48.42%       
Common                Joseph P. Martori                      6,054,292(1)(2)(3)             48.80%
Common                Ronald J. Nitzberg                       213,031(4)                    1.71%(9)
Common                Nancy J. Stone                           289,586(5)(6)                 2.30%(9)     
Common                Alan J. Tucker                           197,000(5)                    1.58%(9)
Common                Luis C. Acosta                             9,900                        .08%
Common                Michael W. Stone                         289,586(7)                    2.30%(9)         
Common                George C. Wallach                          1,000                        .01%
Common                Edward S. Zielinski                       20,110(8)                     .16%(9)
Common                Directors and Officers as a group       6,697,101(11)                 53.18%(10)(11)


    (1)   Including 6,004,450 shares owned  by Martori Enterprises Incorporated.
          Edward J. Martori is a shareholder in Martori Enterprises Incorporated
          and a cousin of Joseph P. Martori.

    (2)   Including  5,010  shares  owned by Christina Ann Martori,  daughter of
          Joseph P. Martori,  under  trust  dated February  20, 1978,  and 4,000 
          shares held by Joseph P. Martori custodian  for his daughter,  Arianne
          Terres Martori.

    (3)   Including  40,832  shares  of common  stock  owned by  Wedbush  Morgan
          Securities  Inc.,  Custodian  of IRA  Contributory  Plan for Joseph P.
          Martori,   and   6,004,450   shares   owned  by  Martori   Enterprises
          Incorporated and a cousin of Edward J. Martori.
 
    (4)   Including options to purchase 20,000 shares from the Company at $1.625
          per share.

    (5)   Including  options to  purchase  25,000  shares  from the  Company and
          50,000  shares from  Martori  Enterprises  Incorporated  at $1.625 per
          share.

    (6)   Including options of Michael W. Stone, her husband, to purchase 87,500
          shares from the Company at $1.625 per share.

    (7)   Including options to purchase 87,500 shares from the Company at $1.625
          per share and shares held beneficially by his wife, Nancy J. Stone.

    (8)   Including options to purchase 30,000 shares from the Company at $1.625
          per share.

    (9)   The  officers'  and  directors'  options to  purchase  shares from the
          Company  are  treated as  exercised  with  respect to that  officer or
          director and are included in both the numerator and the denominator.
     
    (10)  Options to purchase from the Company  187,500  shares by directors and
          officers  are  treated  as  exercised  and are  included  in both  the
          numerator and the denominator.

    (11)  Shares deemed to be beneficially owned by more than one officer and/or
          director were only counted once.
</TABLE>

    

Item 13. Certain Relationships and Related Transactions

   
                  The  following  is a summary of  transactions  entered into on
behalf of the Company or its  subsidiaries  since  January 1, 1994, in which the
amount  involved  exceeded  $60,000 and in which officers,  directors,  nominees
and/or greater than 5% beneficial  owners of the Company's  common stock had, or
will have, a direct or indirect material interest.

                  On September 9, 1991, the Company entered into a guarantee fee
agreement with Arthur J. Martori,  then an affiliate,  and Alan R. Mishkin,  who
guaranteed a loan to Los Abrigados Limited  Partnership ("LAP") in the amount of
$5,000,000  from The Valley  National Bank of Arizona.  The affiliates  earned a
guarantee  fee of $780,000,  payable  quarterly at the rate of $100 for each Los
Abrigados timeshare interest sold. During 1994, LAP paid $93,564 related to this
fee. Also, in conjunction with the September 9, 1991 transaction, the affiliates
were  assigned  $185,000  of  amounts  held back by  financial  institutions  as
collateral on the sale of consumer  notes  receivable.  During 1994, the Company
paid $48,760 related to these holdbacks.  Effective  November 11, 1993,  Martori
Enterprises Incorporated acquired all of Arthur J. Martori's interest in ILX and
its subsidiaries,  including his interests in guarantee fees and holdbacks,  and
his interests in notes receivable, described below. Joseph P. Martori and Edward
J. Martori are shareholders of Martori Enterprises Incorporated.

                  Certain affiliates of the Company held a 6% interest in LAP as
Class A limited partners (Edward J. Martori 5%, Martori Enterprises Incorporated
 .5%,  Wedbush  Morgan  Securities  IRA for Joseph P.  Martori .25% and Joseph P.
Martori,  Trustee  .25%).  Class  A  partners  Edward  J.  Martori  and  Martori
Enterprises  Incorporated  were entitled to receive a 13.5% preferred return and
Class A partners Joseph P. Martori as Trustee and Wedbush Morgan  Securities for
the  benefit of Joseph P.  Martori  were  entitled  to  receive a 22%  preferred
return.  During  fiscal  1994,  payments  of  $103,000  were  made to the  above
described Class A partners.

                  In  October  1994,  the  Company  acquired  all of the Class A
partnership  interests  in LAP  for  $1,587,000,  effective  July 1,  1994.  The
interests held by Martori Enterprises Incorporated, Edward J. Martori, Joseph P.
Martori as Trustee and Wedbush  Morgan  Securities  for the benefit of Joseph P.
Martori were  acquired in exchange  for notes  totaling  $1,215,750  and cash of
$6,000.  During fiscal year 1994, no principal or interest payments were made on
the notes to the affiliated Class A partners.

                  Martori  Enterprises  Incorporated  and Alan R. Mishkin hold a
21.5%  interest  in LAP as Class B limited  partners.  The Class B Partners  are
entitled to 13.5% interest on their  original Class B LAP capital  contributions
of $250,000 each. During fiscal year 1994,  payments of $36,259 were made to the
Class B partners.

                  The Company leases from  affiliates 41 timeshare  interests in
the  Stonehouse at the Los Abrigados  resort under a September 1, 1991,  license
agreement  which  provides  for a  payment  of $250  per  calendar  quarter  per
Stonehouse  interval for the five year period commencing October 1, 1991. During
1994,  lease  payments  totaling  $41,000  were  made  to  Martori   Enterprises
Incorporated,  Alan R. Mishkin,  Wm. Robert Burns and certain  affiliates of Wm.
Robert Burns.

                  On September 10, 1991,  the Company  entered into a management
agreement with LAP whereby the Company was appointed the exclusive  managing and
operating agent for the resort and for the timeshare sales office located at the
resort.  The Company was also appointed as the exclusive agent for the marketing
of timeshare  interests of LAP. The  agreement  provides for fees of $25,000 per
month for a term of five years with  automatically  renewable  five-year  terms.
Management  fees in the amount of $300,000 were earned by the Company during the
1994 fiscal year.

                  In August  1992,  the  Company  issued to Martori  Enterprises
Incorporated,  as agent for Edward J. Martori, Martori Enterprises Incorporated,
Arthur J.  Martori  and Alan R.  Mishkin,  a $770,000  promissory  note  bearing
interest at 14%, collateralized by $810,630 in notes receivable.  The promissory
note was issued to reduce Class A limited  partners'  capital  contributions  by
$500,000,  Class A priority  returns by  $149,954,  Class B accrued  interest by
$73,772 and loan guarantee fees by $46,274.  Principal  payments of $188,381 and
interest payments of $61,046 were made during the 1994 fiscal year.

                  In May  1993,  the  Company  borrowed  $150,000  from  Martori
Enterprises  Incorporated.  The note bears  interest at 16%,  has a term of four
years and was  collateralized  by  approximately  $199,000 in notes  receivable.
During  fiscal  1994,  principal  payments of $30,512 and  interest  payments of
$18,439 were paid on the note.

                  In June 1993,  the  Company  borrowed  $100,000  form  Martori
Enterprises  Incorporated.  The note bears  interest at 16%, has a term of three
years and was  collateralized by furniture and equipment.  Principal payments of
$50,008 and interest payments of $8,749 were made on the note during fiscal year
1994.

                  In July 1993,  the Company issued 102,000 shares of restricted
common stock,  valued at $1 per share, to Alan R. Mishkin in  consideration  for
accrued  and  future  guarantee  fees and Class B  interest.  The  $102,000  was
initially reflected as payment of accrued Class B interest ($11,016) and accrued
and future guarantee fees ($90,984).  During 1994, $36,259 originally applied to
future guarantee fees was reclassified as payment of Class B interest.

                  During fiscal 1994, the Company leased a condominium  adjacent
to the Golden  Eagle  Resort from Martori  Enterprises  Incorporated,  Edward J.
Martori and Joseph P. Martori. The Company paid the debt service, property taxes
and operating expenses in exchange for use of the unit. The debt service paid by
the Company in 1994 was $11,126. On December 31, 1994, the Company purchased the
condominium for $104,915,  the  approximate  assessed value as determined by the
county assessor's most recent  assessment.  The Company paid cash of $32,643 and
assumed the existing mortgage.

                  In February 1994, the Company acquired the minority  interests
in Red Rock Collection  Incorporated,  an Arizona corporation  ("RRC"),  held by
Alan R.  Mishkin and  Martori  Enterprises  Incorporated  for  consideration  of
123,000 shares of restricted  ILX common stock and $300,000 in promissory  notes
which bear  interest  at 10% and are  payable  over a thirty  six month  period.
During fiscal year 1994,  principal payments of $74,574 and interest payments of
$22,228 were made on the notes.

                  In September  1994, the Company,  through  Genesis  Investment
Group,  Inc., assumed from Martori  Enterprises  Incorporated an existing option
agreement between Martori Enterprises  Incorporated and a non-affiliated company
which owns 667 weeks at Los Abrigados resort. The option agreement provides that
the Company must, if  requested,  purchase at $2,100 per interval,  25 intervals
per month  commencing  July 1994, and one-half of the intervals  remaining on an
annual basis.  The agreement  also provides the Company the right to acquire the
intervals for $2100 each,  commencing July 1995. No intervals have been acquired
by the Company to date.

         The law firm of Brown & Bain,  P.A. has served as legal  counsel to the
Company  since the  Company's  inception.  Joseph P.  Martori,  Chairman  of the
Company's Board of Directors  since September 1991,  President since November 1,
1993, and director  since  inception,  was the Chairman of the  Corporate,  Real
Estate and Banking  Department of Brown & Bain, P.A. until January 1994.  George
C. Wallach,  Executive  Vice President of the Company since February 1995, was a
partner in Brown & Bain,  P.A.  until he joined the  Company.  The Company  paid
Brown & Bain, P.A.  $159,305 during 1994 for legal services provided in 1994 and
prior years.  The Company  anticipates that it will retain Brown & Bain, P.A. to
provide legal services during the 1995 fiscal year.

         The  above-described  transactions  are believed to be on terms no less
favorable to the Company than those available in arms' length  transactions with
unaffiliated  third parties.  Each  transaction has been approved by independent
directors of the Company who are not parties to the transaction.
    
                                    PART IV


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

(a) (1)  Consolidated Financial Statements           Page or Method of Filing
         ---------------------------------           ------------------------

 (i)       Consolidated Financial Statements and       Pages 23 through 42
           Notes to Consolidated Statements of
           the Registrant, including Consolidated
           Balance   Sheets  as  of  December  31,
           1994  and  1993  and   Consolidated
           Statements of Operations,  Shareholders'
           Equity and Cash Flows for each of the
           three years ended  December 31,
           1994, 1993 and 1992.

 (ii)      Report of Deloitte & Touche LLP             Page 22


(a) (2)  Consolidated Financial Statement
         --------------------------------
           Schedules
           ---------


           Reserve for possible credit losses          Page 43


           Schedules other than those mentioned above are omitted because
           the conditions  requiring their filing do not exist or because
           the required information is given in the financial statements,
           including the notes thereto.

(a) (3)  Exhibits

           The   Exhibit   Index   attached  to  this  report  is  hereby
           incorporated by reference.

(b)      Reports on Form 8-K

           None


<PAGE>

INDEPENDENT AUDITORS' REPORT
To the Board of Directors and Shareholders of
   ILX Incorporated:


We have audited the accompanying consolidated balance sheets of ILX Incorporated
and  subsidiaries  (the  "Company")  as of December  31, 1994 and 1993,  and the
related  consolidated  statements of operations,  shareholders'  equity and cash
flows for each of the three years in the period ended  December  31,  1994.  Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 14. These  financial  statements and financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on the financial  statements and the financial  statement schedule 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,  such consolidated  financial  statements present fairly, in all
material respects, the financial position of the Company as of December 31, 1994
and 1993,  and the results of their  operations and their cash flows for each of
the three  years in the  period  ended  December  31,  1994 in  conformity  with
generally accepted accounting  principles.  Also, in our opinion, such financial
statement  schedule,  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.


/s/ DELOITTE & TOUCHE LLP
- -------------------------
DELOITTE & TOUCHE LLP
Phoenix, Arizona
March 10, 1995

<PAGE>
                      ILX INCORPORATED AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS


                                                              December 31,
                                                     ---------------------------
                                                        1994             1993
                                                     -----------     -----------

Assets
 Cash and cash equivalents .....................     $ 3,635,587     $ 2,060,107
 Notes receivable, net (Notes 2, 10, 11 and 14).       6,750,896       6,671,626
 Resort property held for timeshare sales
      (Notes 3 and 10) .........................       9,407,733       9,749,018
 Resort property under development (Note 6).....       1,735,592            --
 Land held for sale (Note 4) ...................       1,673,168       3,113,933
 Deferred assets (Notes 5, 6  and 7) ...........         749,999       1,465,769
 Property and equipment , net (Note 8) .........       1,437,227         692,387
 Deferred income taxes (Note 9) ................       1,283,179         397,771
 Other assets ..................................       1,730,023         756,358
                                                     -----------     -----------
                                                     $28,403,404     $24,906,969
Liabilities and Shareholders' Equity                 ===========     ===========

 Accounts payable ..............................     $ 1,581,659     $ 1,800,194
 Accrued and other liabilities .................       1,488,816         944,779
 Genesis funds certificates (Note 4) ...........       1,612,457       2,181,016
 Due to affiliates (Notes 7, 12, and 16) .......         984,534         728,876
 Deferred income (Notes 2 and 6) ...............         365,195         456,899
 Notes payable (Note 10) .......................       4,881,861       4,356,990
 Notes payable to affiliates (Note 11) .........       2,000,584       1,051,908
                                                     -----------     -----------
                                                      12,915,106      11,520,662
                                                     -----------     -----------

Minority Interests (Note 12) ...................       2,531,169       2,844,812
                                                     -----------     -----------
Commitments (Note 13)

Shareholders' Equity (Notes 14 and 15)

 Preferred stock, $10 par value;
   10,000,000 shares authorized;
   430,313 and 438,175 shares issued and
   outstanding; liquidation preference of 
   $4,303,130 and $4,381,750, respectively .....       1,648,755       1,673,028

 Common stock,  no par value;
   40,000,000 shares authorized; 12,405,325
   and 12,083,618 shares issued and outstanding.       8,972,969       8,681,349

 Additional paid in capital ....................          30,000          30,000

 Retained earnings .............................       2,305,405         157,118
                                                     -----------     -----------
                                                      12,957,129      10,541,495
                                                     -----------     -----------
                                                     $28,403,404     $24,906,969
                                                    ===========     ===========

      See notes to consolidated financial statements


<PAGE>

<TABLE>

                       ILX INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

<CAPTION>

                                                                                1994                 1993                  1992
                                                                            -----------          ------------          ------------
<S>                                                                        <C>                   <C>                   <C>
Revenues:                             
     Sales of timeshare interests ................................         $ 18,713,970          $ 12,263,619          $ 11,136,950
     Resort operating revenue ....................................            8,764,558             8,072,260             7,719,710
     Sales of land ...............................................            2,237,166               123,500                  --
     Sales of consumer products ..................................              234,975                  --                    --
                                                                            -----------          ------------          ------------
                                                                             29,950,669            20,459,379            18,856,660
                                                                            -----------          ------------          ------------

Cost of sales and operating expenses:
     Cost of timeshare interests sold.............................            6,592,684             5,007,131             4,911,976
     Cost of resort opertions ....................................            7,807,857             6,962,849             6,787,831
     Cost of land sold ...........................................            1,796,974               113,618                  --
     Cost of  consumer products ..................................              158,657                  --                    --
     Advertising and promotion ...................................            5,941,761             3,168,562             2,900,258
     General and administrative ..................................            3,198,604             1,510,448             1,339,962
     Provision for doubtful accounts .............................              764,065               666,690               629,510
                                                                            -----------          ------------          ------------
                                                                             26,260,602            17,429,298            16,569,537
                                                                            -----------          ------------          ------------
Operating income .................................................            3,690,067             3,030,081             2,287,123

Other income (expense):
     Interest expense (Note 11) ..................................             (666,141)             (599,238)             (643,023)
     Interest income .............................................              402,596               359,908               169,600
                                                                            -----------          ------------          ------------
                                                                               (263,545)             (239,330)             (473,423)
                                                                            -----------          ------------          ------------
Income before income taxes .......................................            3,426,522             2,790,751             1,813,700

Income tax benefit ...............................................              161,799               100,000               100,000
                                                                            -----------          ------------          ------------
Income before minority interests .................................            3,588,321             2,890,751             1,913,700

Minority interests ...............................................           (1,440,034)             (814,520)             (587,826)
                                                                            -----------          ------------          ------------
Net income .......................................................         $  2,148,287          $  2,076,231          $  1,325,874
                                                                           ============          ============          ============


Net income per common and
  equivalent share ...............................................         $       0.17          $       0.18          $       0.12
                                                                           ============          ============          ============

Number of common and equivalent shares ...........................           12,463,246            11,791,786            11,229,991
                                                                           ============          ============          ============

Net income per share assuming
  full dilution ..................................................         $       0.17          $       0.17          $       0.12
                                                                           ============          ============          ============

Number of fully diluted shares ...................................           12,971,235            12,301,206            11,229,991
                                                                           ============          ============          ============

                           See notes to consolidated financial statements

</TABLE>

<PAGE>

<TABLE>

                       ILX INCORPORATED AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<CAPTION>

                                                                                                 Retained
                                   Common Stock             Additional     Preferred Stock       Earnings/
                               -------------------------     Paid In    ----------------------  Accumulated    
                                 Shares        Amount        Capital     Shares       Amount      Deficit        Total
                               ----------     ---------      ------     --------   ----------   ----------    ----------
<S>                            <C>           <C>             <C>        <C>        <C>          <C>           <C>
Balances, December 31, 1991    10,973,414    $7,240,482         -        357,540   $1,100,400   ($3,244,987)  $5,095,895

Net income                            -            -            -         -               -       1,325,874    1,325,874
Issuance of common stock
    for acquisition               150,000        84,375                                                           84,375
Other issuance of common 
    stock                         144,684        57,664         -         -               -          -            57,664
Purchase of Series B
    preferred stock                   -            -         30,000     (220,000)    (220,000)       -          (190,000)
Exchange of preferred stock
    for lodging certificates          -            -            -         (4,597)     (45,970)       -           (45,970)
Collection of note receivable
    for exercise of warrants          -         150,000         -         -              -           -           150,000
                               ----------     ---------      ------     --------   ----------   ----------    ----------
Balances, December 31, 1992    11,268,098     7,532,521      30,000      132,943      834,430   (1,919,113)    6,477,838


Net income                            -            -            -         -              -       2,076,231     2,076,231
Issuance of common stock
    for acquisition               509,420       842,798                                                          842,798
Other issuance of common 
    stock                         306,100       306,030         -         -              -           -           306,030
Issuance of preferred stock
    for acquisition                   -            -            -        305,652      842,798        -           842,798
Exchange of preferred stock
    for lodging certificates          -            -            -          (420)       (4,200)       -            (4,200)
                               ----------     ---------      ------     --------   ----------   ----------    ----------
Balances, December 31, 1993    12,083,618     8,681,349      30,000      438,175    1,673,028      157,118    10,541,495

Net Income                            -            -            -         -              -       2,148,287     2,148,287
Issuance of common stock
    for acquisition               123,000       123,000                                                          123,000
Other issuance of common 
    stock                          24,616        29,232         -         -              -           -            29,232
Exchange of preferred stock
   for common stock                12,100        20,038         -         (7,260)     (20,038)       -                -
Exercise of options               162,586       121,135         -         -              -           -           121,135
Exchange of preferred stock
   for lodging certificates           -            -            -          (245)       (2,450)       -            (2,450)
Exercise of cash options             (595)       (1,785)        -          (357)       (1,785)       -            (3,570)
                               ----------     ---------      ------     --------   ----------   ----------    ----------
Balances, December 31, 1994    12,405,325    $8,972,969     $30,000      430,313   $1,648,755   $2,305,405   $12,957,129
                               ==========    ==========    ========     ========  ===========  ===========   ===========



                See notes to consolidated financial statements.

</TABLE>


<PAGE>

<TABLE>

                       ILX INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  FOR THE YEARS DECEMBER 31, 1994, 1993, 1992

<CAPTION>

                                                                                   1994                 1993                1992
                                                                                 -----------         -----------          ----------
<S>                                                                            <C>                  <C>                 <C>

Cash flows from operating activities:
 Net income ............................................................       $  2,148,287         $ 2,076,231         $ 1,325,874
 Adjustments to reconcile net income to
 net cash provided by operating activities:
 Undistributed minority interest .......................................            760,306             651,205             310,736
 Deferred income taxes .................................................           (885,408)           (297,771)           (100,000)
 Additions to notes receivable .........................................        (10,333,377)         (8,182,286)         (7,028,138)
 Proceeds from sale of notes receivable ................................          9,490,042           6,406,437           4,533,918
 Provision for doubtful accounts .......................................            764,065             666,690             629,510
 Depreciation and amortization .........................................          1,425,792             352,877             271,327
 Amortization of guarantee fees ........................................            140,550             132,054              47,496
 Change in assets and liabilities, net of the
     effects from purchase of subsidiary:
     (Increase)decrease in resort property held for 
      timeshare sales ..................................................            870,858            (221,501)          1,110,165
     Increase in resort property under development .....................         (1,735,592)               --                  --
     Decrease in land held for sale ....................................          1,440,765                --                  --
     (Increase) decrease in other assets ...............................           (862,965)            226,307             189,500
     Increase (decrease) in accounts payable ...........................           (218,535)            241,931            (119,253)
     Decrease in Genesis funds certificates ............................           (568,559)               --                  --
     Increase in accrued and other liabilities .........................            569,187             187,762              82,064
     Increase in due to affiliates .....................................            255,658              39,251              42,155
     Increase (decrease) in deferred income ............................            (91,704)             28,799             428,100
                                                                                -----------         -----------          ----------
Net cash provided by operating activities ..............................          3,169,370           2,307,986           1,723,454
                                                                                -----------         -----------          ----------
Cash flows from investing activities:
 (Increase) decrease in deferred assets ................................           (353,251)           (904,173)            106,439
 Purchases of plant and equipment ......................................           (581,435)           (741,323)            (28,529)
 Net cash acquired from purchase of subsidiary .........................               --               343,510               1,135
 Net cash paid for Class A minority interest ...........................           (371,250)               --                  --
                                                                                -----------         -----------          ----------
Net cash provided by (used in) investing activities ....................         (1,305,936)         (1,301,986)             79,045
                                                                                -----------         -----------          ----------
Cash flows from financing activities:
 Proceeds from notes payable ...........................................          6,165,996           1,579,056                --
 Proceeds from notes payable to affiliates .............................               --               850,000                --
 Principal payments on notes payable ...................................         (6,006,073)         (1,567,486)         (1,127,717)
 Principal payments on notes payable to affiliates .....................           (567,074)           (820,265)           (529,405)
 Payments in lieu of issuance of common stock ..........................               --                (1,560)               --
 Payments in lieu of issuance of preferred stock .......................               --                (1,560)               --
 Proceeds from issuance of common stock ................................            122,767                --               207,664
 Proceeds from issuance of minority interest in subsidiary .............               --               300,000                --
 Redemption of preferred stock .........................................             (1,785)               --                  --
 Redemption of common stock ............................................             (1,785)               --                  --
                                                                                -----------         -----------          ----------
Net cash provided by (used in) financing activites .....................           (287,954)            338,185          (1,449,458)
                                                                                -----------         -----------          ----------
Net increase in cash and cash equivalents ..............................          1,575,480           1,344,185             353,041
Cash and cash equivalents at beginning of year .........................          2,060,107             715,922             362,881
                                                                                -----------         -----------          ----------
Cash and cash equivalents at end of year ...............................        $ 3,635,587         $ 2,060,107         $   715,922
                                                                                ===========         ===========         ===========



See notes to consolidated financial statements and supplemental schedules of noncash investing and financing activities


</TABLE>


<PAGE>

                       ILX INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS


Supplemental schedule of noncash investing and financing activities for the year
ended December 31, 1994:



Acquisition of Class A interest:
       Increase in notes payable to affiliates .................    $ 1,215,750
       Reduction in minority interest ..........................       (773,949)
       Increase in resort property held for timeshare sales ....       (813,051)
                                                                    -----------
       Net cash paid for Class A minority interest .............    $   371,250
                                                                    ===========


Purchases of plant and equipment
       Increase in notes payable ...............................    $   364,948
       Increase in plant and equipment .........................       (364,948)
                                                                    -----------
                                                                    $         0
                                                                    ===========


Purchase of minority interest in subsidiary
       Increase in other assets ................................    ($  123,000)
       Increase in notes payable to affiliates..................        300,000
       Issuance of common stock ................................        123,000
       Reduction in minority interest ..........................       (300,000)
                                                                    -----------
                                                                    $         0
                                                                    ===========



Exchange of Series C Preferred Stock for common stock:
       Issuance of common stock ................................    $    20,038
       Reduction in Series C Preferred Stock ...................        (20,038)
                                                                    -----------
                                                                    $         0
                                                                    ===========


Redemption of Series A Preferred Stock:
       Issuance of certificates for room nights ................    $     2,450
       Reduction in series A Preferred Stock ...................         (2,450)
                                                                    -----------
                                                                    $         0
                                                                    ===========


Tax benefit on exercise of stock options
       Increase in common stock ................................    $    27,600
       Reduction in taxes payable ..............................        (27,600)
                                                                    -----------
                                                                    $         0
                                                                    ===========


                 See notes to consolidated financial statements


<PAGE>

                      ILX INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS


Supplemental schedule of noncash investing and financing activities for the year
ended December 31, 1993:

Purchase of subsidiary:
     Acquisition of notes receivable .......................        ($2,644,310)
     Acquisition of land held for sale .....................         (2,345,902)
     Acquisition of other assets ...........................           (261,568)
     Assumption of accounts payable ........................            838,354
     Assumption of Genesis funds certificates ..............          2,162,943
     Assumption of notes payable ...........................            502,486
     Assumption of minority interest .......................            402,791
     Issuance of preferred stock ...........................            844,358
     Issuance of common stock ..............................            844,358
                                                                    -----------
          Net cash acquired from
            purchase of subsidiary .........................        $   343,510
                                                                    ===========

Exchange of note for land:
     Increase in land held for sale ........................        ($  768,031)
     Decrease in notes receivable ..........................            768,031
                                                                    -----------
                                                                    $         0
                                                                    ===========

Issuance of common stock for reduction of
  Class A Priority return:
     Issuance of common stock ..............................        $   204,000
     Reduction in minority interest ........................           (204,000)
                                                                    -----------
                                                                    $         0
                                                                    ===========

Redemption of common stock to reduce
  amounts due to affiliates:
     Issuance of common stock ..............................        $   102,000
     Reduction in due to affiliates ........................           (102,000)
                                                                    -----------
                                                                    $         0
                                                                    ===========

Redemption of Series A Preferred Stock:
     Issuance of certificates for room nights ..............        $     4,200
     Reduction in series A Preferred Stock .................             (4,200)
                                                                    -----------
                                                                    $         0
                                                                    ===========


                 See notes to consolidated financial statements

<PAGE>



                      ILX INCORPORATED AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS


Supplemental schedule of noncash investing and financing activities for the year
ended December 31, 1992:

Purchase of subsidiary:
     Acquisition of other assets ...........................        $  (141,706)
     Assumption of accounts payable ........................             16,746
     Issuance of common stock ..............................             84,375
     Issuance of timeshare interests .......................              6,720
     Reduction in investment in joint venture ..............             35,000
                                                                    -----------
     Net cash acquired from purchase of subsidiary .........        $     1,135
                                                                    ===========

Repurchase of Series B Preferred Stock:
     Issuance of certificates for room nights ..............        $    15,000
     Increase in notes payable to affiliate ................            175,000
     Reduction in Series B Preferred Stock .................           (220,000)
     Increase in paid in capital ...........................             30,000
                                                                    -----------
                                                                    $       -
                                                                    ===========


Issuance of note payable to reduce amounts due to affiliate
     minority interest:

     Increase in notes payable to affiliate ................        $   770,000
     Reduction in due to affiliates ........................           (270,000)
     Reduction in minority interests .......................           (500,000)
                                                                    -----------
                                                                    $       -
                                                                    ===========


Redemption of Series A Preferred Stock:
     Issuance of certificates for room nights ..............        $    45,970
     Reduction in Series A Preferred Stock .................            (45,970)
                                                                    -----------
                                                                    $       -
                                                                    ===========

See notes to consolidated financial statements


<PAGE>



                       ILX INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

Principles of Consolidation and Business Activities

The consolidated  financial  statements include the accounts of ILX Incorporated
and its wholly-owned and majority owned  subsidiaries  ("ILX" or the "Company").
All significant  intercompany  transactions and balances have been eliminated in
consolidation.

The Company's  significant  business activities include  developing,  operating,
marketing and financing  ownership interests in resort properties and, effective
in the third quarter of 1994, marketing of skin and hair care products.

Net Income per Share

Net income per common share and common equivalent share is based on the weighted
average number of common shares outstanding,  including common stock equivalents
which have a  dilutive  effect.  Common  stock  equivalents  consist of Series B
Convertible Preferred Stock, warrants and shares issuable under the stock option
plan (Notes 14 and 15). Net income per common share and common  equivalent share
is based on net income  adjusted for undeclared  dividends on Series C Preferred
Stock.  Net income per share  assuming  full  dilution is based on the  weighted
average number of common shares outstanding, including common stock equivalents,
and after giving effect to the conversion of Series C Preferred Stock.

Resort Property Held for Timeshare Sales

Resort  property held for timeshare sales is recorded at the lower of historical
cost less amounts charged to cost of sales for timeshare sales and  depreciation
provided for on the basis of daily  rental  occupancy,  or market.  As timeshare
interests are sold, the Company  amortizes to cost of sales the average carrying
value  of the  property  plus  estimated  future  additional  costs  related  to
remodeling and construction.

Land Held for Sale

Land  held for sale is  recorded  at the lower of cost or  estimated  realizable
value,  consistent with the Company's  intention to liquidate  these  properties
(Note 4).

Revenue Recognition

Revenue  from sales of timeshare  interests is  recognized  in  accordance  with
Statement of Financial  Accounting Standard No. 66, Accounting for Sales of Real
Estate ("SFAS No. 66"). No sales are recognized  until such time as a minimum of
10% of the purchase  price has been received in cash,  the buyer is committed to
continued  payments  of the  remaining  purchase  price and the Company has been
released of all future obligations for the timeshare interest.  Resort operating
revenue  represents  daily room rentals and revenues  from food and other resort
services. Such revenues are recorded as the rooms are rented or the services are
performed.

Income Taxes

In February 1992, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standard No. 109,  Accounting for Income Taxes ("SFAS No.
109"), which requires an asset and liability  approach for financial  accounting
and  reporting  for income  taxes.  In the first  quarter of 1992,  the  Company
adopted SFAS No. 109, which had no material effect on the consolidated financial
statements.

Statements of Cash Flows

Cash  equivalents  are highly liquid  investments  with an original  maturity of
three months or less.  During the years ended December 31, 1994,  1993 and 1992,
the Company paid interest of approximately $716,000,  $503,000, and $517,000 and
income  taxes of  approximately  $723,000,  $193,000  and  $6,000  respectively.
Interest  of  $30,749  was  capitalized  during  1994 to resort  property  under
development.

Reclassifications

The  financial  statements  for  prior  periods  have  been  reclassified  to be
consistent with the 1994 financial statement presentation.

Note 2 - Notes Receivable

Notes receivable consist of the following:

                                                          December 31,
                                                 ------------------------------
                                                     1994               1993
                                                 ------------      ------------
Timeshare receivables ......................     $  5,243,443      $  4,954,678
Holdbacks by financial institutions ........        1,993,965         1,106,716
Genesis mortgage receivables (Note 4) ......          776,776         1,426,058
Allowance for possible credit losses .......       (1,263,288)         (815,826)
                                                 ------------      ------------
                                                 $  6,750,896      $  6,671,626
                                                 ============      ============

Notes  generated  from the sale of timeshare  interests  bear interest at annual
rates  ranging from 9% to 16% and have terms of five to ten years.  In addition,
the Company offers 0% interest and below market  interest,  and one and two year
financing,  to purchasers who pay 50% of the purchase price at the time of sale.
These  notes are  discounted  to yield a  consumer  market  rate.  The notes are
collateralized  by deeds of trust on the timeshare  interests sold.  Included in
notes receivable at December 31, 1993, was a note for $900,000 from a California
limited  partnership which acquired in December 1992, 667 timeshare interests at
Los Abrigados resort for $500,000 cash and a $900,000  promissory  note.  Annual
principal payments were not required under the terms of the note receivable and,
therefore,  the gross  profit of $428,100 on the  $900,000  was  deferred  until
collection in 1994 (Note 14).

The Company has agreements with financial  institutions  under which the Company
may sell certain of its notes receivable.  These agreements provide for sales on
a recourse basis with a percentage of the amount sold held back by the financial
institution as additional collateral. At December 31, 1994 and 1993, the Company
had  approximately  $15 million and $11 million in outstanding  notes receivable
sold on a recourse basis. Portions of the notes receivable are secured by second
deeds of trust on the Los Abrigados  resort and the Golden Eagle  Resort.  Notes
may be sold at  discounts  to yield the  consumer  market rate as defined by the
financial institution.

At December  31, 1994,  the Company had  $13,000,000  in  financing  commitments
through September 1996, and an additional $5,000,000 through March 1995, to sell
consumer notes receivable generated from sales of timeshare interests at the Los
Abrigados   resort  and  the  Golden  Eagle   Resort.   At  December  31,  1994,
approximately $ 11 million  remained  available on the  commitments  expiring in
September 1996, and approximately  $771,000 on the commitment  expiring in March
1995.  Subsequent  to December 31, 1994,  an additional $5 million was committed
through September 1996, to replace the $5 million  commitment  expiring in March
1995.  The Company also has  financing  commitments  whereby it may borrow up to
$2.5  million  against  notes  receivable  generated  from  sales  of  timeshare
interests at the Golden Eagle Resort through September 1998.  Approximately $1.3
million remained available on this commitment at December 31, 1994.

In January 1992, the Company sold consumer notes receivable to affiliates of the
Company for proceeds of $368,000, consisting of $156,000 cash and the assignment
of Los Abrigados Limited Partners ("LAP") Class A priority returns,  LAP Class B
limited partners  interest  payments and loan guarantee fees totaling  $212,000.
The  notes  were  sold  with  recourse  and  the  Company  recognized  a loss of
approximately  $60,000 on the sale.  At December 31, 1994 and 1993,  the Company
had  approximately  $304,000 and $357,000,  respectively,  in outstanding  notes
receivable sold on a recourse basis related to this sale.

During 1993,  the Company  borrowed  $550,000  from  affiliates  of the Company,
collateralized  by notes  receivable  with principal  balances of  approximately
$760,000 at the date of the borrowings.  Balances  outstanding on the borrowings
totaled $332,724 and $521,105 at December 31, 1994 and 1993,  respectively (Note
11).

In May 1994,  the Company  sold its  interest in certain  land held for sale for
$825,000  cash and a $950,000 note  receivable.  The Company then sold the note,
with  recourse,  at face  value.  Principal  of  $750,000  on the  note  remains
outstanding at December 31, 1994, and is secured by the underlying real estate.

At December 31, 1994, notes  receivable in the amount of approximately  $240,000
have been contributed to the Company's Series A Preferred Stock sinking fund and
therefore their use is restricted (Note 14).

The reserve for possible credit losses of approximately  $1,263,000 and $816,000
at  December  31,  1994 and 1993,  reflect  reserves  for both  notes  sold with
recourse and notes retained.

Note 3 - Resort Property Held for Timeshare Sales

Resort property held for timeshare sales consists of the following projects:


                                                           December 31,
                                                  -----------------------------
                                                     1994                1993
                                                  ----------          ----------
Los Abrigados Resort ...................          $6,846,715          $6,773,148
Golden Eagle Resort ....................           2,443,818           2,829,670
Costa Vida Resort ......................              68,200              88,200
Ventura Resort .........................              49,000              58,000
                                                  ----------          ----------
                                                  $9,407,733          $9,749,018
                                                  ==========          ==========

Resort  properties  are stated net of accumulated  depreciation  of $878,000 and
$599,000 at December 31, 1994 and 1993, respectively.

In September  1994,  the Company  acquired for $15,000 an option to purchase 667
previously sold timeshare  interests in the Los Abrigados  resort.  The terms of
the option  agreement  provide  that the seller may sell to the Company up to 25
intervals per month and, in addition, up to one half of the remainder of the 667
intervals per year, for $2100 per interval.  The seller must provide the Company
with  written  notice of its intent to sell 30 days in advance of a monthly sale
and 180 days in advance of an annual  sale.  The  seller  has  neither  provided
notice  of its  intent to sell nor sold any  intervals  to the  Company  through
December  31,  1994.  Commencing  July 1, 1995,  the  Company  has the option to
purchase  from the seller  from time to time for a price of $2100 per  interval,
groups of 25 or more intervals. The option was acquired from an affiliate.


Note 4 - Genesis Investment Group, Inc.

In March 1993,  the Company  reached  agreement  to acquire  Genesis  Investment
Group, Inc. ("Genesis"),  a reorganized company resulting from the restructuring
of the investments  originally made by hundreds of individuals and pension plans
and secured by interests in real property located  principally in Arizona.  As a
result of the  reorganization,  Genesis  became a public company in 1988 holding
ownership  interests  in real  estate  (both fee and  liens),  most of which are
unimproved.  On November 1, 1993, a wholly owned  subsidiary of ILX  consummated
its merger  with and into  Genesis  and,  as a result,  Genesis,  the  surviving
corporation,  became a wholly owned  subsidiary  of ILX.  Under the terms of the
merger  agreement,  the Company  issued a unit  consisting of five shares of ILX
common stock and three shares of Series C Convertible  Preferred  Stock,  with a
par value of $10 per share,  for each ten shares of Genesis  common stock.  Each
three shares of Series C Preferred Stock are convertible  after one year, at the
option of the holder, into five shares of ILX common stock. The merger agreement
also provides that Genesis  shareholders who would otherwise receive  fractional
units in exchange for all or a portion of their Genesis  shares shall receive $3
per Genesis share for the  fractional  portion.  Genesis  shareholders  who hold
fewer than 100 Genesis  shares  have the option  under the merger  agreement  to
select cash of $3 per Genesis share in lieu of ILX units.

On  November 1, 1993,  the date of the merger,  ILX issued  101,988  units,  the
maximum  number of whole units that Genesis  shareholders  are entitled to under
the terms of the merger  agreement,  consisting  of  305,964  shares of Series C
Preferred  Stock  recorded at $844,358  and 509,940  shares of ILX common  stock
recorded at  $844,358,  and  recorded a  liability  in the amount of $17,262 for
fractional  units. As Genesis  shareholders  who own fewer than 100 shares elect
cash in lieu of units,  the ILX Series C  Preferred  Stock and common  stock are
reduced.  During 1994, Genesis  shareholders  elected to receive $3,570 in cash,
and, accordingly, Series C Preferred Stock and common stock were each reduced by
$1,785 (Note 14).

The  acquisition has been accounted for as a purchase with the cost allocated to
preferred and common shares based on the  assumption  that all preferred  shares
are converted to common shares.

The balance sheet of Genesis at November 1, 1993, was as follows:

                                                                     (Unaudited)
                                                                     ----------
Assets
   Cash and cash equivalents ..............................           $  343,510
   Notes receivable, net ..................................            2,644,310
   Land held for sale .....................................            2,345,902
   Other assets ...........................................              261,568
                                                                      ----------
                                                                      $5,595,290
                                                                      ==========
Liabilities and Shareholder Equity
   Accounts payable .......................................           $  838,354
   Genesis funds certificates .............................            2,162,943
   Notes payable ..........................................              502,486
   Minority interests .....................................              402,791
                                                                      ----------
                                                                       3,906,574
                                                                      ----------
   Stockholder equity .....................................            1,688,716
                                                                      ----------
                                                                      $5,595,290
                                                                      ==========


The Genesis  funds  certificates  arise from the  reorganization  of Genesis and
represent non-recourse  liabilities.  The holders are entitled to receive 50% of
the net proceeds from the sale of certain Genesis properties.  Such amounts have
been  recorded  based  upon  the  estimated  realizable  values  of the  related
properties  and are  increased for sales of property at prices higher than their
carrying  values and for  collection  of mortgage  interest  and  decreased  for
payments to the  certificate  holders and for property  expenses paid by Genesis
which reduce the amount payable to the certificate holders.

If the Company and Genesis had been combined as of January 1, 1992, the proforma
results of the combined entity would be as follows:

                                                            December 31,
                                                   ----------------------------
                                                       1993              1992
                                                   (Unaudited)       (Unaudited)
                                                   ------------      -----------
Total revenues ...............................     $ 21,137,079      $19,125,010
                                                   ------------      -----------

Net income ...................................     $  1,898,500       $1,982,904
                                                   ------------      -----------

Net income per common and
   equivalent share ..........................           $ 0.16           $ 0.17
                                                   ------------      -----------

Net income per share assuming full dilution ..           $ 0.15           $ 0.16
                                                   ------------      -----------


Note 5 - Red Rock Collection

In February 1993, the Company acquired,  through a stock subscription  offering,
71.4% of the issued and outstanding  stock of Red Rock Collection  Incorporated,
an  Arizona  Corporation  ("RRC"  or "Red Rock  Collection"),  in  exchange  for
$700,000 in goods and services to be provided to RRC at Los Abrigados resort. In
February 1994, the Company acquired the $300,000 minority interest in RRC, which
was held by affiliates,  in exchange for 123,000 shares of restricted ILX common
stock valued at $1 per share and $300,000 in promissory notes (Notes 11 and 14).
Goodwill of $123,000  was  recorded  and is  included,  net of  amortization  of
$12,300, in other assets at December 31, 1994.


RRC was formed to market an exclusive line of skin and hair care products. Costs
were deferred until July 1994, the date at which sales commenced. Deferred costs
of approximately  $929,000 were expensed in 1994.  


Note 6 - Resort Property Under Development

Varsity Clubs of America  Incorporated ("VCA") a wholly owned subsidiary of ILX,
intends to develop lodging  accomodations in areas located near major university
campuses,  and  to  market  those  lodging  accommodations,  including  interval
ownership  interests,  to alumni and other  sport  enthusiasts.  During 1994 VCA
acquired  its first  site near the  University  of Notre Dame for  $690,655  and
commenced construction.  Acquisition and construction costs totalling $1,735,592
are included in resort property under development at December 31, 1994. Revenues
of $513,400,  net of related  selling  costs of $148,205,  have been deferred at
December 31, 1994, until construction is substantially complete.

The Company has a construction  financing  commitment for $5 million to complete
the Notre Dame  facility,  of which $400,784 has been drawn at December 31, 1994
(Note 10).

<TABLE>

Note 7 - Deferred Assets

<CAPTION>

                                                                               December 31,
                                                                           1994            1993
                                                                       ------------   -----------
<S>                                                                     <C>            <C>
Deferred assets consist of the following:
         Red Rock Collection development costs (Note 5)                 $        --      $567,589
         Varsity Clubs of America loan fees and land deposits               204,383       221,336
         Guarantee fees                                                     459,900       600,450
         California Department of Real Estate registration costs             85,716        76,394
                                                                       ------------   -----------
                                                                        $   749,999    $1,465,769
                                                                       ============   ===========

</TABLE>

As part of the acquisition of Los Abrigados  resort,  certain  affiliates of the
Company   guaranteed  the  underlying   mortgage  on  the  resort.   As  partial
consideration for their guarantee, the affiliates earned a $780,000 fee. The fee
is amortized to expense and is payable to the affiliates at the rate of $100 per
Los Abrigados  timeshare  interest sold. The unpaid balance of the fee is due on
December 31, 1996.  The amount  payable on the  guarantee fee included in due to
affiliates at December 31, 1994 and 1993, was $536,501 and $604,771.

As additional  consideration  for the guarantee,  the affiliates are entitled to
receive  a  percentage  of  certain  amounts  held  back on the  sale  of  notes
receivable by a financial institution as collateral. The amount is to be paid as
the amounts held back are collected from the financial institution.  At December
31, 1994 and 1993,  notes  receivable  are shown net of $122,000  and  $138,000,
respectively, related to this amount.

The  Company  has  incurred  costs to  register  the Los  Abrigados  resort  for
timeshare  sales in the state of  California.  The costs will be amortized  over
their estimated useful life.

Note 8 - Property and Equipment

Property and equipment consists of the following:

                                                           December 31,
                                                    1994                 1993
                                                -----------         -----------
Buildings and improvements .............        $   640,933         $    19,280
Leasehold improvements .................            464,141             443,729
Furniture and fixtures .................            317,573             206,967
Office equipment .......................            243,960             190,436
Computer equipment .....................            140,188                --
                                                -----------         -----------
                                                  1,806,795             860,412
Accumulated depreciation ...............           (369,568)           (168,025)
                                                -----------         -----------
                                                $ 1,437,227         $   692,387
                                                ===========         ===========


Note 9 - Income Taxes

<TABLE>

Deferred income tax assets  (liabilities)  included in the consolidated  balance
sheet consist of the following:

<CAPTION>

                                                                                                     December 31,
                                                                                            -----------------------------
                                                                                                1994              1993
                                                                                            -----------        ---------- 
<S>                                                                                    <C>               <C>

Deferred Tax Assets:
     Nondeductible accruals for uncollectible receivables                                     $588,000        $  278,000
     Inventory costs capitalized for tax purposes                                               36,000            36,000
     Tax basis in excess of book on resort property held for
       timeshare sales                                                                         787,000           980,000
     Book recognition of startup costs in excess of tax                                        354,000            -
     Intangible assets capitalized for tax purposes                                             28,000            31,000
     Minority interest allocation in excess of tax                                             219,000              -
     Alternative minimum tax credit                                                             74,000           186,000
     Net operating loss carryforwards                                                        1,052,000         1,140,000
     Other                                                                                       4,000              -
                                                                                           -----------        ---------- 
               Total deferred tax assets                                                     3,142,000         2,651,000
                                                                                           -----------        ----------

Deferred Tax Liabilities:
     Installment receivable gross profit deferred for tax purposes                          (1,018,000)         (356,000)
     Tax amortization of loan fees in excess of book                                           (80,000)          (74,000)
     Other                                                                                         --           (107,000)
                                                                                           -----------        ----------
               Total deferred tax liabilities                                               (1,098,000)         (537,000)
                                                                                           -----------        ----------

Deferred Taxes                                                                               2,044,000         2,114,000
                                                                                           -----------        ----------
Valuation allowance                                                                           (760,000)       (1,716,000)
                                                                                           -----------        ----------
Deferred Taxes -- Net                                                                      $ 1,284,000        $  398,000
                                                                                           ===========        ==========
</TABLE>



<TABLE>

A reconciliation of the income tax benefit and the amount that would be computed
using statutory  federal and state income tax rates for the years ended December
31, is as follows:

<CAPTION>


                                                                         1994              1993            1992
                                                                     -------------  ----------------     -----------
<S>                                                                   <C>              <C>                 <C>
Federal, computed on income before minority
  interest and income taxes                                           $1,165,000       $  949,000          $617,000
Minority interest                                                       (490,000)        (277,000)         (200,000)
State, computed on income after minority interest
  and before income taxes                                                119,000          118,000            74,000
Decrease in valuation allowance                                         (956,000)        (890,000)         (591,000)
                                                                     ------------       ----------        ----------
Income tax benefit                                                   $  (162,000)       $(100,000)        $(100,000)
                                                                     ============       ==========        ==========

</TABLE>


Tax  benefits  in  1993  and  1992  resulted  from  decreases  in the  valuation
allowance,   as  a  result  of  the  ability  to  utilize  net  operating   loss
carryforwards and built in losses arising principally from Los Abrigados resort.
Reductions  in  1992  and  1993  were  recorded   based  upon  the   accelerated
profitability  of this property and the conclusion that the ability to use these
losses was more likely than not. In 1993,  a deferred  tax asset was recorded to
reflect the future tax benefit of the Genesis net operating  loss  carryforwards
and a valuation  allowance  was recorded to offset the full amount of the asset.
Due to the continued  profitability  of Los  Abrigados,  the  improvement in the
Arizona real estate market and the development of tax strategies,  which include
the acquisition by Genesis of timeshare  intersts in resort properties that have
historically  been sold by the Company on a profitable  basis,  it was concluded
that it is more likely than not that a portion of the Genesis net operating loss
carryforwards  and the  remainder  of the Los  Abrigados  tax  benefits  will be
utilized. Accordingly, the valuation allowance was reduced in 1994.

At  December  31,  1994,  ILX had  federal NOL  carryforwards  of  approximately
$2,640,000  which expire in 2008 and state NOL  carryforwards  of  approximately
$750,000 which expire in 1998.  Such losses are limited as to usage because they
arise  from  built in losses of an  acquired  company  and can only be  utilized
through earnings of that subsidiary.


<TABLE>


Note 10 - Notes Payable

Notes payable consist of the following:

<CAPTION>
                                                                                                                December 31,
                                                                                                                ------------
                                                                                                           1994              1993
                                                                                                           ----              ----
<S>                                                                                                     <C>               <C>
Note payable,  collateralized by deed of trust on Los Abrigados resort, interest
   at prime plus 1.25% (9.75% at
   December 31, 1994), guaranteed by affiliates, due through 1996 ..............................        $1,660,000        $2,370,000

Note payable,  collateralized  by deed of trust on Golden  Eagle  Resort,  notes
   receivable, and an assignment of the Company's
   general partnership interest in LAP, interest at 12%, due through 1998 ......................           639,916           921,311

Note payable,  collateralized  by notes  receivable  and deed of trust on Golden
   Eagle Resort, interest at prime plus 4%
   (12.5% at December 31, 1994), due through 1998 ..............................................           626,265              --

Note  payable,  collateralized  by  notes  receivable  and  deed of trust on Los
   Abrigados resort, interest at prime plus 4%
   (12.5% at December 31, 1994), due through 1998 ..............................................           423,700              --

$500,000 revolving line of credit, unsecured, interest at
   prime plus 1.5% (10% at December 31, 1994), due 1995 ........................................           400,000              --

Construction note payable, collateralized by deed of trust on Varsity Clubs
   of America - Notre Dame, interest at 13%, due through 1998 ..................................           400,784              --

$400,000 revolving line of credit, unsecured, interest
   at prime plus 2% (10.5% at December 31, 1994), due 1995 .....................................           350,000              --

Note payable, collateralized by RRC building, interest
   at 8%, due through 1999 .....................................................................           225,000              --

Note payable, collateralized by deed of trust, interest
   at 6.625%, due through 2001 .................................................................            72,272              --

Note payable, collateralized by a second position on
   notes receivable, interest at 12%, due through 1995 .........................................            45,448           153,201

Other ..........................................................................................            38,476            47,802

Notes payable repaid during 1994 ...............................................................              --             864,676
                                                                                                        ----------        ----------
                                                                                                        $4,881,861        $4,356,990
                                                                                                        ==========        ==========
</TABLE>






Future maturities of notes payable are as follows:

                        Year ending
                        December 31,
                       -------------
                          1995                 $2,642,508
                          1996                  1,225,814
                          1997                    364,741
                          1998                    573,827
                          1999                     57,686
                          Thereafter               17,285
                                               ----------
                                               $4,881,861
                                               ==========

Scheduled  future  maturities may be prepaid to the extent that payments made of
$1,000 per Los Abrigados  timeshare  interest sold exceed the scheduled payments
on the loan.  Any prepaid  amounts will be applied to the scheduled  payments in
chronological order of maturity.

<TABLE>

Note 11 - Notes Payable to Affiliates

Notes payable to affiliates consist of the following:

<CAPTION>
                                                                                                               December 31,
                                                                                                               ------------
                                                                                                       1994                  1993
                                                                                                   ----------             ----------
<S>                                                                                                <C>                      <C>
Notes payable, collateralized by LAP partnership
     interest, interest at 8%, due through 1998 ......................................             $1,100,000             $     --

Note payable, collateralized by notes receivable,
    interest at 14%, due through 1997 ................................................                332,724                521,105

Notes payable, collateralized by RRC common stock,
    interest at 10%, due through 1997 ................................................                225,426                   --

Note payable, collateralized by notes receivable,
    interest at 16%, due through 1997 ................................................                104,719                135,231

Notes payable, collateralized by LAP partnership
    interest, interest at 12%, due through 1996 ......................................                115,750                   --

Note payable, unsecured, interest at 10%,
    due through 1995 .................................................................                 94,000                 94,000

Note payable, collateralized by furniture and equipment,
    interest at 16%, due through 1995 ................................................                 27,965                 77,973

Notes payable repaid during 1994 .....................................................                   --                  223,599
                                                                                                   ----------             ----------
                                                                                                   $2,000,584             $1,051,908
                                                                                                   ==========             ==========

</TABLE>





Future maturities of notes payable to affiliates are as follows:

                          Year ending
                          December 31,
                          ------------
                              1995              $594,934
                              1996               419,925
                              1997               143,682
                              1998               842,043
                                              -----------
                                               $2,000,584
                                              ===========

Total  interest  expense on notes  payable  to  affiliates  for the years  ended
December 31,  1994,  1993 and 1992 was  approximately  $141,000,  $153,000,  and
$170,000.

Note 12 - Minority Interests

Minority  interests at December 31, 1994,  include interests in LAP, the Arizona
limited  partnership  which owns and  operates  the Los  Abrigados  resort,  and
Genesis of $2,440,249 and $90,920, respectively (Note 4).

LAP minority interests consist of LAP's limited partners' capital contributions,
the  limited  partners'   interests  in  the  results  of  operations  and  cash
distributions  to the limited  partners.  The Company held a 71% interest in LAP
until July 1, 1994,  when it  acquired  the 7.5% Class A minority  interest  for
$1,587,000,  and as a result,  at December  31,  1994,  holds a 78.5%  interest.
Certain of the Class A partners are  affiliates  of the Company.  Non-affiliates
received  $365,250  in cash  for  their  partnership  interests  and  affiliates
received  $6,000 cash and  $1,215,750  in notes (Note 11). The cost in excess of
the  minority  interest  balance at the date of  acquisition  was recorded as an
increase in resort  property held for timeshare sales in the amount of $813,051.
The 21.5% remaining minority interest at December 31, 1994, is held by the Class
B limited  partners  whose  capital  contributions  of $500,000 bear interest at
13.5%, payable quarterly.


Income from LAP is allocated;  first, to the Class A limited  partners until the
cumulative net profits  allocated are equal to the  cumulative  Class A priority
return; then, 76.76% to ILX and 23.24% to the Class B limited partners until the
amounts   allocated  to  the  Class  B  limited  partners  equal  their  capital
contributions  and;  finally,  to the partners pro rata in  proportion  to their
interests  in the  partnership.  Effective  July 1,  1994,  21.5% of  income  is
allocated to the Class B limited partners and 78.5% to ILX.

During 1992,  the Company  issued to an affiliate,  as agent for certain Class A
and B limited partners, a $770,000 promissory note collateralized by $810,630 in
notes  receivable.  The  promissory  note was  issued to reduce  Class A limited
partners'  capital  contributions  by  $500,000,  Class A  priority  returns  by
$149,954,  Class B  accrued  interest  by  $73,772  and loan  guarantee  fees by
$46,274.

Included in due to affiliates  at December 31, 1994 and 1993,  is  approximately
$17,000 and $95,000 in Class A distributions and Class B interest.

A reconciliation of LAP minority interests from 1992 to 1994 is as follows:

Balance December 31, 1992 ..................................        $ 1,694,816
   Income allocated to Class A .............................            814,520
     and B Partners
   Distributions paid or accrued ...........................           (168,998)
   Issuance of common stock (Note 14) ......................           (204,000)
                                                                    -----------
Balance December 31, 1993 ..................................          2,136,338
   Income allocated to Class A
     and B Partners ........................................          1,204,263
   Distributions paid or accrued ...........................           (126,403)
   Acquisition of Class A Partner interests ................           (773,949)
                                                                    -----------
Balance December 31, 1994 ..................................        $ 2,440,249
                                                                    ===========


Note 13 - Commitments

Future minimum lease payments on noncancelable operating leases are as follows:

                  Year ending
                  December 31,
                  ------------
                      1995                   $283,000
                      1996                    144,000
                      1997                     86,000
                      1998                     38,000
                      1999                     18,000
                                          -----------
                                            $ 569,000
                                          ===========

Total rent expense for the years ended  December 31,  1994,  1993 and 1992,  was
approximately $449,000, $316,000 and $139,000.

Note 14 - Shareholders' Equity

Preferred Stock


At December 31, 1994 and 1993, preferred stock includes 77,278 and 77,523 shares
of the  Company's  Series A Preferred  Stock  carried at $772,780 and  $775,230,
respectively.  The  Series A  Preferred  Stock has a par  value and  liquidation
preference of $10 per share and,  commencing  July 1, 1996,  will be entitled to
annual  dividend  payments of $.80 per share.  Commencing  January 1, 1993, on a
quarterly basis, the Company must contribute $100 per timeshare interest sold in
the Los Abrigados  resort to a mandatory  dividend sinking fund. At December 31,
1994,  notes  receivable  in the  amount  of  approximately  $240,000  have been
designated  for the sinking fund.  Dividends on the  Company's  common stock are
subordinated to the Series A dividends and to the contributions  required by the
sinking fund.

At December 31, 1994 and 1993,  preferred  stock  includes  55,000 shares of the
Company's Series B Convertible  Preferred Stock carried at $55,000. The Series B
Convertible Preferred Stock has a $10 par value and a liquidation  preference of
$10 per share, which is subordinate to the Series A liquidation preference.  The
Series B Convertible  Preferred  Stock is not entitled to dividends.  Commencing
July 1, 1996,  the Series B Convertible  Preferred  Stock may be converted  into
common  stock on the basis of two  shares of common  for one share of  preferred
stock.


In May 1992, the Company  repurchased 220,000 shares of its Series B Convertible
Preferred  Stock from an affiliate in exchange for a $175,000  note payable from
the Company and the opportunity to utilize up to a maximum of 500 room nights at
the  Los  Abrigados   resort  over  a  five-year   period   subject  to  certain
restrictions.  The cost of providing the room nights was valued at $15,000.  The
effect of this transaction was to reduce the Series B liquidation  preference by
$2,200,000.  Principal and interest  payments  totaling $35,000 were made on the
note payable in August 1992. In  conjunction  with the  payments,  the affiliate
purchased ten timeshare  interests in the Los Abrigados  resort for $35,000 plus
250 of the 500 room nights it had acquired above.

Both the Series A and Series B preferred stock may, at the holder's election, be
exchanged under certain conditions for lodging certificates or, after payment of
$2,100 each, for Los Abrigados timeshare  interests.  The Company estimates that
the future cash obligations in respect to these in kind redemptions is less than
$170,000.


At December  31, 1994 and 1993,  preferred  stock  includes  298,035 and 305,652
shares of the Company's Series C Convertible Preferred Stock carried at $820,975
and $842,798,  respectively  (Note 4). The Series C Convertible  Preferred Stock
has a $10 par value and is entitled to  dividends  at the rate of $.60 per share
per annum when declared by the Board of Directors. If dividends are not declared
in any year prior to the fifth  anniversary  of the  merger  date  (November  1,
1993),  such  undeclared  dividends  ("Dividend  Arrearage") may be converted to
"Cumulation  Shares"  at the rate of $6 of  Dividend  Arrearage  per  Cumulation
Share. The Series C Preferred Stock and the Cumulation Shares have a liquidation
preference of $10 per share and $6 per share, respectively,  and are subordinate
to the  liquidation  preferences of the Series A and Series B stock.  Commencing
November 1, 1994 through  October 31, 2004, the Series C Preferred  Stock may be
converted  to ILX common  stock on the basis of five shares of common  stock for
three  shares of Series C Preferred  Stock and one share of ILX common stock for
each $6 in Dividend  Arrearages.  During 1994, 7,260 Series C convertible shares
were exchanged for 12,100 common shares. In addition,  at December 31, 1994, 800
common shares are issuable to such  exchanging  shareholders  for their dividend
arrearage.  ILX may redeem the Series C Preferred Stock  commencing  November 1,
1996, at $10 per share plus payment of all declared but unpaid dividends.


Common Stock

In March 1992,  the Company  acquired a 50% interest in Varsity Clubs of America
joint venture ("Varsity") in exchange for 150,000 shares of the Company's common
stock valued at $84,375,  the assumption of $16,746 of Varsity  payables and six
timeshare interests in the Los Abrigados resort valued at $6,720. As a result of
the transaction, the Company, through VCA, owns 100% of Varsity (Note 6).

In March  1992,  4,537,507  shares of common  stock,  which had been  previously
issued  as part  of the  plan  of  reorganization  of  BIS-ILE  Associates,  the
predecessor in interest to the Los Abrigados  resort,  were  contributed back to
the Company by  affiliates  and were  accounted for  retroactively  as a reverse
stock split.


In 1992, the Company  collected a $150,000 note receivable from an affiliate for
the exercise of warrants during 1991.

In March 1993, the Company  issued  204,000  shares of restricted  common stock,
valued at $1 per  share,  which was at a  premium  of $.25 over the  approximate
market  price at the date of issuance,  to two LAP Class A minority  partners in
consideration  for the  reduction  of their Class A Priority  return from 22% to
13.5%. The minority partners are affiliates of ILX.

In July 1993,  the Company  issued  102,000  shares of restricted  common stock,
valued at $1 per share,  which was at a discount  of $.50 under the  approximate
market  price at the date of  issuance,  to a LAP Class B  minority  partner  in
consideration  for accrued and future  guarantee fees and Class B interest.  The
minority partner is an affiliate of ILX.

In July 1993,  the Company  issued  warrants for 50,000 shares of ILX restricted
common stock  exercisable at a price of $1.50 per share, the approximate  market
value at date of issuance, in conjunction with the financing of refurbishment at
the Golden Eagle Resort (Note 10). The warrants are exercisable  through July 1,
1998.

In February 1994, the Company issued 123,000 shares of restricted  common stock,
valued at $1 per share,  which was at a discount of a $.56 under the approximate
market price at the date of issuance,  to the minority interest  shareholders of
RRC (Note 5). The minority interest shareholders are affiliates of the Company.

In March 1994, the Company issued  warrants for 100,000 shares of ILX restricted
common stock exercisable at a price of $1.625 per share, the approximate  market
value at date of issuance.  The  warrants  were issued in  conjunction  with the
early collection in March 1994, of a note receivable with a due date of December
31, 1997, in the amount of $900,000 (Note 2).

During 1994,  24,616  shares of  restricted  common stock valued at $29,232 were
issued in exchange for services provided to the Company. The stock was valued at
the approximate market price on the date of the agreement.

Note 15 - Employee Stock Option Plan

The Company  has  adopted  1987 and 1992 Stock  Option  Plans  pursuant to which
options  (which term as used herein  includes both  incentive  stock options and
non-statutory  stock  options)  may  be  granted  to  key  employees,  including
officers,  whether or not they are  directors,  and  non-employee  directors and
consultants, who are determined by the Board of Directors to have contributed in
the past, or who may be expected to contribute  materially in the future, to the
success of the Company.  The exercise price of the options  granted  pursuant to
the Plan shall be not less than the fair market  value of the shares on the date
of grant.  All  outstanding  stock  options  require  the  holder to have been a
director or employee of the Company for at least one year before  exercising the
option.  Options are  exercisable  over a five year period from date of grant if
the  optionee  was a ten percent or more  shareholder  immediately  prior to the
granting of the option and over a ten-year  period if the optionee was not a ten
percent  shareholder.  The aggregate  number of shares which may be issued under
the Plans shall not exceed 841,376 shares.

Stock option transactions are summarized as follows:

Outstanding at December 31, 1991 .............................          205,170
Options granted ..............................................          268,750
Options exercised ............................................         (142,584)
                                                                       --------
Outstanding at December 31, 1992 .............................          331,336
Options granted ..............................................           56,250
Options canceled .............................................         (225,000)
                                                                       --------
Outstanding at December 31, 1993 .............................          162,586
         Options exercised ...................................         (162,586)
         Options granted .....................................          508,000
         Options canceled ....................................         (180,000)
                                                                       --------
         Outstanding at December 31, 1994 ....................          328,000
                                                                       ========


The exercise price on the options  exercised  during 1994 was $.40 per share for
62,586 shares and $.685 for 100,000 shares and on the options  exercised  during
1992 was $.40 per share.  The exercise price for options  granted in 1994 ranged
from $1.625 to $2.00 per share,  for options granted in 1993 was $.875 per share
and for options  granted  during  1992 ranged from $.50 to $1.00 per share.  The
exercise price for all options  outstanding at December 31, 1994, was $1.625 per
share.  Options outstanding at December 31, 1994, consist of 82,500 shares which
expire in 1999 and 245,500 shares which expire in 2004.

Note 16 - Related Party Transactions

In addition to the related party transactions described in notes 2, 3, 5, 7, 11,
12 and 14, the Company had the following related party transactions:

The Company leases from  affiliates 41 timeshare  interests in the Stonehouse at
Los  Abrigados  at the rate of $1,000  per time  share  unit per  year,  through
October 1, 1996, payable on a quarterly basis. The Company paid $41,000 per year
in lease payments to affiliates for the years ended December 31, 1994,  1993 and
1992.  In  addition,  in 1992  and 1993  the  Company  made  lease  payments  to
affiliates of $52,424 each year for use of the  Stonehouse  for periods prior to
1992. The affiliates pay maintenance  fees to the Company on an annual basis for
their ownership  intervals of $375 per interval in 1994 and $345 per interval in
1993 and 1992.

In September  1992,  the Company  exchanged two  timeshare  interests in the Los
Abrigados  resort for four  timeshare  interests  in the Golden Eagle resort and
four timeshare interests in the Ventura resort with an affiliate.

In March  1993,  the  Company  exchanged  two  Stonehouse  interests  and twenty
one-bedroom  timeshare  interests in the Los Abrigados resort in satisfaction of
$70,000 in principal and accrued and future interest due on a note payable to an
affiliate.  In June 1993, the Company upgraded six of the one-bedroom  interests
to  two-bedroom  interests  in  exchange  for  an  additional  $6,000  principal
reduction.

In December  1994,  the Company  acquired a  condominium  adjacent to the Golden
Eagle Resort for $104,915,  consisting of cash of $32,643 and the  assumption of
the underlying mortgage of $72,272. The condominium is used to house the general
manager of the resort.  Timeshare  intervals  in the property may be marketed in
the future.



Note 17 - Subsequent Events


In March 1995,  the first deed of trust holder on the Golden Eagle Resort loaned
an additional $1,010,075 against its interest in the property and its assignment
of the Company's general  partnership  interest in LAP and extended the maturity
through 1998, pursuant to an agreement reached in December 1994. (Note 10).


In March 1995,  the Company  reached an agreement to acquire the Kohl's Ranch, a
10 acre rustic resort near Payson,  Arizona for a purchase  price of $1,650,000,
consisting of a $50,000 cash down payment, assumption of an existing mortgage of
approximately  $950,000,  issuance of a $350,000  note payable to seller and the
issuance  of 150,000  shares of ILX  restricted  common  stock  valued at $2 per
share.  The agreement  provides for a 60 day right of  cancellation  by ILX. The
Company intends to offer timeshare intervals in the property.

<TABLE>

Note 18 - Quarterly Financial Data (Unaudited)

Quarterly financial information is presented in the following summary:

<CAPTION>

                                                                                           1994
                                                                                           ----
                                                                                    Three months ended
                                                        ---------------------------------------------------------------------------
                                                         March 31              June 30               September 30        December 31
                                                        ----------           -----------             ------------        -----------
<S>                                                     <C>                   <C>                   <C>                   <C>
Revenues ...................................            $6,334,998            $8,025,982            $8,196,292            $7,393,397
Operating income ...........................             1,173,947             1,347,869             1,167,184                 1,067
Net income .................................               721,183               804,682               469,056               153,366
Net income per share .......................                   .06                   .06                   .04                   .01

</TABLE>

<TABLE>
<CAPTION>

                                                                                           1993
                                                                                           ----
                                                                                     Three months ended
                                                         ---------------------------------------------------------------------------
                                                         March 31              June 30             September 30         December 31
                                                        ----------           -----------           ------------         -----------
<S>                                                     <C>                   <C>                   <C>                   <C>
Revenues ...................................            $4,024,809            $4,811,495            $5,598,382            $6,024,693
Operating income ...........................               414,482               786,180               781,936             1,047,483
Net income .................................               255,824               494,690               470,932               854,785
Net income per share .......................                   .02                   .04                   .04                   .07

</TABLE>


The 1993 net income per share does not equal the  summation  of the quarters due
to rounding or weighting of average shares.

The reduced net income in the third quarter 1994 is due to recognition of income
taxes of $241,818.

The reduced  operating  income in the fourth quarter 1994 is due to amortization
of RRC deferred costs and recognition of VCA marketing costs (Notes 5 and 6).



<PAGE>


                                   Signatures

                  Pursuant  to the  requirements  of  Section 13 of 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,  there unto duly authorized,  on the
28th day of March, 1995.

                                 ILX Incorporated
                                   (Registrant)

                     By    /s/Joseph P. Martori
                       -----------------------------------
                  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.

Signatures                          Title                            Date
- ----------                          -----                            ----

/s/Joseph P. Martori
- -------------------------    President, and Chairman      As of March 28, 1995
Joseph P. Martori            of the Board

/s/Nancy J. Stone
- -------------------------    Executive Vice President,    As of March 28, 1995
Nancy J. Stone               Chief Financial Officer 
                             and Director

/s/Denise L. Janda
- -------------------------    Controller                   As of March 28, 1995
Denise L. Janda

/s/Edward J. Martori
- -------------------------    Director                     As of March 28, 1995
Edward J. Martori

/s/Alan J. Tucker
- -------------------------    Director                     As of March 28, 1995
Alan J. Tucker

/s/Ronald D. Nitzberg
- -------------------------    Director                     As of March 28, 1995
Ronald D. Nitzberg



<PAGE>

<TABLE>

                                ILX INCORPORATED

                                  SCHEDULE IX
                       RESERVE FOR POSSIBLE CREDIT LOSSES
               FOR THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1994

<CAPTION>


                                                                                        Charged
                                                    Balance a         Charged to        to Other                         Balance at
                                                    Beginning         Costs and         Accounts-        Deductions-        end of
                                                    of Period          Expenses         Describe          Describe (a)     Period
                                                   -----------        ----------        ----------       -------------   -----------
<S>                                     <C>        <C>                 <C>              <C>              <C>             <C>
Reserve for possible ............       1994       $  816,000          764,000           28,000(b)          345,000       $1,263,000
  credit losses                                    ===========        ==========        ==========       =============   ===========

Reserve for possible ............       1993       $  692,000          667,000                              543,000       $  816,000
  credit losses                                    ===========        ==========                         =============   ===========

Reserve for possible ............       1992       $  895,000          630,000                              833,000       $  692,000
  credit losses                                    ===========        ==========        ==========       =============   ===========


(a)  Deductions represent the write-off of notes deemed uncollectible.

(b)  Recoveries of prior year write-offs.


</TABLE>


   
                               October 26, 1995


                          ILX Incorporated: CAS Bonds
                          ---------------------------

Gentlemen:

         We have acted as counsel to ILX Incorporated,  an Arizona  corporation,
(the  "Company") in connection  with the issuance and sale by the Company of 10%
Convertible  Adjustable  Secured Bonds Due 2000 and the  Company's  common stock
into which the CAS Bonds are convertible  pursuant to an Underwriting  Agreement
to be dated  as of the  effective  date of the  Registration  Statement  and all
amendments to it as filed by the Company on Form S-2 with  respect  to the above
described securities (the "Registration Statement").

         We hereby  consent to the filing of our opinion (in the form of Exhibit
5 of the  Registration  Statement),  or  copies  thereof  as an  exhibit  to the
Registration  Statement and all amendments to it. In giving this consent,  we do
not thereby  admit that we are within the category of persons  whose  consent is
required  under  Section  7 of the  Securities  Act of  1933  or the  rules  and
regulations of the SEC thereunder.
    
                                        Very truly yours,


                                        COLOMBO & BONACCI, P.C.

                                        COLOMBO & BONACCI, P.C.

ILX Incorporated
  2777 East Camelback Road
    Phoenix, Arizona 85016



INDEPENDENT AUDITORS' CONSENT


   
We  consent  to the  incorporation  by  reference  in this  Amendment  No.  2 to
Registration  Statement  No.  33-61477  of ILX  Incorporated  on Form S-2 of our
report dated March 10, 1995,  included in the Annual  Report on Form 10-K/A-2 of
ILX  Incorporated  for the year ended  December 31, 1994. We also consent to the
use of our report dated July 26, 1995,  on the  financial  statements of Varsity
Clubs of America Incorporated as of December 31, 1994 and 1993, and for the year
ended  December 31, 1994,  appearing  in the  Prospectus,  which is part of such
Registration Statement.
    

DELOITTE & TOUCHE LLP

DELOITTE & TOUCHE LLP
Phoenix, Arizona

   
October 24, 1995
    




INDEPENDENT APRAISER'S CONSENT

We consent to the incorpotation by reference in this  Registration  Statement of
ILX Incorporated of Form S-2 of our report dated July 17, 1995.

THE MENTOR GROUP, INCORPOTATED
   
The Mentor Group, Incorpotated
October 25, 1995
    


                                   EXHIBIT 99
                               





                       
                        VALUATION OF THE COMMON STOCK OF



                      VARSITY CLUBS OF AMERICA INCORPORATED



                                      AS OF



                                    JULY 1995




Prepared By:      Wesley E. Romberger







July 17, 1995

Board of Directors
C/O  Mr. Joseph P. Martori
Chairman
ILX Incorporated
2777 E. Camelback Road
Phoenix, Arizona 85016


In accordance with your authorization, we have completed an analysis to estimate
the fair market  value of 100% of the common  stock of Varsity  Clubs of America
Incorporated  (hereinafter  referred  to as "VCA" or the  "Company")  as of July
1995.  The  study  was  performed  for  use by the  Board  of  Directors  of ILX
Incorporated  ("ILX")  in order to comply  with  Regulation  314(d) of the Trust
Indenture Act of 1939. The transaction involves a public offering of  $3,000,000
of Convertible  Adjustable  Secured bonds ("CAS") secured by the common stock of
VCA.

Fair market  value is defined as the price at which the  property  would  change
hands  between  a  willing  buyer  and a willing  seller,  neither  being  under
compulsion  to buy or sell,  and both having  reasonable  knowledge  of relevant
facts.

In determining fair market value, we considered  generally  accepted  procedures
for valuing  nonpublicly-traded and closely-held  companies.  The application of
these procedures indicates a fair market value of the common stock of VCA, as of
July 1995, of $26,300,000, before consideration of the CAS bonds. .

This valuation was based on the premise that the company is and will continue to
be operated as a going concern.

No member of The Mentor Group,  Incorporated has any financial  interest in ILX,
VCA or the CAS bonds,  the fee for the valuation  report is not contingent  upon
the value reported.  We have no  responsibility to update this report for events
and circumstances occurring after the date of this report.

In  accordance  with  the  terms  of our  engagement  letter,  this  letter  and
accompanying  report is to be utilized only as stated in the  engagement  letter
dated July 12,  1995.  This  letter and  accompanying  report is not to be used,
circulated,  quoted or  otherwise  referred to in whole or in part for any other
purpose  or in any other  document,  except as stated in the  Service  Agreement
attached to and made a part of the engagement letter.

We appreciate this opportunity to serve you.

Best regards,



The Mentor Group, Inc.
DRB:WER









                        VALUATION OF THE COMMON STOCK OF
                      VARSITY CLUBS OF AMERICA INCORPORATED

                                      AS OF

                                    JULY 1995

                                TABLE OF CONTENTS


SECTION                                                               PAGE
- -------                                                               ----
Letter of Transmittal                                                  ii
Index of Schedules                                                      v

  1.0    Introduction                                                   1
  2.0    Executive Summary - Valuation Methodology                      3
  3.0             Underlying Assets Approach                            5
  4.0    Market Approach                                                6
  5.0    Income Approach                                                8
  6.0    Discount for Small Capitalization                             14
  7.0    Discount for Lack of Marketability                            14
  8.0    Premium for Control                                           15
  9.0    Conclusion of Value                                           16
 10.0    Schedules                                                     17




                        VALUATION OF THE COMMON STOCK OF
                      VARSITY CLUBS OF AMERICA INCORPORATED

                                      AS OF

                                    JULY 1995


                               INDEX OF SCHEDULES




                  Schedule A            Discounted Cash Flow Approach


                  Schedule B            Derivation of Discount Rate


                  Schedule C.1-C.4       Guideline Public Companies
                                          - Income Statements and Balance Sheets

                  Schedule D             Guideline Public Companies
                                          - Ratio Analysis

                  Schedule E             Guideline Public Companies
                                          - Market Multiple Analysis



1.0      INTRODUCTION

         The Mentor Group,  Incorporated  has been retained to estimate the fair
         market  value of 100% of the common  stock of Varsity  Clubs of America
         Incorporated  (hereinafter referred to as "VCA" or the "Company") as of
         July 1995. The study was performed for use by the Board of Directors of
         ILX Incorporated  ("ILX") in order to comply with Regulation  314(d) of
         the Trust  Indenture  Act of 1939.  The  transaction  involves a public
         offering of  $3,000,000 of Convertible Adjustable Secured bonds ("CAS")
         secured by the common stock of VCA.

         Fair  market  value is  defined  as the price at which  property  would
         change  hands  between a willing  buyer and  willing  seller,  when the
         former is not under any  compulsion  to buy and the latter is not under
         any  compulsion to sell,  both parties having  reasonable  knowledge of
         relevant facts.

         An  established  public  market for the VCA stock  does not exist.  The
         relevant  factors  that were  taken  into  consideration  included  the
         following:

                  1.   The history and nature of the business 

                  2.   The economic outlook of the United States and that of the
                       specific  industry  

                  3.   The book value of the  Company's  stock and the financial
                       condition of the business 

                  4.   The earnings capacity of the Company   

                  5.   The dividend-paying capacity of the Company 

                  6.   Whether  or not the  enterprise  has  goodwill  or  other
                       intangible value 

                  7.   Sales of the  Company's  stock  and size of the  block of
                       stock to be valued 

                  8.   The market price of publicly-traded stock of corporations
                       engaged in similar industries or lines of business.

         During the course of our investigation,  discussions were held with the
         management  of ILX,  and the  management  of VCA,  which  provided  the
         history and nature of the Company,  its industry and  prospects for the
         future.

         Financial  analysis  has been  based  upon  VCA's  internally  prepared
         projected financial statements for the years ended December 31, 1995 to
         1999.  This  information  has been  accepted as a reflection of overall
         business operations and conditions.

         In utilizing this financial  information  and following our discussions
         with VCA management,  any adjustments to the financial  information are
         incorporated  in  the  notes  of  the  discounted  cash  flow  approach
         (Schedule A.1).


2.0      EXECUTIVE SUMMARY - VALUATION METHODOLOGY

         VCA has been valued as an ongoing business enterprise. The methods that
         are most  commonly used to value a business are the Value of Underlying
         Assets or Cost Approach, the Market Approach, and the Income Approach.

         The  Underlying  Assets  Approach  assigns  fair  market  values to the
         subject   company's   tangible  and  intangible   assets  and  restates
         shareholders' equity to account for the adjustments. A discussion is in
         Section 3.0.

         Under the Market  Approach,  stock sales of  guideline  publicly-traded
         companies or  transactions  involving the sale of similar  entities are
         analyzed.  This  analysis  is  used  to  develop  multiples  of  income
         statement  and/or balance sheet  statistics.  Consideration is given to
         these multiples, especially in light of how the financial condition and
         operating  performance of the subject  company  compares to each of the
         guideline  companies.  A  presentation  of the  Market  Approach  is in
         Section 4.0.

         The Income Approach  evaluates the present worth of the future economic
         benefits  that accrue to the  investor  or owner of a business.  Future
         cash flows are  discounted  to the present,  or  stabilized  cash flows
         capitalized, at a rate of return that is commensurate with the inherent
         risk of the  business.  A  presentation  of the Income  Approach  is in
         Section 5.0. Market  multiples and rates of return,  used in the Market
         and Income Approaches,  respectively, are determined from statistics on
         publicly-traded companies.  Accordingly, the valuation process requires
         a  comparative  analysis of the subject  company  with these  guideline
         publicly-traded  companies.  Although it is clear that no two companies
         are completely alike, it is possible to find publicly-traded  companies
         that are engaged in the same or similar  line of business  and affected
         by similar economic and industry factors. Also, a stock investment in a
         guideline  company could  represent an  alternative to investing in the
         subject company's stock.

         As part of our valuation study,  the financial  condition and operating
         performance  of VCA was  compared  to each of the  guideline  companies
         selected. Financial statements for these companies, for the most recent
         12  months  closest  to the  valuation  date,  and for the most  recent
         reported fiscal years, are presented in the accompanying  Schedules C.1
         - C.4.

         In order to properly compare the subject company to its publicly-traded
         peers,  certain adjustments were required.  An adjustment was necessary
         to reflect the valuation of a position in this small nonpublicly-traded
         company  versus  a  minority  shareholding  in a large  publicly-traded
         company.  This required a discount for the lack of marketability  and a
         premium for  control,  which are further  discussed in Sections 7.0 and
         8.0.

         Additionally,  in valuing the business  enterprise by either the market
         or  income  approach,  consideration  was  given  to  the  quality  and
         condition of the underlying assets. Those assets which produce goods or
         provide  services must be in  reasonably  good  condition.  If not, the
         business  enterprise  value  would be reduced to  account  for  capital
         expenditures   required  to  place  these  assets  in  an   appropriate
         productive state. VCA has indicated that all operating assets necessary
         to  the  conduct  of  business  are in  place  and  in  good  operating
         condition.

         Similar   assumptions  are  necessary  regarding  net  working  capital
         requirements.  If, in the financial analysis, it is determined that VCA
         has a deficiency  of working  capital,  the business  enterprise  value
         would be  reduced  by the  amount of such  deficiency  (the  actual net
         working  capital  of  the  firm  subtracted  from  an  assumed  working
         capital).  On the other hand, if the balance sheet and working  capital
         are favorable  (i.e.  providing  more than would be required for normal
         operations),  this  excess  would be added to the  business  enterprise
         value.  The same is true of valuable  assets not employed in the normal
         business, such as excess land. In the instant case, working capital has
         been  assessed  as  adequate  and there are no assets on the  Company's
         balance sheet which are not employed in the business.


3.0      UNDERLYING ASSET APPROACH

         As stated above,  the  underlying  asset  approach  assigns fair market
         values to the  company's  tangible and  intangible  assets and restates
         shareholder's  equity to  account  for the  adjustments.  However,  the
         concept that a business  interest is worth the value of its  underlying
         assets may be  misleading,  especially in the case of a  going-concern.
         This approach is more relevant to the extent that a significant portion
         of the  assets  are  liquid (a  holding  company  with a  portfolio  of
         marketable  securities,  for example) or to the extent that most of the
         value  resides  in  property.  Unless  liquidation  of the  assets is a
         reasonable  prospect,  a substantial  portion of VCA's value  generally
         lies in its  going  concern  value,  predicated  upon  its  ability  to
         generate  earnings  in excess of the  required  return on its  tangible
         assets.  This is more accurately  valued under the discounted cash flow
         approach.  Accordingly,  the underlying assets approach was not used in
         this valuation study.

 4.0     MARKET APPROACH

         Due to the start-up nature of VCA, the  traditional  application of the
         subject companies operating statistics to publicly-traded multiples was
         not appropriate. Start-up company operations involve inordinate funding
         of  marketing,   research,  and  overhead  expenses  when  compared  to
         established operations.  However, the public company information can be
         utilized  in this  context  to help form an  impartial  measure  of the
         performance of VCA in its projected operations.

         The  valuation  process for a  nonpublicly-traded  business  requires a
         comparative  analysis  of the  subject  company  with  publicly  traded
         companies  in the same  industry  or line of business in order to asses
         financial and operating strength relative to similar operations.

         Although it is clear that no two companies are completely  alike, it is
         possible to find publicly traded companies that are engaged in the same
         or similar line of business.  Also, a stock investment in the guideline
         companies  could  represent  an  alternative  to  investing in VCA. The
         guideline  companies,  as well as VCA,  are  all  affected  by  similar
         economic and industry factors.

         A  comprehensive  list of companies in the timeshare  industry,  S.I.C.
         Code 6531,  was reviewed.  The  following  criteria were used to select
         companies for the comparative analysis:
        
                  1.  The company's business operations are similar to VCA's.

                  2.  The company has been  profitable  and  adequate  financial
                      data are available.

                  3.  The company's stock is  traded on an  exchange,  or in the
                      over-the-counter market.

         Two  companies,  ILX Inc.  (the  parent  company of VCA) and  Fairfield
         Community Inc., met the above criteria.

         ILX offers a unique aspect to the valuation of VCA due to the fact that
         it  is  the  publicly  traded  parent  of  VCA.  Therefore,  additional
         consideration  was given to the operating results of ILX in conjunction
         with the projections of VCA. This  consideration  took into account the
         fact that ILX and VCA share overhead, management, and selling expenses.
         However, the VCA expenses were considered to reflect actual expenses if
         VCA was operated as a stand-alone entity.

         While it can be argued that VCA should be valued  based solely on ILX's
         public  value,  this would not account for the unique risks and rewards
         that  VCA  would  face  as  a  stand-alone  operation.  Therefore,  the
         operating   results  of  the  guideline   companies   were  taken  into
         consideration  when assessing VCA's  projections and company risks, but
         do not function as indicators of value.

5.0      INCOME APPROACH

         The income  approach used to value the Company was the discounted  cash
         flow technique. The underlying concept of this valuation method is that
         the  purchase  of a  corporation  is  analogous  to  the  making  of an
         investment in an earnings generating asset.  Accordingly,  the value of
         any such  investment is directly  related to the amount of the earnings
         which can be generated by such property.

                       5.1 Discounted  Cash Flow 

                       The discounted debt-free cash flow technique involves the
                       discounting  to present  value,  the projected cash flows
                       (excluding interest expense) and a terminal value using a
                       discount  rate  which  is  reflective  of the risk in the
                       investment   (See  Section  5.2  for  discussion  of  the
                       derivation of this rate).

                       The debt-free cash flow  projections  prepared by VCA for
                       the years ended December 1995 through  December 1999 were
                       utilized.  Cash flows are defined as debt-free net income
                       plus depreciation  less capital  expenditures and changes
                       in operating working capital.

                       The terminal  value was  determined by applying long term
                       growth expectations to 1999 cash flow. This assumption is
                       based on the Company continuing construction and sales of
                       three  buildings a year which results in stabilized  cash
                       flow in 1999. However,  the long term growth could differ
                       significantly if the construction schedule is altered.

                       The terminal  value cash flow was based on the  projected
                       margins  VCA  expects to achieve  over the period 1995 to
                       1999,  adjusted  for  long  term  growth.   Additionally,
                       adjustments were made to the corporate  overhead expenses
                       to reflect  VCA's  limitation  on  management's  bonuses.
                       Capital expenditures and the amortization of construction
                       costs were normalized at sustainable  long term levels by
                       1999. The normalized long term sustainable debt-free cash
                       flow was then  capitalized at the discount rate, net of a
                       long term rate of  growth.  The  terminal  value was then
                       discounted to the present.

                       The sum of the  resultant  present  values  indicates the
                       value  of the  total  capital,  from  which  debt is then
                       deducted  to arrive at the  value of the  capital  stock.
                       Since the CAS bonds are issued by the parent company ILX,
                       the  valuation  of VCA did not  include  the value of the
                       bonds at $3,000,000 as long term debt of VCA.

                  5.2  Derivation of Discount Rate

                       The Weighted  Average Cost of Capital (WACC)  provides an
                       expected  rate  of  return  for a  company  based  on the
                       average  debt  structure  of  the  guideline   companies,
                       current  market  yield on equity and the  current  market
                       yield  on  long-term  debt.  These  are  combined  in the
                       weighted average cost of capital equation as follows.
                           
                           Ra  =  E(Re) + D(Rd)(1-T)

                           Where:
                           
                           Ra  =  weighted  average  return  required  on  total
                                  capitalization (expected return on net assets)

                           E   =  equity percentage of total capitalization

                           Re  = expected  return required on the equity portion
                                 of total capitalization

                           D   = long-term    debt    percentage    of     total
                                 capitalization Rd = rate of return  required on
                                 the debt portion of total capitalization

                           T  = income taxes at an assumed  marginal tax bracket
                                of 39% for state and federal taxes

                       Return on Equity 

                        In  order  to   determine   the  current   market  yield
                        requirement  on equity,  Re, the Capital  Asset  Pricing
                        Model   (CAPM)  was   applied.(1)   The  CAPM  has  been
                        empirically tested and is a generally accepted model for
                        estimating  an  investor's  required  return on  equity.
                        Hence,  it estimates a company's cost of equity capital.
                        The  CAPM  is  represented  by the  following  algebraic
                        equation:

                           Re = Rf + (Rs) + B(Rp) 

                           Where: 

                           Re = expected return on equity capital Rf = risk free
                                return  

                           B  = beta or  risk  coefficient  for  the  particular
                                investment 

                           Rp = equity  risk  premium  expected  on  an  equity
                                investment n a  diversified  portfolio of common
                                stocks
- -------------
(1)  W.F. Sharpe, Investments (Prentice Hall: Englewood Cliffs, New Jersey 1978)


                       Due to the  long-term  holding  period  assumption in the
                       valuation,  the risk-free rate is considered commensurate
                       with the average yield on long-term U.S.  Treasury Bonds.
                       Treasury  Bond yields are  "risk-free".  That is, if they
                       are  held to  maturity,  default  risk is  assumed  to be
                       negligible.  As of the  valuation  date,  this  yield was
                       6.54%.

                       The equity risk premium is the expected  return in excess
                       of  the  risk-free  rate  which  investors   require  for
                       investing in stocks. As of the valuation date, the equity
                       risk  premium was 10.33%.  An  addition  risk  premium is
                       added  to  the  equity   risk   premium  to  reflect  the
                       additional risk  associated  with smaller  capitalization
                       stocks. Based on industry research,  this additional risk
                       premium  would be 6.53% in  rounded  numbers,  given  the
                       potential market capitalization of VCA.

                       Beta  is  indicative  of  the  risk  of   investments  in
                       companies  similar  to  VCA,  as  compared  to  the  risk
                       associated  with  equity  investments  in  a  diversified
                       portfolio of common stocks. A diversified portfolio has a
                       beta of 1.0. The median beta for companies similar to VCA
                       was .80 based on an analysis of published  statistics for
                       guideline companies with a range of 1.35 to 032. The beta
                       associated  with ILX was  utilized for VCA due to similar
                       operations.  FFCI's beta was  considered but not utilized
                       due to recent financial distress.

                       Company  specific  risk  is  also   incorporated  in  the
                       expected  return  on  equity,   which  accounts  for  the
                       additional risk factors an investor would have to bear in
                       this  investment.  These risks  included  lack of product
                       diversification,   lack   of   national   market   shares
                       (increased risk), and depth of management (reduced risk).

                       Substitution  of the risk free  return  and  equity  risk
                       premium,  beta into the CAPM equation results in a market
                       yield on equity capital (Re) of 33.8%.

                       Return on Debt 

                       The interest  yield on long-term debt (Rd) was assumed to
                       approximate the cost of debt  (construction  and business
                       loans) for small timeshare  firms.  Thus, a rate of 13.0%
                       was utilized.

                       Capital Structure

                       The proportion of debt financing and equity  financing is
                       an important  component  of the Weighted  Average Cost of
                       Capital  (WACC)  calculation.   We  have  calculated  the
                       optimal industry  capital  structure as an average of the
                       capital  structures  of  the  comparable  companies.  The
                       optimal  capital  structure  was  estimated  to be  75.0%
                       equity and 25.0% debt. This optimal capital structure was
                       then applied to the  weighted  returns on equity and debt
                       to  arrive  at the  estimated  WACC  (rounded)  of  27.3%
                       (Schedule B).

                   5.3 Capitalization  Rate The capitalization  rate utilized in
                   the terminal year was derived  utilizing the constant  growth
                   model.  In  this  model,  the  capitalized  rate  equals  the
                   discount rate less the expected long-term growth rate. In our
                   valuation  analysis,  we assumed a  long-term  growth rate of
                   3.0%,  the  estimated  rate of long term  inflation(2).  This
                   growth was subtracted  from the discount rate to arrive at an
                   estimated  capitalization  rate of 24.3%  in  round  numbers.
                   -------------- (2) Per Wharton Econometric Group (WEFA)



6.0      DISCOUNT FOR SMALL CAPITALIZATION

         The  aggregate  market  value of the  common  stock of  certain  of the
         guideline publicly-traded corporations is greater than VCA. In general,
         larger  corporation's  stock have been found to trade at a higher price
         ratio  than  smaller  corporation's  stock.  This  reflects  the larger
         corporations'   access  to  capital   markets,   depth  of  management,
         sophistication  of business and solid  market  shares with often strong
         public identities. This issue has been addressed in the Income Approach
         by the  incorporation  of a small stock  premium into the discount rate
         calculation.

7.0      DISCOUNT FOR LACK OF MARKETABILITY

         A major difference between VCA shares and those of the guideline public
         companies  is  their  lack of  marketability.  Since  investors  prefer
         liquidity,  a discount for lack of marketability must be applied to the
         indicated value of equity when applying public company data.

          Various  studies  on  discounts  related  to the cost of going  public
          ("flotation  costs") have been  published(3).  These studies  indicate
          that discounts from registered  freely-traded  shares  generally range
          from 3% to 15% based on the size of the issue.

         Based on capital structure, relative size of the issue and ILX's access
         to capital markets, no lack of marketability  discount is indicated for
         the valuation.

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

(3)  Cost  of  Flotation  of  Registered  Issues,  1971-72.   Washington,  D.C.,
     Securities and Exchange  Commission,  1974,  page 9. This study is the most
     curent version and is considered to be the most authoritative available.



8.0      PREMIUM FOR CONTROL

         In the  application  of the  income  approach,  an issue  that  must be
         addressed is the additional value inherent in a controlling interest in
         the Company.  As contrasted  to a minority  interest,  the  controlling
         interest  has the  ability  to  alter  the  firm's  capital  structure,
         liquidate  all or part of the  company,  elect  directors,  and declare
         dividends, as well as other rights and privileges.

         Extensive  studies  have  been  undertaken  and  published  on  control
         premiums.  During  1994,  the  average  premium  for the  equity of all
         companies was 38.0%, with median premiums of approximately 35%.(4)

- --------------
(4)  Mergerstat Review -- 1994, W.T. Grimm and Associates. c1994.


         The components of the premium for control are arguably  divided between
         the rights and privileges that control  provides and the ability of the
         controlling  shareholder  to  effect  operating  efficiency.  Moreover,
         control  premiums in recent years have decreased  materially due to the
         unavailability  of debt financing to effect the purchases of companies.
         Based upon the review of the  projections  and the level of  associated
         expenditures,  the  projections  reflect  both a minority  and  control
         position utilization of the cash flows. Given the foregoing, no control
         premium  was  applied  to the  indicated  interest  share  value of the
         Company.

9.0      CONCLUSION OF VALUE

         In  determining  the fair market  value of the common stock of VCA, the
         following indicators of value were computed.

             Underlying Assets Approach                          Not Appropriate

             Public Company Market Approach:                     Not Appropriate

             Discounted Cash Flow Approach                       $26,300,000

         Accordingly, based upon our analysis of the foregoing factors and value
         indicators,  and  our  general  understanding  of the  Company  and its
         industry,  we estimate that the fair market value of 100% of the common
         stock of Varsity  Clubs of  America,  as of July 1995,  is the  rounded
         amount of $26,300,000, before consideration of the CAS bonds.



                                    SCHEDULES



<TABLE>
                                   SCHEDULE A

                      VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
                         DISCOUNTED CASH FLOW APPROACH

<CAPTION>

                          SIX MONTHS                                                                                        TERMINAL
                             1995             1996                 1997               1998                 1999              VALUE
                          ----------         ----------          ----------         -----------         ----------          --------

<S>                       <C>        <C>    <C>         <C>    <C>          <C>    <C>         <C>    <C>          <C>    <C>  
NET TIMESHARE 
  REVENUES(1)             8,061,282         39,774,171          66,045,651          74,200,926          77,889,933

COST OF SALES
  COST OF TIMESHARES(2)   1,778,670  22.1%   8,999,076  22.6%   15,093,820   22.9%  17,083,941  23.0%   18,004,371  23.1%
  COMMISSIONS             1,370,418  17.0%   6,761,609  17.0%   11,227,761   17.0%  12,614,157  17.0%   13,241,289  17.0%
  CLOSING COSTS             225,600   2.8%   1,188,480   3.0%    2,129,280    3.2%   2,436,480   3.3%    2,578,560   3.3%
  PROVISIONS FOR 
    DOUBTFUL ACCOUNTS       483,677   6.0%   2,386,450   6.0%    3,962,739    6.0%   4,452,056   6.0%   4,673,396   6.0%
                         ----------         ----------          ----------         -----------         ----------
TOTAL COST OF SALES       3,858,365  47.9%  19,335,615  48.6%   32,413,600  49.1%  36,586,634  49.3%   38,497,616  49.4%

GROSS PROFIT              4,202,917  52.1%  20,438,556  51.4%   33,632,051  50.9%  37,614,292  50.7%   39,392,317  50.6%

S G & A
  CORPORATE OVERHEAD(3)     450,000   5.6%     950,000   2.4%    1,200,000   1.8%   2,000,000   2.7%    2,100,000   2.7%
  SALES/PROCUREMENT 
    COSTS                 1,410,000  17.5%   7,428,000  18.7%   13,308,000  20.1%  15,228,000  20.5%   16,116,000  20.7%
  SALARIES                  134,623   1.7%     664,229   1.7%    1,102,962   1.7%   1,239,155   1.7%    1,300,762   1.7%
  GENERAL AND ADMIN.        176,542   2.2%     871,054   2.2%    1,446,400   2.2%   1,625,000   2.2%    1,705,790   2.2%
                         ----------         ----------          ----------         -----------         ----------
TOTAL S G & A             2,171,165  26.9%   9,913,283  24.9%   17,057,362  25.8%  20,092,156  27.1%   21,222,551  27.2%

OPERATING INCOME 
  TIMESHARES              2,031,751  25.2%  10,525,273  26.5%   16,574,689  25.1%  17,522,137  23.6%   18,169,766  23.3%
OPERATING INCOME 
  RESORT(4)                       0            310,630           1,151,214          1,824,603           2,420,625
                         ----------         ----------          ----------         -----------         ----------
EARNINGS BEFORE 
  INTEREST AND TAX        2,031,751  25.2%  10,835,903  27.2%   17,725,903  26.8%  19,346,740  26.1%   20,590,391  26.4%
INCOME TAXES(5)    39%      792,383   9.8%   4,226,002  10.6%    6,913,102  10.5%   7,545,228  10.2%    8,030,252  10.3%
                          ----------         ----------         -----------        -----------         ----------

DEBT-FREE NET INCOME      1,239,368  15.4%   6,609,901  16.6%   10,812,801  16.4%  11,801,511  15.9%   12,560,138  16.1%

PLUS NONCASH 
  EXPENSES(6)             1,778,670          8,999,076          15,093,820         17,083,941          18,004,371
LESS CHANGES IN 
  WORKING CAPITAL(7)       (838,936)        (2,219,001)         (3,486,532)        (3,664,518)         (3,664,518)
LESS CAPITAL 
  EXPENDITURES 
  FOR TIMESHARES         (4,950,000)       (18,000,000)        (18,000,000)       (18,000,000)        (18,000,000)
                         ----------         ----------          ----------         -----------         ----------
CASH FLOW                (2,770,897)-34.4%  (4,610,025)-11.6%    4,420,089   6.7%   7,220,934   9.7%    8,899,992  11.4%

PRINCIPAL ACQUISITION 
  OF CONSTRUCTION 
  LOANS                   4,950,000         18,000,000          18,000,000         18,000,000          18,000,000
PRINCIPAL REPAYMENTS OF 
  CONSTRUCTION LOANS(8)  (1,778,670)        (8,999,076)        (15,093,820)       (17,083,941)        (18,004,371)
                         ----------         ----------          ----------         -----------         ----------

DEBT FREE CASH FLOW         400,432  5.0%    4,390,899  11.0%    7,326,268  11.1%   8,136,994  11.0%    8,895,621  11.4%
DISCOUNT PERIOD                 0.5                1.5                 2.5                3.5                 4.5
DISCOUNT RATE(9)   27.3%                                                                                                  
TERMINAL VALUE(10)                                                                                                        36,607,493
DISCOUNT FACTORS             0.8863             0.6962              0.5469             0.4296              0.3375            0.3375

PRESENT VALUE OF 
  PERIODIC CASH FLOW        354,907          3,057,109           4,006,931          3,495,945           3,002,261
PRESENT VALUE OF 
  TERMINAL VALUE                                                                                                          12,354,984
INDICATED VALUE OF 
  EQUITY SECURITY        26,272,136

         ROUNDED        $26,300,000
                        ===========

</TABLE>

                                  SCHEDULE A.1
                      VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
                     NOTES ON DISCOUNTED CASH FLOW APPROACH



1.     PER  ILX'S  MANAGEMENT.  ASSUMES  BUILDING  THREE  LOCATIONS  A  YEAR  

2.     MANAGEMENT'S   PROJECTIONS  ADJUSTED  TO  REFLECT  INDUSTRY  PRACTICE  OF
       ACCELERATED  RECOVERY OF CONSTRUCTION  COSTS 

3.     MANAGEMENT'S  PROJECTIONS  ADJUSTED TO ACCOUNT  FOR CAPPING OF  EXECUTIVE
       BONUS  

4.     BASED ON  MANAGEMENT'S  PROJECTIONS  OF  EXCESS  ROOMS AT THE  FOLLOWING:
          AVERAGE 78% OCCUPANCY  
          AVERAGE ROOM RATE $80 
          EARNINGS BEFORE INTEREST AND TAX OF APPROXIMATELY  26% OF REVENUES 

5.     ASSUMES TOP MARGINAL  FEDERAL AND STATE INCOME RATES 

6.     AMORTIZATION OF CONSTRUCTION COSTS 

7.     REFLECTS WORKING CASH INCREASES AND SPREAD ON NOTES RECEIVABLE

8.     REFLECTS  MATCHED  RECOVERY OF LOANS TO AMORTIZED COST OF CONSTRUCTION 

9.     WEIGHTED  AVERAGE  COST OF CAPITAL.  SEE  SCHEDULE B 

10.    1999 CASH FLOW / (DISCOUNT RATE LESS LONG-TERM GROWTH (11)) 

11.    LONG TERM GROWTH IN CASH FLOW AT INFLATION OF 3%





                                   SCHEDULE B
                     VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
                        DERIVATION OF THE DISCOUNT RATE



RISK-FREE RETURN = LONG TERM U.S. GOVT BOND RATE                   6.54%  (1)
LONG-TERM EQUITY RISK PREMIUM                                     10.33%  (2)
SMALL STOCK PREMIUM                                                6.53%  (2)
SPECIFIC COMPANY RISK                                              4.00%  (3)
EXPECTED REQUIRED RETURN ON DEBT FOR SUBJECT COMPANY              13.00%
EXPECTED SUBJECT COMPANY LONG-TERM DEBT AS % OF EQUITY            33.00%
EXPECTED SUBJECT COMPANY LONG-TERM DEBT AS A % OF 
                              TOTAL CAPITALIZATION                25.00%
ASSUMED COMBINED FEDERAL & STATE EFFECTIVE TAX RATE               39.00%

<TABLE>
<CAPTION>

                                                                EXPECTED        WEIGHTED
                                DEBT AS A %                     RETURN ON       AVERAGE
GUIDELINE       LEVERED         OF MARKET       UNLEVERED       EQUITY          COST OF
CORPORATIONS     BETA            EQUITY          BETA           CAPITAL         CAPITAL
<S>             <C>             <C>              <C>             <C>            <C>
- ------------    -------         -----------     ----------      ---------       --------

                  (4)                             (A)             (C)             (D)

ILEX             1.61            31.8%           1.35
FFCI             0.67           182.2%           0.32


MEDIAN                          107.0%           1.35   (5)
- ---------------------------------------------------------------------------------------
VCA              1.62 (B)       33.00%                           33.80%         27.33%
- ---------------------------------------------------------------------------------------

                                                ROUNDED           33.80%        27.30%
- ---------------------------------------------------------------------------------------

</TABLE>

COMPUTATIONAL NOTES:

(A)    BETA  UNLEVERED = BETA  LEVERED/(1  + (BOOK  DEBT/MKT  EQUITY) x (1 - TAX
       RATE))

(B)    BETA LEVERED  (SUBJECT) = BETA  UNLEVERED x (1 + (SUBJECT  BOOK  DEBT/MKT
       EQUITY) x (1 - TAX RATE)

(C)    CAPITAL ASSET PRICING MODEL:

       RETURN ON EQUITY =  RISK-FREE  RETURN + [SMALL  STOCK  PREMIUM + SPECIFIC
       COMPANY RISK] + [ LEVERED BETA x L-T EQUITY RISK PREMIUM ]

(D)    WEIGHTED AVERAGE COST OF CAPITAL (AFTER-TAX):

       EXPECTED  RETURN ON EQUITY x SUBJECT  EQUITY AS A % OF  CAPITALIZATION  +
       EXPECTED  RETURN  ON  DEBT x (1 - TAX  RATE)  x  SUBJECT  DEBT  AS A % OF
       CAPITALIZATION

SOURCE OF DATA:

(1)    30 YEAR T-BOND YEILDS
  
(2)    PER  STOCKS,  BONDS,  BILLS,  AND  INFLATION  1995  YEARBOOK  -  IBBOTSON
       ASSOCIATES, TABLE 7-6 P. 135.

(3)    SPECIFIC COMPANY RISK WAS BASED ON THE FOLLOWING  FACTORS RELATING TO THE
       SUBJECT:  
               LACK OF PRODUCT  DIVERSIF          3% 
               DEPTH OF  MANAGEMENT              -2% 
               LACK OF NATIONAL MARKET            3% 
                                             --------
               TOTAL                              4%
                                             ========

(4)     CALCULATED  AS THE  COVARIANCE  OF THE  STOCK TO THE S&P 500 /  STANDARD
        DEVIATION OF THE S&P 500^2 OVER THE PERIOD THE STOCK WAS PUBLICLY TRADED
        BASED ON MONTHLY CLOSING PRICES.  

(5)     ILEX UNLEVERED BETA SELECTED BASED ON SIMILAR FINANCIAL  CHARACTERISTICS
        OF STOCKS.

<TABLE>
                                  SCHEDULE C.1
                      VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
         GUIDELINE PUBLIC COMPANIES - INCOME STATEMENTS AND MARKET DATA

TICKER:                  ILEX
COMPANY NAME:            ILX INC

BUSINESS DESCRIPTION                                                                ZACKS EARNINGS ESTIMATES***      FY2
- ----------------------------------------------------------------
DEVELOPS, OPERATES, MARKETS AND FINANCES OWNERSHIP INTERESTS IN                      EPS                                           
RESORT PROPERTIES; AND MARKETS AND SELLS SKIN AND HAIR CARE                          PE                                            
PRODUCTS.                                                                            Long Term Growth
- ----------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>

     INCOME STATEMENTS                          12MM                               FISCAL YEAR END
        ($ MILLIONS)                          --------   ---------------------------------------------------------------------------
                                     Mar-95       %   Dec-94           Dec-93         Dec-92            Dec-91         Dec-90

<S>                                 <C>      <C>     <C>     <C>      <C>    <C>     <C>      <C>      <C>    <C>     <C>     <C>   
Sales                               $30.453  100.0%  $29.951 100.0%   20.459 100.0%  $18.857  100.0%   $6.096 100.0%  $2.353  100.0%
  Cost of Goods Sold                 15.442   50.7%   15.295  51.1%   11.730  57.3%   16.298   86.4%    6.076  99.7%   0.969   41.2%
                                    -------  ------  ------- ------   ------ ------  -------  ------   ------ ------  ------  ------

Gross Profit                         15.011   49.3%   14.656  48.9%    8.729  42.7%    2.559   13.6%    0.020   0.3%   1.384   58.8%
     SG&A                            10.209   33.5%   9.540   31.9%    5.346  26.1%    0.000    0.0%    0.000   0.0%    2.037  86.6%
                                    -------  ------  ------- ------   ------ ------  -------  ------   ------ ------  ------  ------
Operating Income Before 
  Depreciation and Taxes 
  (EBITDA)                            4.802    15.8%  5.116   17.1%    3.383  16.5%    2.559   13.6%    0.020   0.3%  (0.653) -27.8%
     Depreciation                     1.138     3.7%  1.062    3.5%    0.353   1.7%    0.271    1.4%    0.113   1.9%   0.031    1.3%
                                     -------  ------  ------- ------   ------ ------  -------  ------   ------ ------  ------ ------
Earnings Before Interest 
  and Taxes (EBIT)                    3.664    12.0%  4.054   13.5%    3.030  14.8%    2.288   12.1%   (0.093) -1.5%  (0.684) -29.1%
     Interest Expense                 0.706     2.3%  0.666    2.2%    0.599   2.9%    0.643    3.4%    0.474   7.8%   0.395   16.8%
                                    -------  ------  ------- ------   ------ ------  -------  ------   ------ ------  ------  ------
Operating Pretax Income               2.958     9.7%  3.388   11.3%    2.431  11.9%    1.645    8.7%   (0.567) -9.3%  (1.079  -45.9%
     Non Operating Income/Expense     0.447     1.5%  0.403    1.3%    0.360   1.8%    0.169    0.9%   0.187    3.1%   0.136    5.8%
     Special Items                    0.000     0.0%  0.000    0.0%    0.000   0.0%    0.000    0.0%    0.058   1.0%  (0.659  -28.0%
                                    -------  ------  ------- ------   ------ ------  -------  ------   ------ ------  ------  ------

Pretax Income                         3.405    11.2%  3.791   12.7%    2.791  13.6%    1.814    9.6%   (0.322) -5.3%  (1.602) -68.1%
     Income Taxes                     0.113     0.4% (0.016)  -0.1%   (0.100) -0.5%   (0.100)  -0.5%   0.000    0.0%   0.000    0.0%
     Minority Interest                1.265     4.2%  1.440    4.8%    0.815   4.0%    0.588    3.1%   (0.015) -0.2%   0.000    0.0%
                                    -------  ------  ------- ------   ------ ------  -------  ------   ------ ------  ------  ------
Net Income Before Adjustments         2.027     6.7%  2.367    7.9%    2.076  10.1%    1.326    7.0%   (0.307) -5.0%  (1.602  -68.1%
     Extraordinary Items              0.000     0.0%  0.000    0.0%    0.000   0.0%    0.000    0.0%    0.000   0.0%   0.000    0.0%
     Discontinued Operations          0.000     0.0%  0.000    0.0%    0.000   0.0%    0.000    0.0%    0.000   0.0%   0.000    0.0%
                                    -------  ------  ------- ------   ------ ------  -------  ------   ------ ------  ------  ------

Net Income                           $2.027     6.7% $2.367     7.9% $2.076    10.1% $1.326     7.0%  ($0.307) -5.0% ($1.602) -68.1%
                                    =======  ======  =======  =====  ======  ======  =======  ======  ======= ====== ======== ======


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

- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

   PRICE PER SHARE & BETA AT:        Mar-95           Dec-94          Dec-93          Dec-92            Dec-91        Dec-90
                                    -------           ------          ------          ------            ------        ------

<S>                                 <C>              <C>             <C>              <C>               <C>           <C>
Price Per Share on  11-Jul-95         $2.00           $1.130          $1.530          $0.690            $0.630        $0.060
Common Shares Outstanding            12.407           12.405          12.084          11.268            10.973         6.195
Market Capitalization               $24.814          $13.956         $18.501          $7.741            $6.858        $0.384
Preferred Stock                      $1.557           $1.649          $1.673          $0.834            $1.100        $0.000
Current Beta                           1.61
Debt - LT + ST                       $7.889           $6.882          $5.409          $4.865            $5.577        $2.551
Debt as a Percentage of MVIC         23.00%           30.60%          21.14%          36.20%            41.20%        86.91%
Market Value of Invested 
  Capital (MVIC)                     $34.260         $22.487         $25.583         $13.440           $13.535         $2.935


NOTES
- -----
1)  ALL DATA OBTAINED FROM COMPUSTAT DATABASE UNLESS OTHERWISE NOTED.
2)  BUSINESS DESCRIPTION OBTAINED FROM MOODY'S DATABASE.


- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>

                                  SCHEDULE C.2
                     VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
                  GUIDELINE PUBLIC COMPANIES - BALANCE SHEETS

TICKER:                            ILEX 
COMPANY NAME:                      ILX INC 
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
     BALANCE SHEETS                12MM                                        FISCAL YEAR END 
     ($ MILLIONS)                 ---------      ----------------------------------------------------------------------------------
<S>                                <C>      <C>     <C>      <C>     <C>     <C>     <C>     <C>     <C>     <C>      <C>      <C>
                                   Mar-95           Dec-94           Dec-93          Dec-92         Dec-91           Dec-90 

Cash & Equivalents                 $2.736    9.0%   $3.636   12.7%   $2.060   8.3%   $0.716    4.5%  $0.363    2.4%   $0.173    3.1%
Net Receivables                     7.504   24.8%    6.751   23.6%    6.672  26.8%    3.686   23.4%   1.956   13.0%    1.563   28.3%
Inventories                        14.518   47.9%   12.816   44.8%   12.863  51.6%    9.798   62.2%  11.182   74.4%    2.559   46.3%
Other Current Assets                    0    0.0%        0    0.0%        0   0.0%        0    0.0%       0    0.0%        0    0.0%
                                  -------  ------  -------  ------  ------- ------  -------  ------ -------  ------  -------  ------
Total Current Assets               24.758   81.7%   23.203   81.1%   21.595  86.7%     14.2   90.2%  13.501   89.8%    4.295   77.7%
    Gross Plant, Property & 
      Equipment                              0.0%    1.807    6.3%           0.0%             0.0%             0.0%             0.0%
    Accumulated Depreciation                 0.0%             0.37            1.3%             0.0%             0.0%            0.0%
Net Plant, Property & Equipment     1.397    4.6%    1.437    5.0%            0.0%             0.0%             0.0%    0.05    0.9%
Other Assets                        4.135   13.7%    3.982   13.9%    3.312  13.3%    1.548    9.8%   1.526    10.2%   1.184   21.4%
                                  -------  ------  -------  ------  ------- ------  -------  ------ -------  ------  -------  ------

TOTAL ASSETS                      $30.290  100.0%  $28.622  100.0%  $24.907 100.0%  $15.748  100.0% $15.027   100.0%  $5.529  100.0%
                                  =======  ======  =======  ======  ======= ======  =======  ====== =======  ======  =======  ======


Debt in Current Liabilities       $0.000     0.0%   $3.237   11.3%  $2.009    8.1%   $1.658   10.5%  $1.328     8.8%  $2.042   36.9%
Accounts Payable                   2.197     7.3%    1.582    5.5%   1.800    7.2%    0.719    4.6%   0.926     6.2%   0.411    7.4%
Other Current Liabilities              0     0.0%        0    0.0%       0    0.0%        0    0.0%       0     0.0%       0    0.0%

                                  -------  ------  -------  ------  ------- ------  -------  ------ -------  ------  -------  ------
Total Current Liabilities          2.197     7.3%    4.819   16.8%   3.809   15.3%    2.377   15.1%   2.254    15.0%   2.453   44.4%
Long Term Debt                     7.889    26.0%    3.645   12.7%   3.400   13.7%    3.207   20.4%   4.249    28.3%   0.509    9.2%
Other Liabilities                  6.738    22.2%    6.982   24.4%   7.157   28.7%    3.686   23.4%   3.428    22.8%   1.005   18.2%
                                  -------  ------  -------  ------  ------- ------  -------  ------ -------  ------  -------  ------

TOTAL LIABILITIES                 16.824    55.5%   15.446   54.0%  14.366   57.7%    9.27    58.9%   9.931    66.1%   3.967   71.7%

Preferred Stock                    1.557     5.1%    1.649    5.8%   1.673    6.7%    0.834    5.3%   1.100     7.3%       0    0.0%
Common Stock                       8.976    29.6%    8.973   31.4%   8.681   34.9%    7.533   47.8%   7.241    48.2%     4.5   81.4%
Capital Surplus                    0.030     0.1%    0.030    0.1%   0.030    0.1%    0.030    0.2%       0     0.0%       0    0.0%
Retained Earnings                  2.903     9.6%    2.524    8.8%   0.157    0.6%   (1.919) -12.2%  (3.245)  -21.6%  (2.938) -53.1%
Less: Treasury Stock                   0     0.0%        0    0.0%       0    0.0%        0    0.0%       0     0.0%       0    0.0%
                                  -------  ------  -------  ------  ------- ------  -------  ------ -------  ------  -------  ------

TOTAL EQUITY                      13.466    44.5%   13.176   46.0%  10.541   42.3%    6.478   41.1%   5.096    33.9%   1.562   28.3%
                                  -------  ------  -------  ------  ------- ------  -------  ------ -------  ------  -------  ------
TOTAL LIABILITIES 
  & EQUITY                       $30.290   100.0%  $28.622  100.0% $24.907  100.0%  $15.748  100.0% $15.027   100.0%  $5.529  100.0%
                                 =======  ======  =======  ======  =======  ======  =======  ====== =======   ======  ======  ======


NOTES 
1)  ALL DATA OBTAINED FROM COMPUSTAT DATABASE UNLESS OTHERWISE NOTED. 
</TABLE>

<TABLE>

                                  SCHEDULE C.3
                      VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
         GUIDELINE PUBLIC COMPANIES - INCOME STATEMENTS AND MARKET DATA

TICKER:         FFCI
COMPANY NAME:   FAIRFIELD COMMUNITIES INC

BUSINESS DESCRIPTION                                                                  ZACKS EARNINGS ESTIMATES***                   
HOLDING COMPANY WITH SUBSIDIARIES WHICH DEVELOP, CONSTRUCT,                      EPS                                                
MARKET AND OPERATE RESORTS AND HOME DEVELOPMENT PROJECTS; AND                    PE                                                 
SELL FURNISHED VACATION INTERVALS, HOMES AND CONDOMINIUMS.                       Long Term Growth                                   

                                                                                 Covariance
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
INCOME STATEMENTS             12MM                                     FISCAL YEAR END
                              ----      --------------------------------------------------------------------------------------------
($ MILLIONS)                 Mar-95       %   Dec-94           Dec-93            Dec-92           Dec-91            Dec-90

<S>                         <C>      <C>     <C>      <C>     <C>      <C>     <C>       <C>      <C>       <C>     <C>       <C>   
Sales                       $115.722 100.0%  $110.220 100.0%  $108.728 100.0%  $113.596  100.0%   $131.959  100.0%  $197.127  100.0%
  Cost of Goods Sold          96.379  83.3%    88.822  80.6%    73.021  67.2%    73.650   64.8%    114.375   86.7%   164.093   83.2%
                            -------- ------  -------- ------  -------- ------  --------  ------   --------  ------  --------  ------

Gross Profit                  19.343  16.7%    21.398  19.4%    35.707  32.8%    39.946   35.2%     17.584   13.3%    33.034   16.8%
  SG&A                         0.000   0.0%     0.000   0.0%     0.000   0.0%     0.000    0.0%      0.000    0.0%     0.000    0.0%
                            -------- ------  -------- ------  -------- ------  --------  ------   --------  ------  --------  ------
Operating Income Before
  Depreciation and Taxes      19.343  16.7%    21.398  19.4%    35.707  32.8%    39.946   35.2%     17.584   13.3%    33.034   16.8%
    Depreciation               0.977   0.8%     0.923   0.8%     1.453   1.3%     1.379    1.2%      2.881    2.2%     3.501    1.8%
                            -------- ------  -------- ------  -------- ------  --------  ------   --------  ------  --------  ------
Earnings Before Interest  
  and Taxes (EBIT)            18.366  15.9%    20.475  18.6%    34.254  31.5%    38.567   34.0%     14.703   11.1%    29.533   15.0%
    Interest Expense(3)        9.714   8.4%    10.528   9.6%    24.927  22.9%    35.780   31.5%     27.201   20.6%    38.197   19.4%
                            -------- ------  -------- ------  -------- ------  --------  ------   --------  ------  --------  ------
Operating Pretax Income        8.652   7.5%     9.947   9.0%     9.327   8.6%     2.787   2.5%    (12.498)   -9.5%    (8.664)  -4.4%
    Non Operating 
     Income/Expense            0.000   0.0%     0.000   0.0%     0.000   0.0%     0.000    0.0%      0.618    0.5%     3.945    2.0%
    Special Items              5.200   4.5%     5.200   4.7%     1.000   0.9%  (14.010)  -12.3%    (19.884) -15.1%   (54.182) -27.5%
                            -------- ------  -------- ------  -------- ------  --------  ------   --------  ------  --------  ------
Pretax Income                 13.852    12.0%  15.147  13.7%    10.327   9.5%  (11.223)   -9.9%    (31.764) -24.1%   (58.901) -29.9%
    Income Taxes               2.509     2.2%   2.878   2.6%     3.157   2.9%    0.812     0.7%      0.481    0.4%     0.740    0.4%
    Minority Interest          0.000     0.0%   0.000   0.0%     0.000   0.0%    0.000     0.0%      0.913    0.7%     2.062    1.0%
                            -------- ------  -------- ------  -------- ------  --------  ------   --------  ------  --------  ------
Net Income Before Adjustments 11.343     9.8%  12.269  11.1%     7.170   6.6%  (12.035)  -10.6%    (33.158) -25.1%   (61.703) -31.3%
    Extraordinary Items        0.000     0.0%   0.000   0.0%     0.000   0.0%  125.895   110.8%      0.378    0.3%     0.000    0.0%
    Discontinued Operations    0.000     0.0%   0.000   0.0%     0.000   0.0%   (6.538)   -5.8%    (2.494)  -1.9%   (26.756) -13.6%
                            -------- ------  -------- ------  -------- ------  --------  ------   --------  ------  --------  ------

Net Income                   $11.343     9.8% $12.269  11.1%    $7.170   6.6% $107.322    94.5%   ($35.274) -26.7%  ($88.459) -44.9%
                            ========    ===== ======= ======  ======== ======  ========  ======  ========== ======  ========= ======
</TABLE>

<TABLE>
<CAPTION>

PRICE PER SHARE & BETA AT:    Mar-95          Dec-94           Dec-93          Dec-92              Dec-91            Dec-90
- -------------------------     ------          ------           ------          ------              ------            ------
<S>                         <C>              <C>              <C>             <C>                 <C>               <C>    
Price Per Share on 11-Jul-95   $5.69            $5.50            $4.50           $0.34               $0.41             $0.28
Common Shares Outstanding      9.965           12.359            9.565           1.425              10.889            10.901
Market Capitalization        $56.681          $67.975          $43.043          $0.490              $4.421            $3.063
Preferred Stock               $0.000           $0.000           $0.000          $0.000              $0.000            $0.000
Current Beta                    0.67
Debt ( LT + ST)              103.292         $111.943         $127.351        $182.302            $133.513          $156.085
Debt as a Percentage 
  of MVIC                      64.6%            62.2%            74.7%           99.7%               96.8%             98.1%
Market Value of 
 
  Invested Capital (MVIC)   $159.973         $179.918         $170.394        $182.792            $137.934          $159.148


NOTES
1)  ALL DATA OBTAINED FROM COMPUSTAT DATABASE UNLESS OTHERWISE NOTED.
2)  BUSINESS DESCRIPTION OBTAINED FROM MOODY'S DATABASE.
3)  INTEREST EXPENSE ESTIMATED FOR 3/95 BY 12/94 INTEREST TO DEBT

</TABLE>


<TABLE>

                                  SCHEDULE C.4
                      VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
                   GUIDELINE PUBLIC COMPANIES - BALANCE SHEETS

TICKER:         FFCI
COMPANY NAME:   FAIRFIELD COMMUNITIES INC

<CAPTION>
BALANCE SHEETS                  12MM                                    FISCAL YEAR END
                                ----      ------------------------------------------------------------------------------------------
($ MILLIONS)                   Mar-95       %   Dec-94            Dec-93           Dec-92          Dec-91           Dec-90
<S>                          <C>       <C>     <C>      <C>     <C>      <C>     <C>      <C>     <C>       <C>      <C>      <C>   
Cash & Equivalents            $22.874  10.6%   $23.148  10.30%   $4.475   1.8%   $62.411  10.6%   $46.279    6.0%   $44.338     5.1%
Net Receivables               132.196  61.1%   137.124  61.20%  165.575  65.0%   378.037  64.2%   450.031   58.4%   495.478    56.7%
Inventories                    32.748  15.1%    31.802  14.20%   34.607  13.6%    51.504   8.7%    67.532    8.8%    68.981     7.9%
Other Current Assets            0.000   0.0%     0.000   0.00%    0.000   0.0%     0.000   0.0%     0.000    0.0%     0.000     0.0%
                              -------- ------  -------- ------- -------- ------  -------- ------  -------  ------   --------  ------

Total Current Assets          187.818  86.8%   192.074  85.70%  204.657  80.4%   491.952  83.5%   563.842   73.2%   608.797    69.6%
   Gross Plant, Property 
    & Equipment                         0.0%             0.00%            0.0%             0.0%    34.635    4.5%    42.778     4.9%
     Accumulated Depreciation           0.0%             0.00%            0.0%             0.0%    17.556    2.3%    18.017     2.1%
Net Plant, Property 
  & Equipment                   6.399   3.0%     5.956   2.70%    7.527   3.0%    11.999   2.0%    17.079    2.2%     24.761    2.8%
Other Assets                    22.24  10.3%    25.996  11.60%   42.399  16.7%    85.309  14.5%    189.55   24.6%    240.992   27.6%
                             -------- ------  -------- ------- -------- ------  -------- ------  -------  ------   --------  ------

TOTAL ASSETS                 $216.457 100.0%  $224.026 100.00% $254.583 100.0%  $589.260 100.0%  $770.471  100.0%   $874.550  100.0%
                             ======== ======  ======== ======= ======== ======  ======== ======  ========  ======   ========  ======



Debt in Current Liabilities    $0.000   0.0%    $0.000   0.00%   $0.000   0.0%    $0.000   0.0%    $0.000    0.0%     $0.000    0.0%
Accounts Payable                6.465   3.0%     7.647   3.40%    0.000   0.0%    298.64  50.7%   321.639   41.7%    333.956   38.2%
Other Current Liabilities       5.145   2.4%     5.404   2.40%    0.000   0.0%     0.000   0.0%         0    0.0%          0    0.0%
                              -------- ------  -------- ------- -------- ------  -------- ------  -------  ------   --------  ------

Total Current Liabilities       11.61   5.4%    13.051   5.80%    0.000   0.0%    298.64  50.7%   321.639   41.7%    333.956   38.2%
Long Term Debt                103.292  47.7%   111.943  50.00%  127.351  50.0%   182.302  30.9%   133.513   17.3%    156.085   17.8%
Other Liabilities              33.738  15.6%    32.097  14.30%   80.084  31.5%    71.356  12.1%   353.641   45.9%    387.736   44.3%
                             -------- ------  -------- ------- -------- ------  -------- ------   -------  ------   --------  ------

TOTAL LIABILITIES              148.64  68.7%   157.091  70.10%  207.435  81.5%   552.298  93.7%   808.793  105.0%    877.777  100.4%

Preferred Stock                 0.000   0.0%     0.000   0.00%    0.000   0.0%     0.000   0.0%     0.000    0.0%      0.000    0.0%
Common Stock                    0.124   0.1%     0.124   0.10%    0.120   0.0%     0.100   0.0%     1.089    0.1%      1.090    0.1%
Capital Surplus                46.853  21.6%    46.123  20.60%   38.609  15.2%    35.613   6.0%    67.042    8.7%     67.105    7.7%
Retained Earnings              20.840   9.6%    20.688   9.20%    8.419   3.3%     1.249   0.2%  (106.453) -13.8%    (71.422)  -8.2%
Less: Treasury Stock            0.000   0.0%     0.000   0.00%    0.000   0.0%     0.000   0.0%     0.000    0.0%      0.000    0.0%
                             -------- ------  -------- ------- -------- ------  -------- ------  -------  ------   --------  ------

TOTAL EQUITY                   67.817   31.3%    66.935  29.90%   47.148  18.5%    36.962   6.3%   (38.322)  -5.0%     (3.227) -0.4%
                             -------- ------  -------- ------- -------- ------  -------- ------  -------  ------   --------  ------

TOTAL LIABILITIES & EQUITY   $216.457  100.0%  $224.026 100.00% $254.583 100.0%  $589.260 100.0%  $770.471  100.0%   $874.550 100.0%
                             ========  =====   ======== ======  ======== ======  ======== ======  ========  ======   ======== ======

</TABLE>

NOTES
1)  ALL DATA OBTAINED FROM COMPUSTAT DATABASE UNLESS OTHERWISE NOTED.



                                   SCHEDULE D
                      VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
                   GUIDELINE PUBLIC COMPANIES - RATIO ANALYSIS



                                           ILEX            FFCI          AVERAGE
                                           ----            ----          -------
LIQUIDITY:
  CURRENT RATIO                            11.27           16.18          13.72
  QUICK RATIO                               4.66           13.36           9.01
  OPERATING CURRENT RATIO                  10.02           14.21          12.12
  OPERATING QUICK RATIO                     3.42           11.39           7.40
  ACCOUNTS REC. TURNOVER (DAYS)            89.94          416.96         253.45
  INVENTORY TURNOVER (DAYS)               343.16          124.02         233.59
  SALES/WORKING CAPITAL                     1.35            0.66           1.00
  SALES/OPER. WORKING CAPITAL               1.54            0.75           1.15
  INTEREST COVERAGE RATIO                   5.19            1.89           3.54

FINANCIAL LEVERAGE:
  DEBT/BVIC                                 0.37            0.60           0.49
  DEBT/MVIC                                 0.23            0.65           0.44
  TOTAL LIABILITIES/TOTAL ASSETS            0.56            0.69           0.62

ASSET UTILIZATION:
  SALES/RECEIVABLES                         4.06            0.88           2.47
  SALES/NET FIXED ASSETS                   21.80           18.08          19.94
  SALES/TOTAL ASSETS                        1.01            0.53           0.77

MARGINS:
  GROSS MARGIN                             49.29%          16.72%         33.00%
  EBITDA                                   15.77%          16.72%         16.24%
  EBTDA                                    13.45%           8.32%         10.89%
  EBIT                                     12.03%          15.87%         13.95%
  OPERATING PRETAX INCOME                   9.71%           7.48%          8.59%
  NON OPERATING INCOME/EXPENSE              1.47%           0.00%          0.73%
  EBT                                      11.18%          11.97%         11.58%
  EXTRAORDINARY ITEMS                       0.00%           0.00%          0.00%
  NET PROFIT                                6.66%           9.80%          8.23%

RETURN ON INVESTMENT:
  EBIT/(BOOK EQUITY + DEBT)                17.16%          10.73%         13.95%
  OP PRETAX/BOOK EQUITY                    21.97%          12.76%         17.36%
  EBIT/TOTAL ASSETS                        12.10%           8.49%         10.29%
  OP PRETAX/TOTAL ASSETS                    9.77%           4.00%          6.88%

4 YEAR COMPOUND ANNUAL GROWTH:
  SALES                                    88.88%         -13.53%         37.68%
  EBITDA                                      NMF         -10.29%        -10.29%
  EBIT                                        NMF          -8.75%         -8.75%
  EBT                                         NMF             NMF
  NET INCOME                                  NMF             NMF



                                   SCHEDULE E
                     VARSITY CLUBS OF AMERICA INCORPORATED
                   VALUATION OF CAPITAL STOCK AS OF JULY 1995
         GUIDELINE PUBLIC COMPANIES - CURRENT MARKET MULTIPLE ANALYSIS

- --------------------------------------------------------------------------------
MULTIPLES                                           ILEX    FFCI      AVERAGE
- --------------------------------------------------------------------------------

MVIC/REVENUES (1)                                  1.13     1.38        1.25
MVIC/EBITDA                                        7.13     8.27        7.70
MVIC/EBIT                                          9.35     8.71        9.03
MVIC/(BOOK EQUITY + DEBT)                          1.60     0.93        1.27
MVIC/TOTAL ASSETS                                  1.13     0.74        0.94

PRICE/REVENUES                                     0.81     0.49        0.65
PRICE/EBTDA                                        5.17     2.93        4.05
PRICE/OPERATING PRETAX INCOME                      8.39     6.55        7.47
PRICE/NET INCOME                                  12.24     5.00        8.62
PRICE/BOOK EQUITY                                  1.84     0.84        1.34
PRICE/TOTAL ASSETS                                 0.82     0.26        0.54

(1) MVIC = MARKET VALUE OF INVESTED  CAPITAL 
           (MARKET VALUE OF EQUITY PLUS DEBT, CAPITALIZED LEASE  OBLIGATIONS AND
           PREFERRED STOCK)


                            APPRAISER'S CERTIFICATION


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

     The statements of fact reported in this report are true and correct.

     I have met with the principals of the subject  business being appraised and
     visited the subject business at its primary location of business.

     The reported  analyses,  opinions and  conclusions  are limited only by the
     reported assumptions and limiting  conditions.  They represent my personal,
     unbiased professional analyses, opinions and conclusions.

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

     My  compensation  is not contingent  upon the reporting of a  predetermined
     value or direction in value that favors the cause of the client, the amount
     of the value estimate, the attainment of a stipulated result, or the action
     or occurrence of a subsequent  event resulting from the analyses,  opinions
     or  conclusions  in, or from the use of this  report,  including  an amount
     which  would  result  in  the  approval  of  a  loan.  Furthermore,  future
     employment  prospects  were not  discussed  nor based upon whether or not a
     loan application (if applicable) is approved.

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

     The  appraiser  has  acted  in  an  independent  capacity.  This  appraisal
     assignment  was not based upon a requested  minimum  valuation,  a specific
     valuation, or the approval of a loan.

     The reported  analyses,  opinions and conclusions were developed,  and this
     report  has been  prepared,  in  conformity  with the  requirements  of the
     Principles  of  Appraisal  Practice  and the Code of Ethics of the American
     Society  of  Appraisers  (ASA),  the Code of  Professional  Ethics  and the
     Standards of Professional Practice of the Appraisal Institute,  the Uniform
     Standards of professional Appraisal Practice (USPAP), as promulgated by the
     Appraisal Standards Board of the Appraisals  Foundation,  the Office of the
     Comptroller  of  the  Currency  (OCC),   the  Federal   Deposit   Insurance
     Corporation  (FDIC),  the  Federal  Reserve,   the  National  Credit  Union
     Association (NCUA) and the Resolution Trust Corporation (RTC)


/s/ Wesley E. Romberger
- ------------------------------------
THE MENTOR GROUP, INC.


                STATEMENT OF ASSUMPTIONS AND LIMITING CONDITIONS

The analyses and opinions  concluded by the The Mentor Group (TMG) and set forth
in this financial valuation report are subject to the following  assumptions and
limiting conditions:

We have no present or contemplated  material  interest in the business or assets
that are the subject of this report.

We have no personal  interest or bias with respect to the subject matter of this
report or the parties involved.

To the best of our knowledge  and belief,  the  statements of fact  contained in
this report, upon which the analyses,  opinions and conclusions expressed herein
are based, are true and correct.

For all initial valuations of business enterprises,  TMG has made personal visit
to the premises of the business and conducted interviews with management. If the
business valuation represents an update of previously  conducted  valuation,  we
may not have made a personal visit to the premises of the business.

The fee for this engagement is not contingent upon the values reported.

No  investigation  of legal fee or title to the  business or its assets has been
made and the ownership claim to the business and its assets is assumed valid. No
consideration  has been  given to liens or  encumbrances  which  may be in place
against the business or assets, except as specifically stated in this report.

All value  conclusions  are presented as the considered  opinion of TMG based on
the facts noted with this  report.  We assume no  responsibility  for changes in
values  or  market  conditions  nor for the  inability  of the owner to locate a
purchaser at the estimated  value.  The value  conclusions  derived were for the
specific  purpose  set forth  herein  and may be  invalid  if used for any other
purpose.  This is not a fairness or solvency  opinion and may not be used out of
the context as presented herein nor used to solicit potential buyers.

Client  agrees to preserve the  confidential  format and content of our reports.
Our reports and the TMG name are not to be used in whole or in part outside your
organization,  without  our prior  written  approval,  except for review by your
auditors, legal counsel, advisors, financial institutions (if the purpose of our
appraisal if financing),  and by representatives of taxing authorities.  We will
likewise preserve the confidential  nature of information  received from you, or
developed   during  this   engagement,   in  accordance   with  our  established
professional standards. Client agrees that TMG does not, either by entering into
this contract or by performing the services rendered,  assume, abridge, abrogate
or  undertake  to  discharge  any duty of  Client to any  other  person.  Unless
otherwise stated in writing,  TMG may reference the work performed for Client in
general public announcements.

All financial  statements  and other  pertinent  data relating to the income and
expense  attributed to the entity have been provided either by management or its
representatives  and accepted  without  further  verification,  except as may be
noted in the report. Therefore, to the extent that such information may be found
at a latter date to have been  inaccurate  or  misrepresented,  we cannot accept
liability for the consequences such inaccuracy or misrepresentation  may have on
our  value  conclusion  or the use of our  conclusion  in  actions  taken by our
client.

While we accept as correct the information  furnished us by others, no guarantee
is expressed or implied herein for the validity of such information,  whether in
written or oral form. In addition,  we assume that the  information  supplied by
management  and others  represented a good faith effort to describe the business
or assets.  We further  assume that,  unless  indicated  otherwise,  there is no
intention of selling control of or liquidating any material assets other than in
the normal course of business.

Neither all nor any part of the contents of this report shall be conveyed to the
public through  advertising,  public  relations,  news,  sales,  or other media,
without the written consent and approval of TMG.

We assume that the terms of any leases  currently  in effect will not be altered
by any lessor  contending that the new financial  structure  triggers a material
change in the financial condition of the Company,  unless and to the extent that
these assertions are specifically disclosed to TMG.

We assume  there are no hidden or  unexpected  conditions  of either the real or
personal property utilized by the business enterprise which would materially and
adversely affect value.

We express no opinion as to: a) the tax  consequences of any  transaction  which
may result;  b) the effect of the tax  consequences of any net value received or
to be received as a result of a transaction;  and, c) the possible impact on the
market price resulting from any need to effect a transaction to pay taxes.

No opinion is expressed for matters that require legal or specialized expertise,
investigation,  or knowledge  beyond that  customarily  employed by  appraisers.
Therefore,  this  report  does not  address  issues  of law,  engineering,  code
conformance,  toxic  contamination  or  discharge,  the  potential  presence  of
hazardous  substances,  etc., unless specifically  identified in the body of the
report.

Unless express written notice of  noncompliance  is delivered and brought to the
attention of TMG, we assume that the Company is in compliance  with all laws and
regulations  of  any  government  or  agency  significant  and  relevant  to its
operations.

TMG has no  responsibility  to update the opinions  stated herein for events and
circumstances   occurring  after  the  date  of  this  letter.   Any  additional
consultation,  attendance  during any  hearings or  depositions,  testimony,  or
additional  research required in reference to the present  engagement beyond the
opinions  expressed  herein,  as of the  date of this  letter,  are  subject  to
specific written arrangements between the parties.

The analyses and market value  estimate  may, in part, be based on estimates and
assumptions which are inherently subject to uncertainty and variation, depending
on evolving events.  However, some assumptions  inevitably will not materialize,
and unanticipated events and circumstances may occur; therefore,  actual results
achieved during the period covered by our analyses will vary from our estimates,
and the variations may be material.

This  report may  contain  prospective  financial  estimates  or  opinions  that
represent the appraiser's  view of  expectations at a particular  point in time,
but such information, estimates or opinions are not offered as predictions or as
assurances  that a particular  level of income or profit will be achieved,  that
events will occur, or that a particular price will be offered or accepted.

Any  value  estimates  provided  in the  report  apply to the  overall  business
enterprise,  and any  proration  of the total  into  fractional  interests  will
invalidate  the value  estimate,  unless such proration or division of interests
has been set forth in the report.

No consideration has been given in this appraisal to the underlying market value
of real and  personal  property,  such as  furniture,  fixtures,  machinery  and
equipment located on the premises, unless otherwise identified in this report.

TMG assumes no responsibility  for economic or physical factors which may effect
the  opinions  herein  stated which may occur at some date after the date of the
appraisal  report.  Forecasts of future  events which  influence  the  valuation
process are predicated on the continuation of historic and current trends in the
market, as identified in the report.

TMG reserves the right to make such  adjustments  to the analyses,  opinions and
conclusions  set forth in this  report as may be required  by  consideration  of
additional  data or more reliable data that may become  available.  We assume no
responsibility  for any financial  reporting  judgments which are  appropriately
those of  management.  Management  accepts  the  responsibility  for any related
financial reporting with respect to the assets or properties encompassed by this
appraisal.

Any dispute of claim made with  respect to this  report  shall be  submitted  to
resolved in accordance  with the rules of the American  Arbitration  Association
for  arbitration,  and the  decision of the  Association  shall be binding.  All
appraisal  services,  pursuant to this report,  shall be deemed to be contracted
for and  rendered in the county of the The Mentor  Group  office  contracted  to
perform the services,  and any  arbitration or judicial  proceedings  shall take
place in that county.

With regard to any intangible assets (patents,  trademarks, service marks, trade
names, copy rights, trade secrets, etc.) either valued separately and distinctly
from  the  business  or  which  may  contribute  to the  value  of the  business
enterprise but not be separately valued as a part of this valuation  engagement,
TMG  expresses  no opinion  regarding  nor shall it have any  responsibility  in
connection with, any of the following matters:

a.       verifying the ownership of the property;

b.       determining  whether  the owner of the  property  has  granted to other
         parties any licenses,  options or security interests  therein,  or made
         any commitment to license or assign rights in such property; or whether
         such property has liens or other encumbrances against it;

c.       the validity or enforceability of any patent, copyright registration or
         trademark (or service mark) registration;

d.       whether  property  identified  as a trade  secret is, in fact a legally
         enforceable trade secret, and the scope of protection offered;

e.       the scope of patent claims; that is, the range and types of products or
         processes covered by any patent;

f.       whether  the  inventor(s)  identified  in any  patent is (are) the true
         inventor(s), and whether all inventors have been named;

g.       the scope of rights in trademarks, service marks or trade names;

h.       the correct authorship of any copyrighted works;

i.       whether there has been litigation  relating to such  intangible  assets
         and the results of any  adjudication or settlement of such  litigation,
         particularly  with  respect to issues of validity,  enforceability  and
         scope of protection afforded.

The liability of TMG and its employees and independent contractors is limited to
the client only and to the amount of the fee actually  received by TMG. There is
no accountability, obligation, or liability to any third party. If the appraisal
report or any part thereof is disseminated to anyone other than the client,  the
client shall make such parties aware of all limiting  conditions and assumptions
affecting the appraisal assignment. Neither the appraisers nor TMG is in any way
responsible  for any  costs  incurred  to  discover  or  correct  any  physical,
financial,  and/or  legal  deficiencies  of any  type  present  in  the  subject
property.  In the case of limited partnerships or syndication offerings or stock
offerings  in real  estate,  the  client  agrees  that in the event of a lawsuit
brought  by the  lender,  a partner or part  owner in any form of  ownership,  a
tenant or any other party,  the client will indemnify and hold the  appraiser(s)
and TMG completely harmless in such action with respect to any and all awards or
settlements of any type, such as fines, penalties, or financial losses resulting
from the actions by tax  authorities,  including but not limited to the Internal
Revenue Service, when such fines,  penalties,  or losses are not due to fraud or
gross negligence on the part of TMG.





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