ILX INC/AZ/
S-2/A, 1995-11-17
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: SUNRISE PRESCHOOLS INC/DE/, SC 13E4/A, 1995-11-17
Next: DREYFUS LAUREL FUNDS INC, 497, 1995-11-17





   
As filed with the Securities and Exchange Commission on November 17, 1995
    

                                                      
                           Registration No. 33-61477

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

                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

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



   
                                AMENDMENT NO. 4
                                    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                      $5,000,000               100%                    $5,000,000              $3,965.51
====================================================================================================================================
Common Stock, no par value,
issuable upon Conversion of 
Convertible  Adjustable
Secured Bonds(2)                           --                 --                            --                     --
====================================================================================================================================
Placement Agent's Warrants (3)        100,000              $3.60                     $360,000                 $413.79
- ------------------------------------------------------------------------------------------------------------------------------------

    

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

   
(2) 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.

(3) Brookstreet  Securities  Corporation  will  receive  warrants  to purchase a
    minimum  of 40,000  shares  and a maximum  of  100,000  shares of ILX common
    stock,  determined  in  increments of 1,000 shares of common stock for every
    $50,000 in aggregate principal amount of CAS Bonds sold. 
 
</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                                Plan of Distribution
    

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 NOVEMBER 17, 1995
    



   
    
                                   

                                ILX INCORPORATED
            (formerly INTERNATIONAL LEISURE ENTERPRISES INCORPORATED)


   
                              MINIMUM: $2,000,000
                              MAXIMUM: $5,000,000
                10% CONVERTIBLE ADJUSTABLE SECURED BONDS DUE 2000
                       (Denominated in $1,000 Increments)



          ILX Incorporated,  an Arizona corporation  ("ILX"), is offering,  on a
"best  efforts"  basis,  a minimum of TWO  MILLION  DOLLARS  ($2,000,000)  and a
maximum of FIVE  MILLION  DOLLARS  ($5,000,000)  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. This offering shall  terminate on December 15, 1995,  unless
extended for an additional 30 day period by ILX.  There is no minimum  amount of
CAS  Bonds  required  to be  purchased  by any  purchaser  of CAS  Bonds.  ILX's
officers, directors, employees and principal stockholders may purchase CAS Bonds
in the  offering.  Any such  purchases  may be used to  satisfy  the  $2,000,000
minimum.  (See "Plan of Distribution".)  All offering proceeds will be deposited
into an escrow account with U.S.  Trust Company of California,  N.A., the escrow
agent for the offering (the "Escrow Agent").  (See "Plan of Distribution".)  All
of the CAS Bonds will be offered on a best efforts  basis.  At ILX's  discretion
but not later  than 10  business  days  after  ILX has sold at least  $2,000,000
aggregate  principal  amount of CAS Bonds,  ILX shall select a date on which the
CAS Bonds  subscribed  for prior to such  date  will be  issued  and funds  paid
therefor  will be released by the Escrow Agent (the "Initial  Closing").  If the
minimum amount of CAS Bonds is not sold within the offering period, the offering
will  terminate  and all  funds  held in escrow  will be  returned  promptly  to
subscribers by the Escrow Agent without any deduction therefrom but with the pro
rata interest earned thereon while held in the Escrow Account. Unless previously
redeemed, the CAS Bonds will be  convertible  as  described  on the inside front
cover of this Prospectus and elsewhere herein.
    

   
    


         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 September 30, 1995, the aggregate  amount of outstanding  Senior
Indebtedness was approximately $13.9 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 May Not Be Adequate.")  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 -- Events 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.


   

    



   
================================================================================
                    Price to       Placement Agent         Proceeds to Issuer or
                     Public          Commissions(1)          Other Persons(1)(2)
- --------------------------------------------------------------------------------
Per CAS Bond          100%               9%                        91%
- --------------------------------------------------------------------------------
Total
Minimum (3)        $2,000,000        $180,000                 $1,820,000
- --------------------------------------------------------------------------------
Total 
Maximum (3)        $5,000,000        $450,000                 $4,550,000
================================================================================

(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 "Plan of Distribution."

(2) Before  deduction  of  estimated  expenses  payable by ILX of  approximately
$252,584 if the minimum number of CAS Bonds are sold and approximately  $312,584
if the maximum  number of CAS Bonds are sold,  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 a minimum of 40,000 shares and a
maximum of 100,000  shares of ILX common stock at $3.60 per share.  See "Plan of
Distribution."
    

(3) The CAS Bonds are being  offered  on a "best  efforts"  $2,000,000  minimum,
$5,000,000  maximum  basis.  The offering  will  terminate on December 15, 1995,
unless extended for an additional 30 day period by ILX.

   
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. 
    


                               [BROOKSTREET LOGO]

   
                                   CONVERSION

          Unless previously  redeemed,  the CAS Bonds will be convertible at the
following  rates:  (i) Commencing 30 calendar days after the Initial  Closing of
this  offering  and  continuing  until the 29th  calendar  day after the  second
anniversary  of the  Initial  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 Initial  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 Initial 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 sale price (as  defined  in the  Indenture)
("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 Initial  Closing and ending on and  including the day before
the second anniversary of the Initial 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  Initial  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 Initial Closing and ending on and including
the day before the fourth  anniversary of the Initial Closing,  or (b) $2.50 per
share, whichever is higher.
    


                              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,  October  27,  1995 and  October  31,  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 and ILX's third quarter Form 10-Q report  (dated  September 30, 1995) which
was filed with  the Commission on November 13, 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.

   
         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.
    



           


                            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 September
30, 1995,  totalled $4.4 million.  The portion of the development costs that VCA
will pay ILX will be an amount  equal to (i)  $900,000 if the minimum  amount of
CAS Bonds are sold pursuant to this "best efforts" offering;  (ii) $1,000,000 if
more than  $3,000,000 but less than $5,000,000 of CAS Bonds are sold pursuant to
this "best efforts"  offering;  or (iii) $1,500,000 if the maximum amount of CAS
Bonds are sold pursuant to this "best efforts" offering.  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.
    

   
Escrow            All offering proceeds will be deposited into an escrow account
                  with U.S. Trust Company of California,  N.A., the escrow agent
                  for the  offering  (the  "Escrow  Agent").  If the  minimum of
                  $2,000,000  of CAS Bonds is not sold prior to  termination  of
                  the offering,  all offering proceeds will be returned promptly
                  to  subscribers  by the Escrow  Agent  without  any  deduction
                  therefrom or interest thereon. See "Plan of Distribution."

                  

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 Initial  Closing of this  offering
                  until the 29th  calendar day after the second  anniversary  of
                  the Initial Closing of this offering, at the rate of $2.50 per
                  share;  (ii)  On  the  30th  calendar  day  after  the  second
                  anniversary  of the  Initial  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
                  Initial  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 Initial  Closing and ending on
                  and  including  the day before the second  anniversary  of the
                  Initial 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 Initial
                  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 Initial Closing and ending on and including the day before
                  the fourth  anniversary of the Initial  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 the 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 September 30,
                  1995, the aggregate amount of outstanding Senior  Indebtedness
                  was  approximately  $13.9  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 --No Limitation on 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 September 30, 1995, totalled
                  $4.4 million.  The portion of the  development  costs that VCA
                  will pay to ILX will be an amount equal to (i) $900,000 if the
                  minimum  amount of CAS Bonds are sold  pursuant  to this "best
                  efforts" offering; (ii) $1,000,000 if more than $3,000,000 but
                  less than  $5,000,000  of CAS Bonds are sold  pursuant to this
                  "best efforts"  offering;  or (iii)  $1,500,000 if the maximum
                  amount of CAS Bonds are sold  pursuant to this "best  efforts"
                  offering.  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>
   

                                                                                                   9 Month             9 Month
                                                                                                   Period               Period
                                           Year Ended December 31                             Ended September 30  Ended September 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    $22,557,272         $23,343,875

Net income         (1,602,093)       (307,051)        1,325,874      2,076,231      2,148,287      1,994,921           1,540,100
(loss)

Income (loss)         (0.28)           (.04)             .12            .18           .17              .16                .12
per common
equivalent
share()

Pro-forma                                                                                                           
income per
common
equivalent
share

(a) Assuming
$2,000,000
offering.                                                                             .16              .15                .11
(b) Assuming
$5,000,000
offering.                                                                             .15              .14                .10

Total Assets        5,528,943      15,026,975        15,748,315     24,906,969     28,403,404     25,274,966          36,993,861

Notes               2,550,758      5,557,229          4,865,107      5,408,898      6,882,445      4,504,579          13,060,457
Payable

Total               1,562,096      5,095,895          6,477,383     10,541,495     12,957,129     12,746,930          14,681,054
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 nine month  periods  ended
    September  30, 1995 and  September  30, 1994 to disclose the  pro-forma  per
    share  amounts as if  $2,000,000  minimum  principal  amount and  $5,000,000
    maximum pricipal amount of the CAS Bonds offered herein had been outstanding
    and had been  converted  to common  stock at $2.50 per share on  January  1,
    1994.  Although ILX will 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 September 30, 1995,
and as adjusted to give effect to the sale of the minimum and the maximum amount
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.
    



   
                                September 30,               As
                                     1995                Adjusted  
                                    --------   ---------------------------
                                                 Minimum          Maximum
                                               -----------     -----------


Genesis Funds Certificates       $ 1,366,379   $ 1,366,379     $ 1,366,379 
Notes Payable                     10,621,700    10,621,700      10,621,700
Notes Payable to Affiliates        2,438,757     2,438,757       2,438,757
CAS Bonds                                        2,000,000       5,000,000
                                 -----------   -----------     -----------
  Total Debt                      14,426,836    16,426,836      19,426,836
                                 -----------   -----------     -----------


Minority Interests                 2,876,855     2,876,855       2,876,855
                                 -----------   -----------     -----------
Shareholders' Equity
  Preferred Stock                  1,523,476     1,523,476       1,523,476
  Common Stock                     9,309,501     9,309,501       9,309,501
  Treasury Stock                     (25,032)      (25,032)        (25,032)   
  Additional Paid-in Capital          30,160        30,160          30,160
  Retained Earnings                3,842,949     3,842,949       3,842,949
                                 -----------   -----------     -----------
    Total Shareholders' Equity    14,681,054    14,681,054      14,681,054
                                 -----------   -----------     -----------
TOTAL CAPITALIZATION             $31,984,745   $33,984,745     $36,984,745
                                 -----------   -----------     -----------

(1) Adjusted to give effect to the sale of the minimum and maximum amount of CAS
Bonds in the offering.

    

                                  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.  Not less than  $667,000 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 September 30, 1995,  ILX had advanced $4.4 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 (i)
$900,000  if the  minimum  amount of CAS Bonds are sold  pursuant  to this "best
efforts"  offering;  (ii)  $1,000,000  if more  than  $3,000,000  but less  than
$5,000,000 of CAS Bonds are sold pursuant to this "best  efforts"  offering;  or
(iii)  $1,500,000  if the maximum  amount of CAS Bonds are sold pursuant to this
"best  efforts"  offering.  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 September 30, 1995,  VCA incurred
debt  totalling   approximately  $7.5  million.   Of  that  debt,  VCA  borrowed
approximately  $2.6 million from ILX in connection with VCA's development of the
Notre Dame facility.  Approximately $3.4 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 and approximately  $700,000 of that debt was
incurred under a loan taken to fund the  development of the Tucson  facility and
is secured by a purchase money deed of trust on the Tucson land.
    


         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,  a minimum of $2,000,000  principal  amount of
the CAS Bonds up to a maximum of $5,000,000  principal  amount of the CAS Bonds.
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.

   
         Purchase   of  CAS  Bonds  by  Related   Parties  to  Satisfy   Minimum
Requirements.  ILX's officers, directors,  employees and principal stockholders,
including  but not limited to Joseph P. Martori (as a trustee for the Cynthia J.
Polich   Irrevocable   Trust),   Edward  J.  Martori  and  Martori   Enterprises
Incorporated,  may  purchase up to $850,000  aggregate  principal  amount of CAS
Bonds in the offering.  All such purchases may by used to satisfy the $2,000,000
minimum requirement. See "Plan of Distribution."
    

         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.
   
    
         
                  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  and if ILX's  timeshare
interests  are  deemed  to  be  securities,  such  a  determination  may  create
liabilities  or  contigencies  that may impact  ILX's  ability  to  perform  its
obligations under the CAS Bonds. 

         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,
MEI,  Edward J.  Martori  and Joseph P. Martori (as a trustee for the Cynthia J.
Polich Irrevocable Trust) may purchase up to $850,000 aggregate principal amount
of CAS  Bonds in the  offering,  which  CAS  Bonds  would be  convertible  (at a
conversion  price of $2.50 per share of common stock) into 340,000 shares of ILX
common stock. (See "Plan of Distribution.") If MEI, Edward J. Martori and Joseph
P. Martori (as a trustee for the Cynthia J. Polich  Irrevocable  Trust) purchase
CAS Bonds in the offering,  they may (depending on the total amount of CAS Bonds
purchased by such parties) be deemed to beneficially own more than fifty percent
(50%) of the  outstanding  ILX common stock and  accordingly, may be required to
comply with the provisions of applicable Arizona anti-takeover legislation.  See
"Arizona Anti-takeover  Legistation and Anti-takeover Devices." 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.  ILX's management
believes  that a sale of  additional  shares  pursuant to such S-3  Registration
Statement would require an amendment to such S-3 Registration Statement.
    




                                   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 September 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  550
weeks  available for sale in completed  suites at September 30, 1995. The Golden
Eagle Resort is, as of September 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 $861,335 and sales of consumer notes
receivable sold with recourse in the approximate amount of $940,000 at September
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 September 30, 1995, ILX had approximately 3,597 weeks available
for sale,  and options to  purchase  457 weeks had been  extended  to  potential
buyers.  Also, Genesis Investment Group, Inc., a wholly owned subsidiary of ILX,
holds an  option  to  purchase  517  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 September 30, 1995,  encumbered by (i) a deed of trust, securing a
note in the amount of $1,045,000,  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 $289,142  and sales of  consumer  notes
receivable with recourse in the amount of approximately $17 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 50 timeshare  interests available for sale as of September
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 September 30, 1995, ILX had  approximately  2,657
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 September 30, 1995,  encumbered  by (i) a first  position
note and deed of trust in the  amount of  $920,250,  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 September  30,  1995,  encumbered  by a first
position mortgage and note in the amount of $3,824,643 the principal of which is
payable through release fees and interest is payable monthly at the rate of 13%.
The note matures in November 1998.  The property is further  encumbered by sales
of consumer notes receivable with recourse in the amount of  approximately  $1.3
million at September 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,  a minimum of approximately  $667,000 and a
maximum of  approximately  $2,737,000  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 September  30, 1995,  VCA had  incurred  development  expenses of
approximately  $10.4  million,  4.4 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 has engaged 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 Resource 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                         Nine Months
                                                                                         Ended
- ------------------------------------------------------------------------------------------------------
                        1990       1991       1992     1993    1994     1994(1)     1995     1995(1)
                                                                       Pro Forma            Pro Forma
                                                                      Min.   Max.          Min.   Max.
- ------------------------------------------------------------------------------------------------------
<S>                   <C>         <C>        <C>      <C>     <C>     <C>    <C>    <C>    <C>    <C>
Ratio of Earnings to
Fixed Charges                                 2.40     3.48    3.08   2.54   2.02   2.53   2.21   1.86
- ------------------------------------------------------------------------------------------------------
Coverage Deficiency
(in thousands)        ($1,602)    ($307)
======================================================================================================

         (1) The pro forma ratios  assume the minimum and the maximum  principal
         amount of 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 a minimum of  approximately  $1,567,000
and a maximum of  approximately  $4,237,000  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 September 30, 1995,  totalled $4.4 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 (i)  $900,000 if the minimum  amount of CAS Bonds are sold  pursuant to
this "best efforts"  offering;  (ii) $1,000,000 if more than $3,000,000 but less
than $5,000,000 of CAS Bonds are sold pursuant to this "best efforts"  offering;
or (iii) $1,500,000 if the maximum amount of CAS Bonds are sold pursuant to this
"best  efforts"  offering.  See "Risk Factors -- VCA  Repayment for  Development
Costs."


         ILX intends to utilize  the  reimbursement  payment to 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 finance a portion of certain  improvements to the
Los Abrigados Resort & Spa and the lending group includes certain  affiliates of
ILX  (see   "Information   About  the  Registrant").   Any  remaining   proceeds
(approximately  $100,000  if more  than  $3,000,000  but  less  than  $5,000,000
principal  amount  of CAS  Bonds are sold,  and  approximately  $600,000  if the
maximum amount of CAS Bonds are sold) 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."

   
                              PLAN OF DISTRIBUTION


         The  following  is a summary of the  principal  terms of the  Placement
Agent Agreement among ILX and Brookstreet Securities Corporation (the "Placement
Agent"). The form of the Placement Agent 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 Placement Agent 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 Placement  Agent  Agreement,
ILX has agreed to retain the Placement Agent, and the Placement Agent has agreed
to serve,  as the  exclusive  selling agent  (subject to the  Placement  Agent's
rights to appoint Soliciting  Dealers,  as defined below), in an offering of CAS
Bonds on a minimum $2,000,000  principal amount,  maximum  $5,000,000  principal
amount,  "best efforts" basis, for a period ending of December 15, 1995,  unless
extended for up to 30  additional  days by ILX pursuant to the  Placement  Agent
Agreement. ILX's officers,  directors,  employees,  principal stockholders,  and
their  respective  family members and affiliates,  may purchase CAS Bonds in the
offering.  Of  such  individuals  and  entities,   Edward  J.  Martori,  Martori
Enterprises  Incorporated and the Cynthia J. Polich  Irrevocable Trust, of which
Joseph P. Martori is a trustee,  have  indicated an intent to purchase CAS Bonds
in principal amounts of $550,000, $100,000 and $200,000, respectively.  Assuming
conversion  of the CAS Bonds  into  shares of ILX common  stock at a  conversion
price of $2.50 per share,  the purchasers  referenced in the prededing  sentence
would be entitled to convert their CAS Bonds into 220,000 shares, 40,000  shares
and 80,000  shares of ILX  common  stock,  respectively.  All  purchases  by ILX
officers,  directors,  employees,  principal  stockholders  and their respective
family  members  and  affiliates,  including  purchases  by  those  specifically
referenced  herein,  may by used to  satisfy  the  $2,000,000  principal  amount
minimum.

         All funds  received by the Placement  Agent with the  subscriptions  to
purchase  CAS Bonds will be  deposited  in an escrow and  impound  account  (the
"Escrow")  with the Escrow  Agent,  pursuant to an Escrow and Impound  Agreement
entered into by ILX, the  Placement  Agent and the Escrow Agent (the "Escrow and
Impound Agreement"). Payments shall be made by either check or wire transfer and
must be  accompanied  or  preceded by a completed  subscription  agreement  (the
"Subscription  Agreement").  All checks for subscriptions of the CAS Bonds shall
be made payable to the Escrow Agent. If a least  $2,000,000  principal amount of
CAS Bonds offered hereby are sold within the period ending December 15, 1995 (or
any extended  period of up to 30  additional  days as set forth in the Placement
Agent  Agreement),  and if the  requirements set forth in the Escrow and Impound
Agreement are met (including that applicable  state  securities   administrators
enter any required orders releasing the funds to ILX), all funds received,  less
the Placement Agent's  commissions and expense  allowance,  will be delivered to
ILX,  and the CAS Bonds  purchased  will be  delivered  to of for the account of
subscribers.  If  the  minimum  amount  of CAS  Bonds  is not  sold  within  the
designated  period, all funds held in the Escrow will be returned to subscribers
without  any  deduction  therefrom,  but with a pro rata  share of any  interest
earned  thereon  while on deposit in the  Escrow.  Until such time as funds have
been released from Escrow and the CAS Bonds delivered to the purchasers  therof,
such  purchasers  will be deemed  subscribers  and not CAS Bondholders and shall
have only the rights and obligations  described in the  Subscription  Agreement.
Such rights and obligations include that the subscription for CAS Bonds shall be
irrevocable by the subscriber, but such subscription may be accepted or rejected
in whole or in part, in ILX's sole  discretion.  If a subscription is   rejected
in whole,  then ILX will return the entire amount and, if rejected in part, will
return a pro rata  portion,  paid by the  subscriber,  with interest at the rate
provided by the Escrow Agent.  The above  description  of the Escrow and Impound
Agreement and the  Subscription  Agreement  are  qualified in their  entirety by
reference  to the  actual  agreements,  which are  attached  to the  Registation
Statement of which this Prospectus forms a part.

         ILX and the Placement  Agent shall have an Initial Closing at such time
designated  by ILX after at least  $2,000,000  principal  amount  (and up to the
maximum  principal amount) of CAS Bonds have been sold and the subscriptions for
such  sales  have been  accepted  by ILX.  After the  Initial  Closing,  ILX may
continue the offering  until the earlier to occur of the date on which:  (a) ILX
and the  Placement  Agent  agree to  terminate  the  offering or (b) the maximum
$5,000,000  principal amount of CAS Bonds are sold or (c) the designated  period
of the  offering  terminates.  If any  additional  CAS  Bonds  are  sold and the
subscriptions  accepted  by ILX  after the  Initial  Closing,  there  shall be a
subsequent  closing (the "Final  Closing") at such time  designated by ILX after
the termination of the offering.

         The Placement  Agent may offer the CAS Bonds to the public at $1,000.00
per CAS Bond  and may pay to  certain  dealers  ("Soliciting  Dealers")  who are
members of the National  Association of Securities  Dealers,  Inc. (the "NASD"),
commissions  (payable  from,  and not in  addition  to,  commissions  payable to
Selling Agent) of not in excess of five percent (5%) for CAS Bonds sold by them.
All Soliciting Dealers shall take part in this offering pursuant to a Soliciting
Dealer  Agreement.  The form of the Soliciting  Dealer  Agreement is filed as an
exhibit to the Registration Statement, of which this Prospectus is a part.

    

   
    

   

         The Placement  Agent is responsible for paying all fees and expenses it
incurs.  ILX, however,  has  agreed to pay the Placement Agent a non-accountable
expense  allowance  equal to two percent (2%) of the gross proceeds  received by
ILX from the sale of the CAS Bonds.  ILX has advanced to the Placement Agent, on
a  non-refundable  basis,  $50,000 to be  applied  against  the  non-accountable
expense allowance.

         ILX has agreed to indemnify the Placement Agent, any controlling person
of  Placement  Agent,  and other persons  related to the   Placement  Agent  and
identified in  the Placement  Agent  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 Placement  Agent for use in the document
in which it was used.

         In   connection   with  this  offering  and  as   additional,   nominal
consideration for the Placement Agent's efforts in connection with the offering,
ILX has  agreed  to sell to the  Placement  Agent,  for  nominal  consideration,
warrants  ("Placement  Agent's Warrants") to purchase a minimum of 40,000 shares
and a maximum of 100,000 shares of ILX common stock (determined in increments of
1,000 shares of ILX common stock for each $50,000  principal amount of CAS Bonds
sold in the  offering)  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
Placement  Agent's Warrants will be granted at the Final Closing.  The Placement
Agent's  Warrants are exercisable for a period of four years commencing one year
from the date of the Initial  Closing.  The Placement  Agent's 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 Placement Agent's
Warrants. 
    


   
    






          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 a
minimum of $2,000,000 and a maximum of $5,000,000  aggregate  principal  amount.
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 -- No Limit on Additional Debt
of VCA." The CAS Bonds will mature on _______________,  2000. Each CAS Bond will
bear interest from the Initial Closing or the Final Closing, as appropriate,  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  Initial  Closing of this
         offering and  continuing  until the 29th  calendar day after the second
         anniversary of the Initial 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
         Initial  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 Initial  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 Initial  Closing and ending on and including
         the day before the second  anniversary of the Initial  Closing,  or (b)
         $2.50 per share, whichever is higher;

         (iii) On the 30th  calendar  day after the  fourth  anniversary  of the
         Initial  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 Initial  Closing and ending on and including the day
         before the fourth anniversary of the Initial 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 the maximum
amount of CAS  Bonds.  The  number of shares of ILX common  stock  reserved  for
issuance  may be  adjusted  upon  termination  of the  offering if less than the
maximum  amount  of CAS  Bonds  are  issued,  and  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 September 30, 1995, the aggregate amount of outstanding Senior
Indebtedness was approximately $13.9 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. 
    


         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 -- Security for CAS Bonds May
Not Be Adequate."


           
         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 deficit as of September  30,
1995 totaling ($158,000). 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,  66,769 shares of which remain issued and  outstanding at September 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 September 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 290,748  shares remain  issued and  outstanding  at
September  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,  ILX borrowed  $900,000 from Edward J. Martori and
the  Cynthia  J.  Polich  Irrevocable  Trust,  of which  Joseph P.  Martori is a
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 will be
repaid from the proceeds of this offering. See "Use of Proceeds."

    

   
    
           


                        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  Placement  Agent 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.


                         INDEX TO FINANCIAL STATEMENTS

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

                            VARSITY CLUBS OF AMERICA

                         

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

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

         Consolidated Statements of Operations for the nine months ended
         September 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 nine months ended
         September 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>
                                                    September 30,         December 31,       December 31,
                                                        1995                  1994               1993
                                                       ------               -------            --------
                                                     (Unaudited)
<S>                                                   <C>                  <C>                 <C>     
Assets
     Cash and cash equivalents (Note 6)              $   317,554           $    97,502          $     15
     Notes receivable, net (Note 2)                      991,537               251,679                26
     Resort property held for timeshare sales          7,076,351                    --                --
     Resort property under development
         (Note 3)                                      1,045,515             1,735,592                --
     Deferred assets (Note 4)                            361,062               204,383           221,336
     Property and equipment, net (Note 5)                134,979                60,266                --
     Other assets                                        132,752                 7,670                --
                                                     -----------            ----------          --------
                                                     $10,059,750            $2,357,092          $221,377
                                                     ===========            ==========          ========

Liabilities and Shareholder Equity
     Accounts payable                                $   247,967            $   67,817            $3,623
     Accrued and other liabilities                     1,076,857                92,161                --
     Due to affiliates (Note 6)                        4,366,405             1,788,294           203,866
     Deferred income (Note 3)                                 --               365,195                --
     Notes payable (Note 7)                            4,526,044               400,784                --
                                                     -----------            ----------          --------
                                                      10,217,273             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
     Retained Deficit                                   (283,618)             (483,254)         (112,207)
                                                     -----------            ----------          --------
                                                        (157,523)             (357,159)           13,888
                                                     -----------            ----------          --------
                                                     $10,059,750            $2,357,092          $221,377
                                                     ===========            ==========          ========

See notes to consolidated financial statements
</TABLE>
    
   

<TABLE>

                      VARSITY CLUBS OF AMERICA INCORPORATED
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<CAPTION>

                                                                    Nine months               Year ended
                                                                ended September 30,           December 31,
                                                                        1995                     1994
                                                                        ----                     ----
                                                                     (unaudited)
<S>                                                                   <C>                      <C>      
Revenues
     Sales of timeshare interests                                     $4,329,074               $      --
     Resort operating revenue                                             60,175                      --
     Commissions on timeshare interests sold                              98,831                 149,446
                                                                      ----------                 -------
                                                                       4,488,080                 149,446
                                                                      ----------                 -------

Cost of sales and operating expenses
     Cost of timeshare interests sold                                  1,913,849                  98,022
     Cost of resort operations                                           219,512                      --
     Advertising and promotion                                         1,248,005                 525,184
     General and administrative                                          128,738                  29,205
     Provision for doubtful accounts                                     259,825                      --
                                                                       ---------                --------
                                                                       3,769,929                 652,411
                                                                       ---------                --------

Operating income (loss)                                                  718,151                (502,965)

Other income (expense)
     Interest expense                                                   (444,959)               (115,447)
     Interest income                                                      59,535                      --.

Income (loss) before income taxes                                        332,727                (618,412)

Income taxes                                                            (133,091)                247,365
                                                                      ----------                --------

Net income (loss)                                                     $  199,636               $(371,047)
                                                                      ==========               =========



See notes to consolidated financial statements
</TABLE>
    


   

<TABLE>

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


                                                 Common Stock
                                             --------------------
                                                                            Accumulated
                                             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)                         ---             ---            199,636         199,636
                                         ---------        --------          ---------       ---------

Balances, September 30, 1995 (unaudited)     1,000        $126,095          $(283,618)      $(157,523)
                                         =========        ========          =========       =========


See notes to consolidated financial statements

</TABLE>
    



   

<TABLE>

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

                                                                Nine months ended         Year ended
                                                                   September 30,         December 31,
                                                                       1995                   1994
                                                                       ----                   ----
                                                                    (unaudited)
<S>                                                                  <C>                    <C>     
Cash flows from operating activities:
     Net income (loss)                                             $   199,636             $ (371,047)
     Adjustments to reconcile net income (loss) to
         net cash provided by operating activities:
     Additions to notes receivable                                  (2,358,607)              (251,653)
     Proceeds from sale of notes receivable                          1,358,924                     --
     Provision for doubtful accounts                                   259,825                     --
     Depreciation and amortization                                      23,222                  1,035
     Change in assets and liabilities:
         Increase in resort property held for
          timeshare sales                                           (5,352,745)                    --
         Increase in resort property under development                (344,115)            (1,735,592)         
         Increase in other assets                                     (125,082)                (7,670)
         Increase in accounts payable                                  180,150                 64,194
         Increase in accrued and other liabilities                     984,696                 92,161
         Increase (decrease) in deferred income                       (365,195)               365,195
                                                                   -----------             ----------
Net cash used in operating activities                               (5,539,291)            (1,843,377)
                                                                   -----------             ----------

Cash flows from investing activities:
     (Increase) decrease in deferred assets                           (156,679)                16,953
     Purchases of plant and equipment                                  (85,949)               (61,301)
                                                                   -----------             ----------
Net cash used in investing activities                                 (242,628)               (44,348)
                                                                   -----------             ----------

Cash flows from financing activities:
     Proceeds from notes payable                                     5,211,148                400,784
     Principal payments on notes payable                            (1,787,288)                    --      
     Increase in due to affiliates                                   2,578,111              1,584,428
                                                                   -----------             ----------
Net cash provided by financing activities                            6,001,971              1,985,212
                                                                   -----------             ----------

Net increase in cash and cash equivalents                              220,052                 97,487
Cash and cash equivalents at beginning of period                        97,502                     15
                                                                   -----------             ----------
Cash and cash equivalents at end of period                         $   317,554             $   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.

   
    



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 nine month period ended September 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 nine months of 1995, the Company borrowed  $4,068,049 on its $5
million  construction  financing  commitment  for the Varsity Clubs of America -
Notre Dame  facility and following  completion of the property in August,  1995,
paid $644,190 in release payments  bringing the balance  outstanding on the loan
to $3,824,643 at September 30, 1995.

During the second and third  quarters of 1995, the Company  borrowed  $1,143,099
against consumer notes receivable.  The borrowing was repaid in September,  1995
upon the sale of the consumer notes under the $10,000,000 financing commitment.
    



<PAGE>

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


   
No  dealer,  salesperson  or  any  other            Minimum $2,000,000
person has been  authorized  to give any            Maximum $5,000,000
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

   
PLAN OF DISTRIBUTION.................. 19


DESCRIPTION OF ILX SECURITIES AND
PERTINENT ARIZONA STATUTES...........  21         
                                                      BROOKSTREET SECURITIES 
INFORMATION ABOUT THE REGISTRANT.....  30               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


INDEX TO FINANCIAL STATEMENTS .......  31
    
     --------------------------------


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


                                                     
                                             
                                                  


                                    PART II

                            INFORMATION NOT REQUIRED
                                 IN PROSPECTUS

   
Item 14.  Other Expenses of Issuance and Distribution.



                                       Minimum            Maximum

SEC Registration Fee................$   4,379.30       $   4,379.30
NASD Fees...........................$   2,770.00       $   2,770.00
Representative Non-Accountable
Expense Allowance ..................$  40,000.00       $ 100,000.00
Accounting Fees and Expenses........$  50,000.00       $  50,000.00
Legal Fees and Expenses.............$  65,000.00       $  65,000.00
Printing Expenses...................$  20,000.00       $  20,000.00
Blue Sky Fees and Expenses..........$  41,235.00       $  41,235.00
Appraiser Fees......................$   8,700.00       $   8,700.00
Trustee Fees........................$  10,500.00       $  10,500.00
Miscellaneous.......................$  10,000.00       $  10,000.00
                                    ------------       ------------
              Total................ $ 252,584.30       $ 312,584.30

    


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 Placement Agent Agreement, 
                  (including the Form of Subscription
                  Agreement and Escrow and Impound Agreement)                 
                  and Soliciting 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-3           +
                  and Third Quarter Form 10-Q Dated September 30, 1995         
         (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-K/A-3 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 November 16, 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              11-16-1995
- -------------------------
Joseph P. Martori


/s/ Nancy J. Stone                    Chief Financial Officer/        11-16-1995
- -------------------------
Nancy J. Stone                        Director


/s/ Denise Janda                      Controller                      11-16-1995
- -------------------------
Denise Janda  


/s/ Ronald D. Nitzberg                Director                        11-16-1995
- -------------------------
Ronald D. Nitzberg


/s/ Edward J. Martori                 Director                        11-16-1995
- -------------------------
Edward J. Martori


/s/ James W. Myers                    Director                        11-16-1995
- -------------------------
James W. Myers


/s/ Steven R. Chanen                  Director                        11-16-1995
- -------------------------
Steven R. Chanen


/s/ Luis C. Acosta                    Director                        11-16-1995
- -------------------------
Luis C. Acosta
    

                               $2,000,000 Minimum
                               $5,000,000 Maximum
               10% Convertible Adjustable Secured Bonds Due 2000
                                ILX INCORPORATED


                           PLACEMENT AGENT AGREEMENT

                                Phoenix, Arizona
                               November __, 1995

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

Ladies and Gentlemen:

         ILX Incorporated, an Arizona corporation (the "Company"),  confirms its
agreement with you, as placement  agent (the "Agent"),  with respect to the sale
by the Company of a minimum $2,000,000 aggregate principal amount, and a maximum
$5,000,000   aggregate  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  "Indenture"),
between the Company and U. S. Trust Company of California, N.A., as trustee (the
"Trustee").  The shares of the Company's common stock, no par value (the "Common
Stock"),  issuable upon conversion of the Bonds 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 a
minimum of 40,000 and a maximum of 100,000 shares of the Company's  Common Stock
(the  "Warrants")  (determined  in  increments  of 1,000  shares per  $50,000 in
principal  amount  of Bonds  sold).  The  Bonds,  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 Agent as of the date hereof, and
as of the Initial  Closing (as  defined in Section  2(c)  hereof) and the Final
Closing (as defined in Section 2(c) 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.  33-61477),   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 Bonds 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 theretofore delivered to the Agent. 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 Agent or  Soliciting  Dealers (as
defined  herein)  by or on  behalf  of the  Agent  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 Initial Closing and the Final Closing, if
any,  and during  such  longer  period as the  Prospectus  may be required to be
delivered  in  connection  with  sales by the Agent or a  Soliciting  Dealer (as
defined herein), 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  Agent  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  (or other entity) in good standing  under the laws of
the  state  of its  incorporation  or  formation.  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 Initial Closing and the Final
Closing,  if any,  as of the  dates  and 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 Bonds,  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  Bonds 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 Bonds and the Underlying Stock has
been duly and validly taken; and the certificates representing the Bonds and the
Underlying Stock will be in due and proper form.
                  (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 Agent in connection  with (i) the issuance by the
Company of the Securities or the Underlying  Stock, or (ii) the  consummation by
the Company of any of its obligations under this Agreement and the Indenture.
                  (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 Bonds,  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 (or, as to the  Indenture,  will be prior to the Initial  Closing
Date) duly and properly authorized,  executed and delivered by the Company. Each
of the Agreement and the Indenture,  when executed,  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
Bonds, 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 Bonds  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 offering and sale of the Bonds.

                  (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,  except to the extent such documents are filed as unsigned
forms of documents.
                  (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,  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  monetary  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 Bonds  hereunder or
any other  arrangements,  agreements,  understandings,  payments or issuance not
described in the Prospectus with respect to the Company, any of the Subsidiaries
or any of their  respective  officers,  directors,  stockholders,  employees  or
affiliates  that may  affect  the  Agent's  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  Registration   Statement
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 Agent,  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 Agent or Thelen,  Marrin, Johnson & Bridges ("Agent's Counsel")
shall be deemed a representation  and warranty by the Company to the Agent 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 Agent
and Soliciting  Dealers offering the Bonds 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  representations  and  warranties  herein
contained, but subject to the terms and conditions herein set forth, the Company
hereby  appoints the Agent as its sales agent and grants the Agent the exclusive
right  (subject  to the right of Agent to  retain  Soliciting  Dealers  (defined
below)) to offer and sell the Bonds during the Offering  Period (as  hereinafter
defined) for the account of the Company.  The Agent accepts such appointment and
agrees to use its best efforts as sales agent,  following written or telegraphic
receipt of notice of the effective date of the Registration  Statement, to offer
and sell such  principal  amount of Bonds as  contemplated  by this Agreement at
$1,000 per Bond.
                  (b) Each  prospective  purchaser  of Bonds will be required to
complete,  execute,  and  deliver to the  Company a  subscription  agreement  in
substantially  the form  attached as Exhibit E hereto and filed as an exhibit to
the  Registration  Statement  (the  "Subscription   Agreement").   Prior  to  or
concurrently  with the delivery to the Company of any Subscription  Agreement by
any purchaser,  funds  sufficient to purchase the Bonds  subscribed for shall be
deposited in an escrow account (the "Escrow Account") to be maintained  pursuant
to an escrow agreement  between the Escrow Agent (as hereinafter  defined),  the
Company,  and the Agent in  substantially  the form attached hereto as Exhibit F
and filed as an exhibit to the Registration  Statement (the "Escrow Agreement").
The Company  shall be entitled in its sole  discretion  to reject in whole or in
part any Subscription  Agreement tendered to it. The Company will forward to the
Agent copies of each Subscription Agreement accepted by it within three business
days of receipt by the Company of such Subscription Agreement.
                  (c) All  subscriptions  for Bonds will be conditioned upon the
acceptance by the Company of  Subscription  Agreements  for at least  $2,000,000
principal  amount of Bonds (the "Minimum  Subscriptions")  by December 15, 1995,
which is the last date on which the  offering of Bonds may be made,  except that
such last offering date may be extended by the Company,  in its sole  discretion
by written  notice to the Agent,  to a date not later than January 14, 1996 (the
last date on which the  offering  of Bonds may be made is herein  referred to as
the "Termination  Date" and the period during which the offering of Bonds may be
made is herein referred to as the "Offering Period").  If Minimum  Subscriptions
are not tendered to and accepted by the Company by the  Termination  Date,  this
Agreement shall, subject to the provisions of Section 10 hereof,  terminate.  If
at least the Minimum  Subscriptions  are tendered to and accepted by the Company
on or before the Termination  Date, a closing will be held at the offices of the
Agent at a date  (which  date may  occur  after the  Termination  Date) and time
determined by the Company as soon as practicable after the Company's  acceptance
of the last of such Minimum  Subscriptions  (the "Initial Closing") and shall be
subject to each of the  conditions  precedent  to closing  provided  for in this
Agreement.  The Company may continue the Offering after the Initial  Closing and
prior to the Termination  Date until up to $5,000,000  principal amount of Bonds
are subscribed for, or until the offering is earlier  terminated by agreement of
the Company and  Placement  Agent.  Officers,  directors,  employees,  principal
shareholders,  their  respective  family members and affiliates,  of the Company
shall have the right to purchase  Bonds from time to time to achieve the Minimum
Subscriptions  amount.  If  additional  subscriptions  are tendered and accepted
after the  Initial  Closing and prior to the  Termination  Date,  an  additional
closing with respect to such subscriptions  shall be held in accordance with the
terms of the Prospectus (the "Final Closing"). The Final Closing will be held at
the offices of the Agent at a date  (which date may occur after the  Termination
Date) and time  determined  by the  Company  and shall be subject to each of the
conditions  precedent to closing  provided for in this  Agreement.  Each closing
date provided for under this  Agreement  (including  the Initial  Closing) shall
constitute a "Closing".
                  (d) Prior to the  applicable  Closing,  all cash  payments  of
subscribers  received  (unless  and until  returned to the  purchasers  pursuant
hereto) will be placed in a  segregated  escrow  account (the "Escrow  Account")
with U.S.  Trust  Company of  California,  N.A.  (the  "Escrow  Agent")  for the
subscribers'  benefit. The Agent will, and will cause each Soliciting Dealer to,
promptly  deliver  the funds into the Escrow  Account  in  accordance  with Rule
15(c)2-4 of the  Securities  Exchange Act of 1934, as amended,  but in any event
not to exceed the next business day after receipt of such funds.
                  (e) The purchase price paid by any prospective purchaser whose
subscription is rejected,  or is returned because the conditions to closing were
not satisfied,  shall be returned to such prospective purchaser with interest at
the rate provided by the Escrow Agent.
                  (f) If prior to the Termination  Date,  subscriptions for more
than $5,000,000  principal amount of Bonds are received,  the Agent, in its sole
discretion,  may allocate the Bonds among the  subscribers  as to whom a closing
has not already been held in such a manner as they shall see fit.
                  (g)  Payment  of the  purchase  price  for,  and  delivery  of
certificates  for,  the  Bonds  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 Agent and the  Company.
Such  delivery and payment  shall be made at 10:00 a.m.  (New York City time) on
the applicable Closing or at such other time and date as shall be agreed upon by
the Agent and the Company.  Delivery of the  certificates for the Bonds shall be
made to the Agent against  release from the Escrow Account of the purchase price
for the Bonds to the order of the Company in Los Angeles  Clearing  House funds.
Certificates  for the Bonds shall be in definitive,  fully  registered  form and
shall be in such  denominations  and  registered  in such names as the Agent may
request in writing at least two business days prior to the  applicable  Closing.
The  certificates  for the Bonds  shall be made  available  to the Agent at such
office or such other place as the Agent may designate for  inspection,  checking
and  packaging  no later than 9:30 a.m.  on the last  business  day prior to the
applicable Closing.
                  (h) As soon as practicable after the Closing,  the Agent shall
deliver  or cause to be  delivered  by mail to each  purchaser  of Bonds on such
Closing (i) a copy of an executed Subscription Agreement which indicates thereon
the  number  of Bonds  such  purchaser  has  purchased  and  (ii) a  certificate
representing such Bonds, registered in such purchaser's name.
                  (i) Subject to the sale of at least the  Minimum  Subscription
of the Bonds,  the Company agrees to direct the Escrow Agent to pay to the Agent
an  underwriting  commission  computed at the rate of 9% of the public  offering
price for each of the Bonds  sold by the Agent or any  Soliciting  Dealer at the
public  offering  price of $1,000.00 per Bond for which the Company has accepted
the Subscription  Agreement and received  payment from the Escrow Account.  If a
sale for which a Subscription Agreement has been received does not occur for any
reason  whatsoever,  no  commission  or other  payment  shall be due in  respect
thereof.  Commissions shall be payable at each Closing, based on the Bonds as to
which such  Closing  relates,  from the funds which have been  deposited  in the
Escrow Account.
         3. Public  Offering of the Securities.  As soon after the  Registration
Statement becomes effective as the Agent deems advisable, the Agent shall make a
public offering of the Bonds (other than to residents of or in any  jurisdiction
in which qualification of the Bonds is required and has not become effective) at
the price and upon the other terms set forth in the  Registration  Statement and
the Prospectus. The Agent may enter into one or more agreements as the Agent, in
its sole discretion  (provided that such  broker-dealer  shall have  appropriate
licenses and permits to offer and sell the Bonds in the states in which they are
offered and sold),  deems advisable with one or more NASD member  broker-dealers
who shall act as dealers  (the  "Soliciting  Dealers") in  connection  with such
public offering under the terms and conditions of Soliciting  Dealer  Agreements
in a form filed as an exhibit to the Registration Statement. The Agent may agree
to direct  payment of  commissions  to such  Soliciting  Dealers from the Escrow
Account in amounts not to exceed 5% (which  amounts shall be part of, and not in
addition to, the Agents  commissions).  Payment of all such commissions shall be
the  responsibility  of the  Agent,  and ILX  shall  have no  responsibility  or
liability therefore. Agent represents,  warrants and covenants to the Company to
conduct the offering of the Bonds according to the same representation, warrants
and covenants made by the Soliciting Dealers in the Soliciting Dealer Agreement.
         4. Covenants and Agreements of the Company.  The Company  covenants and
agrees with the Agent 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 Bonds of
which the Agent and Agent's  Counsel shall not previously  have been advised and
furnished  with a copy,  or to which the Agent or  Agent's  Counsel  shall  have
objected (except if deemed  necessary by counsel for the Company,  in which case
the Agent 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 Agent 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  Agent 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 Agent, 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 Agent 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 Agent
in connection with the offering of the Bonds 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 Agent 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.
                  (e) The Company shall  endeavor in good faith,  in cooperation
with the  Agent,  at or prior to the  time the  Registration  Statement  becomes
effective,  to qualify the Bonds 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 Agent agrees 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 Bonds 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 Bonds 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
Agent's 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 Agent  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 Agent's Counsel, and the
Company will furnish to the Agent copies of such amendment or supplement as soon
as available and in such quantities as the Agent 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 Agent
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 Agent:
                           (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 Agent 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 Agent or on the Agent's
order,  without charge, at such place as the Agent 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 Agent 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  Agent  as  early  as
practicable  prior to each of the date  hereof,  the  Initial  Closing and Final
Closing,  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 Termination  Date,  neither the Company nor any
of the  Subsidiaries  shall,  without the prior written consent of the Agent and
Agent's  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 Initial
Closing and the Final  Closing  (to the extent not paid at the Initial  Closing)
all  expenses  and fees  (other  than fees of Agent's  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 and
related  documents,  including  the  cost  of  all  copies  thereof  and  of the
Preliminary Prospectus, the Prospectus and any amendments thereof or supplements
thereto  supplied  to the Agent and such  dealers as the Agent may  request,  in
quantities as hereinabove stated,  (iii) the printing,  engraving,  issuance and
delivery of the Bonds including,  but not limited to (y) the consummation by the
Company of any of its obligations under this Agreement and the Indenture and (z)
sale of the Bonds by the Agent in connection with the distribution  contemplated
hereby, (iv) the qualification of the Bonds 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 Agent acknowledge receipt of $50,000 from the
Company to offset certain expenses of the Agent. If this Agreement is terminated
by the Agent in  accordance  with the  provisions  of Section 2,  Section  4(a),
Section 6,  Section  10(a) or Section 12, the Agent  shall  retain such funds as
payment for all of their actual reasonable out-of-pocket expenses, including the
reasonable  fees  and  disbursements  of  Agent's  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 Agent
on each Closing by certified or bank cashier's  check or, at the election of the
Agent, by directing a disbursement  from the Escrow Account,  a  non-accountable
expense  allowance  equal to two percent of the gross  proceeds  received by the
Company  from the sale of the Bonds less the  $50,000  paid  pursuant to Section
5(b),  which  $50,000  shall be  subtracted  from the first such  payment by the
Company.
                  (d) In addition to the sums payable to the Agent,  as provided
elsewhere  herein,  Agent shall be entitled to receive on the Final Closing,  as
partial  compensation  for  its  services,  warrants  (the  "Warrants")  for the
purchase  of a minimum of 40,000  shares and a maximum of 100,000  shares of the
Company's  Common  Stock  (determined  in  increments  of 1,000 shares for every
$50,000  principal  amount of Bonds sold). No Warrants are issuable if a Closing
does not occur for at least the Minimum  Subscriptions.  The  Warrants  shall be
issued  pursuant to the Agent'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 Agent's Obligations.  The obligations of the Agent
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 Initial
Closing  and Final  Closing,  if any,  as if they had been made on and as of the
Initial Closing or Final Closing,  as the case may be; the accuracy on and as of
the Initial  Closing or Final Closing,  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 and Final Closing, 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  Agent,  and,  at the
Initial  Closing  and  Final  Closing,  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 Agent's  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 the Company shall have
provided  evidence  satisfactory  to the  Agent  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 Agent  shall not have  advised  the  Company  that the
Registration Statement,  or any amendment thereto,  contains an untrue statement
of fact which, in the Agent's reasonable opinion, is material, or omits to state
a fact which, in the Agent's 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 Agent's reasonable opinion, is material, or omits to state
a fact which, in the Agent's 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  applicable  Closing,  the Agent  shall
have received from Agent's 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 Agent may request and
Agent's  Counsel shall have received such papers and information as they request
to enable them to pass upon such matters.
                  (d) At the Initial Closing, the Agent shall have received from
Colombo & Bonacci, P.C., counsel to the Company, dated the Closing, addressed to
the Agent in  substantially  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 Agent's  Counsel)  of other  counsel  acceptable  to
Agent's  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 Agent's  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  Agent  and they are  justified  in
relying thereon. At the Final Closing, if any, the Agent shall have received the
favorable opinion of Colombo & Bonacci, P.C., counsel to the Company, dated such
Final  Closing,  addressed  to the Agent and in form  consistent  with Exhibit D
confirming  as of such Final Closing the  statements  made by Colombo & Bonacci,
P.C. in their opinion delivered on the Initial Closing.
                  (e) On or prior to each of the Initial  Closing and each Final
Closing,  if any,  Agent's  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 Initial  Closing  and Final  Closing,  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 Bonds 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 material 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 Initial Closing and Final Closing,  if any,
the Agent  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 Initial Closing or Final Closing, 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  Initial  Closing  or such  Final  Closing,  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 Initial Closing or such Final Closing,
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  Initial  Closing or Final  Closing,  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,  the Agent will have  received  clearance
from the NASD as to the amount of compensation allowable or payable to the Agent
and Soliciting Dealers, as described in the Registration Statement.
                  (i) At the time this  Agreement is  executed,  the Agent shall
have  received a letter,  dated such  date,  addressed  to the Agent 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 Agent
and Agent's 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 Agent may reasonably request.
                  (j) At the Initial  Closing  and Final  Closing,  if any,  the
Agent  shall have  received  from  Deloitte  & Touche a letter,  dated as of the
Initial  Closing or such Final  Closing,  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  Initial  Closing  or such
Final  Closing,  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 Agent 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 Initial Closing and Final Closing,  if any,
there shall have been duly tendered to the Agent for the Agent's and  Soliciting
Dealer's accounts the appropriate number of Bonds.
                  (l)  No  order  suspending  the  sale  of  the  Bonds  in  any
jurisdiction  designated by the Agent pursuant to Section 4(e) hereof shall have
been issued on either the Initial  Closing or the Final Closing,  if any, and no
proceedings   for  that  purpose   shall  have  been   instituted  or  shall  be
contemplated.
                  If any  condition to the Agent's  obligations  hereunder to be
fulfilled prior to or at the Initial  Closing or the Final Closing,  as the case
may be, is not so fulfilled,  the Agent may terminate  this Agreement or, if the
Agent so elect, they may waive any such conditions which have not been fulfilled
or  extend  the time for their  fulfillment.  In the event the Agent so elect to
terminate,  the Agent  shall have no recourse  against the Company for  expenses
except to retain the $50,000 paid to the Agent pursuant to Section 5(b) hereof.
         7.       Indemnification.
                  (a) The Company  agrees to indemnify and hold harmless each of
the Agent (for  purposes of this Section 7, "Agent"  shall include the officers,
directors,  partners,  employees,  agents and  counsel of the  Agent),  and each
person, if any, who controls an Agent ("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 Agent 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 the Bonds are included 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 Bonds 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
Agent by or on behalf of the Agent or the Soliciting  Dealers  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 "PLAN OF
DISTRIBUTION" and the stabilization legend in the Preliminary Prospectus and the
Prospectus constitute the only written information furnished to the Company with
respect  to the  Agent  by or on  behalf  of the  Agent or a  Soliciting  Dealer
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) The  Agent  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 Agent 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 Agent by such Agent
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 "PLAN
OF DISTRIBUTION" 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 Agent expressly for use in the Preliminary Prospectus,  the
Registration Statement, the Prospectus or any application.  The Agent shall also
indemnify the Company to the same extent as the  foregoing  for matters  arising
from sales  activities of the Agent and Soliciting  Dealers in  contravention of
the Act, the Exchange  Act,  state  securities  laws or  regulations,  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 Agent 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 Bonds 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 Agent is the
indemnified  party, the relative  benefits  received by the Company,  on the one
hand, and such Agent, on the other, shall be deemed to be in the same proportion
as the total net  proceeds  from the  offering  of the Bonds  (before  deducting
expenses)  bear to the total  underwriting  commission  and expense  allocations
payable to Agent 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 Agent,  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.
Agent shall not be required  under this  subsection (d) to contribute any amount
in  excess of the  underwriting  commissions  and  expense  allocations  payable
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 Initial
Closing  and  Final  Closing,  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 Agent, the Company,  any of the Subsidiaries or any controlling  person, and
shall survive termination of this Agreement.
         9. Effective Date. This Agreement shall become effective at 10:00 a.m.,
New York City  time,  on the date  hereof,  or at such  earlier  time  after the
Registration Statement becomes effective as the Agent, in its discretion,  shall
undertake  to offer  the  Bonds 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 Bonds to be offered  hereunder
shall be deemed to have been so  offered  upon the  earlier of  dispatch  by the
Agent of telegrams to securities dealers releasing the Bonds for offering or the
release by the Agent for publication of the first newspaper  advertisement which
is subsequently published relating to the Bonds.
         10.      Termination.
                  (a) Subject to  subsection  (b) of this  Section 10, the Agent
shall  have  the  right to  terminate  this  Agreement  (i) if any  domestic  or
international  event  or act or  occurrence  has  or in the  Agent's  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 Agent's reasonable opinion,
make it inadvisable to proceed with the delivery of the Bonds; 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 Agent's judgment would make it inadvisable to proceed with
the offering,  sale and/or delivery of the Bonds; or (viii) if Joseph P. Martori
shall no longer serve the Company in his present capacity.
                  (b) If this Agreement is terminated by the Agent in accordance
with the  provisions of Section 2, 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  Agent,  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 2, Section 6, Section  10(a) or Section 11),  then the Agent
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 2, 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.

         11.  Default by the Company.  If the Company  shall fail at the Initial
Closing or Final Closing, as applicable, to sell and deliver the number of Bonds
which it is obligated to sell to applicable  purchasers on such date,  then this
Agreement shall  terminate  without any liability on the part of any party other
than pursuant to Sections 5, 7 and 10 hereof.
         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  Agent  shall be  directed  to the  Agent 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  Agent,  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 Bonds from any Agent 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
Agent and the Company.
         If the foregoing  correctly  sets forth the  understanding  between the
Agent 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
                                        --------------------------------
                                                   Nancy Stone
                                             Chief Financial Officer

Confirmed and accepted as of the date first above written.

BROOKSTREET SECURITIES CORPORATION

By
      Daniel C. Montano,
      Director of Investment Banking

<PAGE>

                                   EXHIBIT A

                        Subsidiaries of ILX Incorporated
                                                                  
                                                                   Percentage of
                                                         State in  Capital Stock
                                                            which   Owned by ILX
Name                                                 Incorporated   Incorporated

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)


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                        Arizona
Chapter
(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)


               Placement Agent'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")  _________ shares of ILX Common Stock (the "Shares"),  no par value,
("Common  Stock")  upon the Final  Closing  (as  defined in Section  2(c) of the
Placement Agent Agreement,  dated ______________,  1995, between the Company and
Brookstreet Securities  Corporation) 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




                                                    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
Placement  Agent'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  Placement  Agent'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>



                                   EXHIBIT E
                             SUBSCRIPTION AGREEMENT

ILX Incorporated
2777 East Camelback Road
Phoenix, Arizona 85016
Fax Number: (602) 957-2780
ATTN: Nancy J. Stone

Ladies and Gentlemen:

         The undersigned (the "Subscriber")  hereby subscribes for and agrees to
purchase  10%  Convertible  Adjustable  Secured  Bonds (the "CAS  Bonds") of ILX
Incorporated,  an Arizona corporation (the "Company"),  at a price of $1,000 per
CAS Bond,  in the amount set forth on the  Signature  Page to this  Subscription
Agreement  (the  "Subscription  Price")  and on the  terms  set  forth  in  this
Subscription  Agreement  and in the  Prospectus  dated  November  __,  1995 (the
"Prospectus"),  which is part of Securities and Exchange Commission Registration
Statement No. 33-61477, which is incorporated herein by this reference.

         The Subscriber represents and warrants to the Company and covenants and
agrees with it as follows:

         1. Payment;  Escrow. The Company has entered into an Escrow and Impound
Agreement  (the  "Escrow  and Impound  Agreement")  with U.S.  Trust  Company of
California  (the "Trust  Agent"),  and the Trust Agent has established an escrow
and impound account (the "Escrow and Impound Account") subject to the Escrow and
Impound Agreement.  The Subscriber delivers with this Subscription Agreement the
full amount of the Subscription Price paid by check, payable to the ILX CAS Bond
Escrow  and  Impound  Account,   or  concurrently  with  the  delivery  of  this
Subscription  Agreement  has wire  transferred  to the ILX CAS Bonds  Escrow and
Impound Account as follows:
                                         Trust Agent
                                    ABA: _______________
                                    FBO: _______________
                                    --------------------
                                    Attn: ______________
                                    Ref: ILX Incorporated

         2. Termination of Escrow and Impound; Distribution of Funds. The Escrow
and Impound Account will terminate and the funds held therein shall be disbursed
as  described  below on December  15, 1995 or such later date as extended by the
Company in its sole  discretion,  by written  notice to  Brookstreet  Securities
Corlporation ("Placement Agent"), to a date not later than January 14, 1995 (the
"Termination Date");  provided,  however, that if the Company provides a written
statement to the Trust Agent that the Company has accepted  subscriptions for at
least  $2,000,000  in  principal  amount of CAS  Bonds  and the Trust  Agent has
received gross proceeds of $2,000,000 in "collected  funds" (defined below) (the
"Minimum Subscriptions") by and before the Termination Date, then the Escrow and
Impound  Account shall not  terminate but shall be extended  until and including
the last "Closing" (defined below) to occur.

         For purposes of this Agreement,  the term "collected  funds" shall mean
all funds received by the Trust Agent that have cleared normal banking  channels
and are in the form of cash or cash equivalents.

         a. If the Trust Agent receives the Minimum  Subscriptions  prior to the
Termination  Date in  collected  funds and the other  conditions  are met as set
forth in the Escrow and  Impound  Agreement,  a copy of which is  attached as an
Exhibit to the Registration Statement and incorporated herein by this reference,
a  closing  (the  "Initial  Closing")  shall be held on a date  selected  by the
Company, which date may be after the Termination Date but as soon as practicable
after the Company's acceptance of the last of the Minimum Subscriptions.  At the
Initial  Closing,  the Trust Agent shall  release  the  collected  funds then on
deposit in the Escrow and Impound Account based on the subscriptions as to which
the Iniitial Closing relates,  along with all accrued interest  thereon,  at the
direction of the Company.
         b. The  Company  may agree to  continue  the  offering of the CAS Bonds
after  the  Initial  Closing  and  prior  to the  Termination  Date  until up to
$5,000,000  in principal  amount of the CAS Bonds are  subscribed  for, or until
earlier terminated by agreement between the Company and Placement Agent. If such
additional subscriptions are tendered and accepted after the Initial Closing and
prior to the Termination Date, an additional  closing (the "Final Closing") with
respect to such subscriptions  shall be held in accordance with the terms of the
Prospectus  which shall be and occur on a date  selected by the  Company,  which
date may be after the  Termination  Date, but as soon as  practicable  after the
Company's acceptance of such subscriptions.  Each of the Initial Closing and the
Final  Closing  shall be referred  to herein as a  "Closing."  If,  prior to the
Termination Date,  subscriptions for more than $5,000,000 in principal amount of
CAS Bonds are received (an "Oversubscription"),  the Placement Agent in its sole
and absolute  discretion,  may allocate (in such manner as the  Placement  Agent
determines)  the CAS Bonds  among the  subscribers  as to whom a Closing has not
already been held.

         c.  Upon  the  occurrence  of a  Closing  with  respect  to  which  the
Subscriber's subscription has been accepted, in whole or in part, and as soon as
practicable  thereafter but in any event in compliance with all applicable laws,
the  Placement  Agent shall cause  certificates  representing  the CAS Bonds for
which the  Subscriber's  subscription has been accepted to be transmitted to the
Subscriber or such other person or entity as the Subscriber has indicated below.

If the Trust  Agent does not  receive  the  Minimum  Subscriptions  prior to the
Termination  Date,  the Trust Agent promptly shall notify each of the applicable
state securities  administrators  if and as required,  by telephone or telegraph
confirmed in writing,  of such fact, and shall promptly,  thereafter,  refund to
the  Subscriber  the amount  received from the  Subscriber,  without  deduction,
penalty,  or expense to the  Subscriber,  and the Trust Agent  shall  notify the
Company of its distribution of the funds.  Such  distribution  shall include the
Subscriber's pro rata share of any interest earned while the Subscriber's  funds
were on deposit in the Escrow and Impound  Account and such funds were invested,
as described in the Escrow and Impound Agreement. The purchase money returned to
the  Subscriber  shall be free and clear of any and all claims of the Company or
any of its creditors.  Except as otherwise agreed between the Subscriber and the
Company,  certificates  representing  the CAS Bonds  shall not bear any  legends
restricting transfer.

         2.  Irrevocable;  Rejection of  Acceptance of the  Subscription  by the
Company.  This  Subscription  Agreement is  irrevocable by the  Subscriber.  The
Company  may,  in its  sole  discretion,  accept  or  reject  this  Subscription
Agreement in whole or in part at any time. If the Company  rejects the Agreement
in whole or the  Placement  Agent does not allocate CAS Bonds to the  subscriber
due to Oversubscription, the Company or the Placement Agent, as applicable, will
promptly  cause  the  Trust  Agent  to  return  the  entire  amount  paid by the
Subscriber  in  connection  with  this  Subscription  Agreement,   with  accrued
interest,  by mailing a check to the  Subscriber.  If the  Company  rejects  the
Subscription Agreement in part or the Placement Agent does not allocate the full
amount of CAS Bonds  subscribed  for hereunder due to an  Oversubscription,  the
Company or the Placement  Agent,  as applicable,  promptly will cause the Escrow
and Impound Agent to return the amount paid by the Subscriber in connection with
the  portion of this  Subscription  Agreement  that is rejected or for which CAS
Bonds are not  allocated,  with  accrued  interest,  by  mailing a check in such
amount to the subscriber. Unless and until the Company accepts this Subscription
Agreement  and the  Company  receives  payment  in full for the CAS  Bonds  upon
release of the funds  therefor  from the Trust Agent,  the  Subscriber  will not
become a holder of the CAS Bonds  subscribed  for  hereunder  and such CAS Bonds
will not be considered issued or outstanding.

         3.  Acknowledgements.  By entering  this  Subscription  Agreement,  the
Subscriber acknowledges that the Subscriber has received and thoroughly reviewed
the Prospectus  relating to the offering of CAS Bonds.  The  Subscriber  further
acknowledges that the Subscriber has investigated all issues to the Subscriber's
satisfaction,  and has consulted with such of the Subscriber's own legal counsel
or other advisors as the undersigned deems necessary. The Subscriber understands
that the Company is obligated to obtain the Minimum  Subscriptions  prior to the
Termination  Date before the Company  will  receive any  offering  proceeds  and
before the Subscriber will receive  certificates  representing the CAS Bonds for
which and to the extent that this Subscription Agreement may have been accepted,
if any.

         4. Capacity;  Enforceability.  The  Subscriber  represents and warrants
that:  (a) if the  Subscriber  is  executing  this  Subscription  Agreement in a
representative  or  fiduciary  capacity,  the  Subscriber  has  full  power  and
authority to execute and deliver this  Subscription  Agreement in such  capacity
and on behalf of the Subscriber's principal; and (b) this Subscription Agreement
constitutes  a legal,  valid and binding  obligation of the  Subscriber  (or the
person  for  whom the  Subscriber  is  executing  this  Subscription  Agreement)
enforceable  against the  Subscriber  (or such  person) in  accordance  with its
terms.

         5.  Miscellaneous.  This  Subscription  Agreement sets forth the entire
agreement  of the  parties  with  respect to the  subject  matter  hereof and it
supersedes  and  discharges  all  prior   agreements   (written  and  oral)  and
negotiations  and all  contemporaneous  oral agreements  concerning such subject
matter. This Subscription Agreement may not be amended or terminated except by a
writing signed by the party against whom any such amendment or  terminations  is
sought.  If the  Subscriber  is more  than one  person,  the  obligation  of the
Subscriber shall be joint and several.  This Subscription  Agreement is governed
by Arizona law.

         6.       Subscription.

                  Number of CAS Bonds subscribed for: ___________________
                  Total Amount of payment:  $______________________________


ADDRESS OF SUBSCRIBER:                      SIGN AND DATE HERE:



(Street)                                    (Print Name of Subscriber)

                                            By:
                                                   (Signature)

(City)                                      (Print Name of Signatory)

(State)             (Zip Code)              (Print Title of Signatory)

(Telephone Number)

(Taxpayer Identification Number)                                       (Date)


REGISTRATION AND ADDRESS:

Registration                Mr.

                            Mrs.    Please Print Name(s) in which your CAS Bonds
                            Ms.     are to be registered  _____________________
                            Other   ___________________________________________

Social Security or Taxpayer ID number(s): _____________________________________

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

Ownership

Check One:   Individual Ownership or Separate Property
             Joint Tenants with Right of Survivorship (all parties sign)
             Community Property (both sign if to be registered in both names)
             Tenants in Common (all parties sign)
             Corporation
             Partnership (General or Limited)
             IRA/Keogh Plan (circle one)
             As Trustee or Other Fiduciary for:____________________________
             Other:


Broker-Dealer (Firm):__________________________________________________________
Registered Representative (please print):______________________________________
   Office Address:__________________________________ Phone:____________________
   Dated:_____________________   Signature:____________________________________


<PAGE>



                                   EXHIBIT F
                          ESCROW AND IMPOUND AGREEMENT

This Escrow and Impound Agreement is made and entered into as of _______,  1995,
by and among U.S.  Trust  Company of  California,  N.A. (the "Escrow and Impound
Agent"),  Brookstreet  Securities  Corporation  (the "Placement  Agent") and ILX
Incorporated, an Arizona corporation (the "Company").

                                                     RECITALS
         The Company proposes to offer for sale to investors through one or more
registered  broker-dealers up to 5,000 Convertible Adjustable Secured Bonds (the
"CAS Bonds") at a price of $1,000 per CAS Bond (the "Proceeds").

         The  Placement  Agent  intends  to sell the CAS Bonds as the  Company's
agent on a best  efforts  part-or-  none basis for 2,000 CAS Bonds and on a best
efforts basis for the remaining CAS Bonds in a public offering (the  "Offering")
according  to the terms and  conditions  of a Placement  Agent  Agreement  dated
November __, 1995 (the "Placement Agent Agreement").

         The Company  and the  Placement  Agent  desire to  establish  an escrow
account in which funds  received  from  subscribers  will be  deposited  pending
completion of the escrow and impound period. U.S. Trust Company of California is
a bank, as defined in Section 3(a)(6) of the Securities Exchange Act of 1934 and
agrees to serve as Escrow and  Impound  Agent in  accordance  with the terms and
conditions   set  forth  herein  and  subject  to  the  approval  of  any  state
administrator  exercising proper jurisdiction and authority with respect to this
Agreement (collectively, "State Administrators").

   
         The purpose of this Escrow and Impound  Agreement is to comply with the
provisions  of Rules  10(b)-9 and 15c2-4 under the  Exchange Act of 1934,  state
laws that may be applicable and regulations adopted thereunder and the terms and
conditions of the Placement  Agent  Agreement.  The term Selected Dealer as used
herein shall include the Placement  Agent and other agent and/or other  selected
dealers as part of the selling group,  all of whom shall be registered  with the
Securities and Exchange  Commission and under the securities  laws of the states
in which such  Selected  Dealer  sells the CAS  Bonds,  and all of whom shall be
members of the National  Association of Securities Dealers. All Selected Dealers
shall be bound by this Agreement.  However,  for purposes of communications  and
directives  of the  Selected  Dealers,  the Escrow and  Impound  Agent need only
accept those communications and directives signed by the Placement Agent.
    

                                   AGREEMENT
     Now therefore, in consideration of the foregoing, it is hereby agreed
as follows:

         1.  Establishment  of Escrow and Impound  Account.  The parties  hereby
establish  an  interest-bearing  escrow and impound  account with the Escrow and
Impound  Agent,  which escrow  account shall be entitled ILX CAS Bond Escrow and
Impound  Account (the "Escrow and Impound  Account").  Each Selected Dealer will
instruct  subscribers to make checks for  subscriptions  payable to the order of
the Escrow and Impound  Agent.  Any checks  received  that are made payable to a
party other than the Escrow and Impound  Agent shall be returned to the Selected
Dealer who submitted the check.

   
         2. Escrow and Impound Period. The Escrow and Impound Period shall begin
with the  commencement of the Offering and shall terminate on December 15, 1995,
or such later date  selected by the  Company,  in its sole  discretion,  but not
later than January 14, 1995 (the  "Termination  Date");  provided  that,  if the
Company  provides a written  statement to the Escrow and Impound  Agent that the
Company has accepted  subscriptions  for at least $2,000,000 in principal amount
of CAS Bonds and the Escrow and Impound  Agent has  received  gross  proceeds of
$2,000,000 in "collected funds" (defined below) (the "Minimum Subscriptions") by
and before the  Termination  Date,  then the Escrow and Impound  Period shall be
extended until and including the date of the "Final Closing" (as defined below).
For purposes of this Agreement,  the term "collected funds" shall mean all funds
received  by the  Escrow and  Impound  Agent that have  cleared  normal  banking
channels  and are in the form of cash or cash  equivalents able to be  converted
into cash on a same day basis.
    

During the Escrow and Impound Period,  the Company is aware and understands that
it is not entitled to any funds received into escrow and no amounts deposited in
the Escrow and Impound  Account  shall become the property of the Company or any
other  entity,  or be subject to the debts of the  Company or any other  entity,
except to the extent that such funds are directed to be paid in connection  with
the Initial Closing, as defined in the Placement Agent Agreement.

         3. Deposits into the Escrow and Impound  Account.  Each Selected Dealer
agrees that it shall promptly  deliver all monies received from  subscribers for
the payment of the CAS Bonds to the Escrow and Impound  Agent for deposit in the
Escrow and Impound Account  together with a written account of each sale,  which
account shall set forth,  among other things, the subscriber's name and address,
the  number of CAS Bonds  purchased,  the  amount  paid  therefor,  whether  the
consideration  received was in the form of a check or wire transfer, the date of
said check or wire transfer,  and the date received by such Selected Dealer. All
monies so deposited in the Escrow and Impound Account are  hereinafter  referred
to as the "Escrow and Impound Amount."

         4.       Disbursements from the Escrow and Impound Account.

   
                  A. If the  Escrow  and  Impound  Agent  does not  receive  the
Minimum  Subscriptions  prior to the  Termination  Date,  the Escrow and Impound
Agent promptly shall notify each of the applicable State  Administrators  if and
as required, by telephone or telecopy confirmed in writing, of such fact (or, if
permitted,  shall  notify the Company, which shall notify the  applicable  State
Administrators  as required),  and shall  promptly,  thereafter,  refund to each
subscriber the amount received from the subscriber,  without deduction, penalty,
or expense to the subscriber,  and the Escrow and Impound Agent shall notify the
Company  and  each  Selected  Dealer  of its  distribution  of the  funds.  Such
distribution  shall  include  each  subscriber's  pro rata share of any interest
earned  while the  subscriber's  funds were on deposit in the Escrow and Impound
Account as set forth in paragraph 6 hereof.  The purchase money returned to each
subscriber  shall be free and clear of any and all claims of the  Company or any
of its creditors.
    

                  B. If the  Escrow  and  Impound  Agent  receives  the  Minimum
Subscriptions  prior to the  Termination  Date in collected  funds and the other
conditions  (as set forth  below) are met,  the Escrow and  Impound  Agent shall
release the  collected  funds then on deposit in the Escrow and Impound  Account
based on Subscriptions  as to which the Initial Closing relates,  along with all
accrued interest thereon,  as directed by the Company on the date of the Initial
Closing.

         The Minimum  Subscriptions  may be met by all collected  funds that are
deposited during the Escrow and Impound Period. However, escrow cannot be broken
and the  Offering  may not  proceed to any  Closing  (as  defined  below)  until
collected  funds have been collected  through the normal banking  channels in an
aggregate amount sufficient to meet the Minimum Subscriptions. In no event may a
Selected Dealer  substitute its own good check for the check of a purchaser that
has  insufficient   funds,  nor  otherwise  purchase  to  satisfy  the  offering
contingency,  unless  purchasing for investment  prior to the termination of the
Escrow and Impound  Period,  and the  offering  document  discloses  the maximum
amount of such potential  purchase,  and such arrangement has been approved,  to
the extent required by applicable law, by the State Administrators.

   
         The Escrow and  Impound  Agent will not  release the Escrow and Impound
Amount to the Company until the Company has provided  written notice that it has
accepted  subscriptions for the Minimum  Subscriptions and, if and to the extent
required by law (it being  understood  that the Escrow and Impound  Agent has no
duty to investigate the law), each of the State Administrators identified by the
Company  in  writing  to the  Escrow  and  Impound  Agent has  entered  an order
authorizing the release of funds in the Escrow and Impound Account. If required,
such  order  will be  entered  only five  business  days  after  receipt  by the
State Administrator of an application that includes the following:
    

                  (i) A  verified  statement  duly  executed  by the  Escrow and
Impound Agent setting forth the total amount in collected  funds on deposit with
the Escrow and Impound Agent on the most recent practicable date,
(including  purchases  for which check or other payment had been received by the
purchaser  and were  subsequently  collected as provided in paragraph 5 hereof),
and  states  therein  that all of the  conditions  of this  Escrow  and  Impound
Agreement have been met; and

                  (ii) A verified  statement  duly  executed by the Company that
states:

                           a. That  there  have been no  material  omissions  or
changes  in the  financial  condition  of  the  Company,  or  other  changes  of
circumstances,  that  would  render  the amount of the  Proceeds  inadequate  to
finance,  to the extent described in the registration  statement,  the Company's
purposes set forth in the registration statement; and

                           b. That  there  have been no  material  omissions  or
changes that would  render the  representations  contained  in the  registration
statement to be fraudulent, false, or misleading.

                  C. If the Escrow and Impound  Agent  previously  has  released
funds to the Company  pursuant to  paragraph B of this  Section,  the Escrow and
Impound Agent shall release to the Company all additional  funds  deposited with
respect to the Offering,  together  with all interest  earned  thereon,  for all
subscriptions  regarding  which  the  Company  has given  written  notice of its
acceptance to the Escrow and Impound Agent on the Final Closing Date, which date
shall be selected by the Company and may be after the Termination Date.

         5.       Collection Procedure.

                  A. The  Escrow  and  Impound  Agent  hereby is  authorized  to
forward each check for collection  and, upon  collection of the proceeds of each
check,  deposit the collected proceeds in the Escrow and Impound Account.  As an
alternative,  the Escrow and Impound  Agent may  telephone the bank on which the
check is drawn to  confirm  that the check  has been  paid.  Any check  returned
unpaid to the Escrow and Impound Agent shall be returned to the Selected  Dealer
that submitted the check.  In such cases,  the Escrow and Impound Agent promptly
will notify the Company of such return.

   
                  B. If the Company rejects in whole any  subscription for which
the Escrow and Impound Agent already has collected funds, the Escrow and Impound
Agent shall promptly  return the entire amount paid by the rejected  subscriber,
with accrued  interest,  by mailing a check to the rejected  subscriber.  If the
Company rejects in part any  subscription for which the Escrow and Impound Agent
has  collected  funds,  the Escrow and Impound Agent shall  promptly  return the
amount paid by the  subscriber in  connection  with the rejected  portion,  with
accrued interest, by mailing a check to the rejected subscriber.  If the Company
rejects,  in whole or in part, any subscription for which the Escrow and Impound
Agent has not yet collected funds but has submitted the  subscriber's  check for
collection,  the Escrow and  Impound  Agent shall  promptly  mail a check in the
applicable  rejected  amount to the  rejected  subscriber  after the  Escrow and
Impound  Agent has cleared such funds.  If the Escrow and Impound  Agent has not
yet  submitted  a rejected  subscriber's  check for  collection,  the Escrow and
Impound  Agent  shall  promptly  remit the  subscriber's  check  directly to the
subscriber.
    

   
         6.  Investment  of Escrow  Amount.  The Escrow and Impound  Agent shall
invest, at reasonable and convenient times after receipt, the Escrow and Impound
Amount only in short-term securities issued or guaranteed by the U.S. Government
or in money market funds of the Trustee,  it's affiliates or other entities that
invest in such  securities.  If the funds of the Escrow and Impound Account have
been so invested, refunds to subscribers pursuant to paragraph 4A or paragraph 5
hereof shall  include each  subscriber's  pro rata share of any interest  earned
while the subscriber's funds were on deposit. The Escrow and Impound Agent shall
have no liability for funds invested in accordance with this paragraph 6.

         7.  Compensation of Escrow and Impound Agent. The Company shall pay the
Escrow and Impound  Agent a fee for its escrow  services in an amount of $_____.
If it is  necessary  for the Escrow  and  Impound  Agent to return  funds to the
purchasers  of the CAS Bonds,  the  Company  shall pay to the Escrow and Impound
Agent an  additional  amount  sufficient  to reimburse it for its actual cost in
disbursing  such  funds.  However,  no such  fee,  reimbursement  for  costs and
expenses,  indemnification  for any  damages  incurred by the Escrow and Impound
Agent, or any monies  whatsoever shall be paid out of or chargeable to the funds
on deposit in the Escrow and Impound Account upon reasonable prior notice.

         8. Books and Records. During the term of this Agreement, the Escrow and
Impound  Agent  shall  keep  accurate  books  and  records  of all  transactions
hereunder.  The Company and the Placement  Agent shall have access to such books
and records at all reasonable times upon reasonable prior notice.
    

   
         9. Liability of the Escrow and Impound Agent; Indemnity. The Escrow and
Impound Agent may  conclusively  rely on, and shall be protected when it acts in
good faith upon, any statement,  certificate, notice, request, consent, order or
other  document  that it  believes to be genuine and that has been signed by the
proper  party.  The Escrow and Impound  Agent shall have no duty or liability to
verify any such statement,  certificate,  notice,  request,  consent,  order, or
other  document  that it in good  faith  believes  to be  genuine  and its  sole
obligation  shall be to act only as expressly set forth in this  Agreement.  The
Escrow and Impound Agent shall be under no obligation to institute or defend any
action,  suit, or proceeding or otherwise  incur any expense in connection  with
this Agreement unless it is indemnified by the Company or Placement Agent to its
satisfaction. The Escrow and Impound Agent may consult counsel in respect of any
question  arising under this  Agreement,  and the Escrow and Impound Agent shall
not be liable for any action  taken,  or  omitted,  in good faith upon advice of
such  counsel.  The Company and the  Placement  Agent hereby  indemnify and hold
harmless  the  Escrow and  Impound  Agent  from and  against  any and all loses,
claims,  damages,  liabilities  and reasonable  expenses,  including  reasonable
attorney  fees,  that Escrow and Impound Agent may incur in connection  with the
performance of its duties hereunder, except that such indemnity shall not extend
to losses, claims,  damages,  liabilities,  or expenses that result, directly or
indirectly  from the gross  negligence  of the Escrow and  Impound  Agent of its
obligations under this agreement.
    

         10. This Agreement  shall be binding upon, and inure to, the benefit of
the parties hereto, their heirs, successors, and assigns.

         11. This Agreement  shall terminate in its entirety when all the Escrow
and Impound Amount has been distributed as provided in paragraph 4, above.

   
         12.  The  parties  hereby   incorporate  by  reference  the  terms  and
conditions  of  Section  603(a)-(d),  603(f),  608(b)  and 610 of the  Indenture
between Escrow and Impound Agent, as "Trustee" thereunder,  and the Company, and
agree that all reference to "Trustee" therein shall be deemed to refer to Escrow
and  Impound  Agent  for  purposes  of  incorporating  such  provisions  in this
Agreement.
    


The Company,  the Placement Agent, and the Escrow and Impound Agent have entered
into  this   Agreement  on  this  ___  day  of   ________________   in  multiple
counterparts, each of which shall be considered an original.

                                    BROOKSTREET SECURITIES CORPORATION, for
                                    itself and as agent for the other
                                    Selected Dealers

                                    By:
                                    Its:

                                    ILX INCORPORATED, an Arizona corporation

                                    By:
                                    Its:

                                    ESCROW AND IMPOUND AGENT

                                    By:
                                    Its:

<PAGE>



                                ILX INCORPORATED
                            (an Arizona corporation)
               10% Convertible Adjustable Secured Bonds Due 2000

                          SOLICITING DEALER AGREEMENT
                             ________________, 1995
Ladies/Gentlemen:
     We have agreed to use our best efforts to sell a minimum of $2,000,000  and
a maximum of up to  $5,000,000  aggregate  principal  amount of 10%  Convertible
Adjustable  Secured  Bonds  Due 2000  (the  "Bonds")  of ILX  Incorporated  (the
"Company").  The Bonds are hereinafter sometimes referred to collectively as the
"Securities."  The  Securities are being offered by us as agent for the Company.
The  Securities  and the terms of the offering  are more fully  described in the
enclosed Prospectus, receipt of which you hereby acknowledge.
     We are hereby inviting  certain  Soliciting  Dealers,  subject to the other
terms  and  conditions  set  forth  below  and in such  Prospectus,  to  solicit
subscriptions  for the  Securities.  You  hereby  confirm  that you are a dealer
actually engaged in the investment  banking or securities  business and that you
are  either  (i) a  member  in good  standing  of the  National  Association  of
Securities Dealers,  Inc. (the "NASD") or (ii) a dealer with its principal place
of business  located  outside the United States,  its territories or possessions
and not required to be registered under the Securities Exchange Act of 1934 (the
"1934 Act") who hereby  agrees not to make any sales  within the United  States,
its  territories or its  possessions or to persons who are nationals  thereof or
residents therein. You hereby agree to comply with the provisions of Sections 24
and 34 of Article Ill of the Rules of Fair Practice of the NASD,  and if you are
a foreign  dealer and not a member of the NASD,  you also agree to comply  with:
(i) the NASD's interpretation with respect to free-riding and withholding,  (ii)
the  provisions  of  Sections  8 and 36 of  Article  III of such  Rules  of Fair
Practice,  as  though  you were a member of the NASD,  and (iii)  Section  25 of
Article III thereof as that Section applies to non-member foreign dealers.
     The public  offering  price of the Units is $1,000 per Bond.  By  directing
payment  from  the  Escrow  Account  (as  defined  below)  we will  pay to you a
commission  of 5  percent of the gross  proceeds  from the sale of each     Bond
sold by the Company  pursuant  to a  subscription  therefor  (a  "Subscription")
solicited by you.  Payment will be made  promptly on the Initial  Closing or the
Final  Closing  (both as defined in the Placement  Agent  Agreement);  provided,
however,  that in the event that a sale of a Bond for which you have solicited a
Subscription shall not occur,  whether by reason of the failure of any condition
specified  herein or the Sales Agency  Agreement,  no  commission  or payment in
respect thereof shall be due. Commissions and payments will be payable only with
respect to transactions  lawful in the jurisdiction  where they occur. You agree
that the Company  shall have no  responsibility  or liability for the payment of
commissions to you.
     You  agree  to  submit  on  behalf  of each  person  desiring  to  purchase
Securities, a Subscription in form and substance satisfactory to the Company and
all documents, if any, required under state securities laws. You shall ascertain
that  each  Subscription  has been  properly  completed.  All  payments  for the
Securities shall be made by check payable to the order of "U.S. Trust Company of
California, N.A. as Escrow Agent for ILX Incorporated"
     You agree to promptly  submit on behalf of each person desiring to purchase
Securities a completed Subscription,  as well as all checks received by you from
subscribers    to   U.S.    Trust    Company    of    California,    N.A.,    at
____________________________________, California (the "Escrow Agent").
     Subscriptions  for Securities shall be made only during the offering period
described in the Prospectus. You shall have no reasonable grounds to believe, on
the basis of having  received and examined the  Prospectus,  including,  without
limitation,  the "Use of Proceeds" sections thereof, that all material facts are
not adequately  and  accurately  disclosed and provide a basis for evaluating an
investment in the Company. For purposes of evaluating the Company, you recognize
that under NASD rules you may rely on the information from an inquiry  conducted
by another NASD member only if you have reasonable  grounds to believe that such
inquiry was  conducted  with due care,  the results of the inquiry were given to
you with the  permission  of the NASD  member  that made the inquiry and that no
NASD member that  participated  in the inquiry is a sponsor or  affiliate of the
sponsor of the Company.
     All subscriptions solicited by you will be strictly subject to confirmation
by us and acceptance thereof by the Company. Neither you nor any other person is
authorized   to  give  any   information,   written   or   oral,   or  make  any
representations,  written  or oral,  in  connection  with the  offer and sale of
Securities  other than those  contained (i) in the Prospectus in connection with
the  sale of any of the  Securities  or (ii)  any  supplemental  sales  material
supplied or prepared by the Company and  delivered to you by the Company for use
in making offers of  Securities.  No dealer is authorized to act as agent for us
when  offering  any of the  Securities  to the  public  or  otherwise,  it being
understood that you and each other Soliciting Dealer are independent contractors
with us. Nothing herein  contained shall  constitute you or any other Soliciting
Dealer an association or partner with us.
     Upon  release by us, you may offer the  Securities  at the public  offering
price, subject to the terms and conditions hereof.
     We will provide you with such number of copies of the  enclosed  Prospectus
and such  number of copies of  amendments  and  supplements  thereto  as you may
reasonably  request. If the Company provides us with supplemental sales material
to be used in connection with the solicitation of Securities of the Company,  we
will  provide  such  materials  to you.  In the  event  you  elect  to use  such
supplemental  sales material,  you agree that such material shall not be used in
connection with the solicitations of Securities  unless  accompanied or preceded
by the  Prospectus  as then  currently  in effect  and as it may be  amended  or
supplemented  in the  future.  You  agree  that you will  deliver  a copy of the
Prospectus,  and any amendments or supplements  thereto,  to each person to whom
you make an offer of Securities and that you will not disseminate or publish any
advertisement  relating to your  solicitation  of subscribers for the Securities
(including,  without limitation,  any so-called  tombstone  advertisement or any
advertisement relating to seminars) (i) the form of which has not been submitted
to the NASD by the Company and (ii) that has not been approved in writing by the
Company.
     This  Agreement  shall  terminate  at the close of business on the 45th day
after the  completion of the sale of all the  Securities by the Company,  unless
earlier terminated.
     We shall have full  authority to take such action as we may deem  advisable
in respect  to all  matters  pertaining  to the  offering.  We shall be under no
liability  to you except for lack of good  faith and for  obligations  expressly
assumed by us in this Agreement. Nothing contained in this paragraph is intended
to operate as, and the  provisions of this  paragraph  shall not  constitute,  a
waiver by you of compliance with any provision of the Securities Act of 1933, as
amended (the "1933 Act"), or of the rules and regulations thereunder.
     Upon application to us, we will inform you as to the jurisdictions in which
we believe the Securities have been qualified for sale under, or are exempt from
the requirements of, the respective  securities laws of such jurisdictions,  but
we  assume  no  responsibility  or  obligation  as to your  right  to  sell  the
Securities in any jurisdiction. You agree that we may limit the number of offers
and sales which may be made, or the number of the Securities  which may be sold,
by you  in any  jurisdiction.  You  agree  not to  sell  the  Securities  in any
jurisdiction where such sale by you is prohibited.
     You warrant and  represent  that you and your agents and employees are duly
licensed to sell the Securities in those  jurisdictions  in which you do so. You
further agree that you will  promptly  notify us of any changes in your, or your
agent's or employee's, status as a licensed broker-dealer in any jurisdiction in
which you or your  agent or your  employee  has been  offering  or  selling  the
Securities. If necessary, we will cause to be filed with the Department of State
of New York a Further State Notice with respect to the Securities and will cause
to be sent to the  Pennsylvania  Securities  Commission a list of the Soliciting
Dealers to whom this Agreement is initially being sent.
    You confirm that you are familiar with  Securities Act Release No. 4698 and
Rule 15c2-8 under the 1934 Act,  relating to the distribution of preliminary and
final  prospectuses,  and  confirm  that  you  have  complied  and  will  comply
therewith.  We will make available to you, to the extent they are made available
to us by the  Company,  such  number  of  copies  of the  Prospectus  as you may
reasonably request for the purposes  contemplated by the 1933 Act, the 1934 Act,
and the applicable rules and regulations thereunder.
     In making any offer or sale of the  Securities,  you shall  comply with the
provisions  of the 1933 Act and the 1934 Act,  you shall  comply with all of the
provisions of this Soliciting Dealer Agreement, and you shall take all necessary
actions  pursuant  to  instructions  given by  counsel  to the  Company or us or
otherwise required to permit the offer and sale of the Securities to comply with
the securities or "blue sky" laws of the  jurisdictions in which you make offers
or sales of the Securities.
     This  Agreement  shall  inure to the  benefit  of and be  binding  upon the
parties and their respective  successors and permitted  assigns,  this Agreement
and its conditions and  provisions  being for the sole and exclusive  benefit of
the parties hereto and their respective  successors and permitted  assigns,  and
for the benefit of no other person, firm, partnership or corporation.
     The terms  used  herein,  unless  defined  otherwise,  shall  have the same
meaning as in the Sales Agency Agreement.
     This Agreement may be amended only by means of a written  document,  signed
by the party to be  bound,  and may not be  assigned  by you  without  our prior
written consent.

     This  Agreement  shall be governed by and construed in accordance  with the
laws of the State of  California.  Any notice  from us to you shall be deemed to
have been duly  given if mailed or  telegraphed  to you at the  address to which
this Agreement is mailed.

     Please confirm your agreement hereto by signing and returning at once to us
at 2361 Campus Drive, Suite 210, Irvine, California 90245. Upon receipt thereof,
this letter and such signed  duplicate copy will evidence the agreement  between
us.
                               Very truly yours,
                               BROOKSTREET SECURITIES CORPORATION

                               By:
                                   (Authorized Representative)
Accepted:

(Signature of Selected Dealer)


(Address to which all communications
are to be sent)

Fax No.:







                                ILX Incorporated

                                       and

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

                                   As Trustee



                                    INDENTURE

                      Dated as of __________________, 1995





   
                               $2,000,000 Minimum

                               $5,000,000 Maximum
    

               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 or of which it is originally issued by the Company to the initial
purchaser in connection with the public offering of the Bonds,  which date shall
be the closing date (determined  under the Placement Agent Agreement between the
Company and Brookstreet Securities  Corporation) upon which the Company received
the proceeds  from the purchase 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 (ii)
the  Company's  Series B  Preferred  Stock,  and  (iii) the  Company's  Series C
Preferred Stock, each as defined in the Company's Articles of Incorporation,  as
amended,  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.

   
    

         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  $5,000,000  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 $5,000,000 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
$5,000,000  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  Placement  Agent  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 $5,000,000 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.
                          9 Months       9 Months      -----------------------------------------------------------------------------
                           Ended          Ended              1994            1993             1992            1991           1990 
                          9/30/95        9/30/94
                        ------------------------------------------------------------------------------------------------------------
 <S>                     <C>             <C>             <C>             <C>              <C>              <C>          <C>     
PRIMARY:
Net income (loss)        $1,540,100     $1,994,921       $ 2,148,287     $ 2,076,231      $ 1,325,874      ($307,051)   ($1,602,093)
Less: Cumulative 
 preferred dividends        (52,471)       (37,208)          (33,529)         (7,641)
                        ------------------------------------------------------------------------------------------------------------
                         $1,487,629     $1,957,713       $ 2,114,758     $ 2,068,590      $ 1,325,874      ($307,051)   ($1,602,093)
                        ============================================================================================================
Weighted average common
 shares outstanding before
 common equivalents      12,473,623    12,328,084        12,344,257      11,605,513       11,229,991      7,858,277      5,668,865
Common equivalent stock
 options/warrants           115,796        16,920             8,989          76,273
Common equivalent               
 preferred stock            110,000       110,000           110,000         110,000
                         -----------------------------------------------------------------------------------------------------------
                         12,699,419    12,455,004        12,463,246      11,791,786       11,229,991      7,858,277      5,668,865
                         ===========================================================================================================
Net income (loss) 
 per share (dollars)          $0.12         $0.16             $0.17           $0.18            $0.12         ($0.04)        ($0.28)
                         ===========================================================================================================


Pro-forma adjustment for 
conversion of CAS Bonds
(Minimum)                   800,000        800,000           800,000

Pro-forma income per 
common equivalent share
(Minimum)                     $0.11          $0.15             $0.16

Pro-forma adjustment
for conversion of CAS
Bonds (Maximum)          $2,000,000      2,000,000         2,000.000

Pro-forma income per
common equivalent
share (Maximum)               $0.10          $0.14             $0.15

FULLY DILUTED:
Net income (loss) 
per above                $1,540,100     $1,994,921       $ 2,148,287     $ 2,076,231      $ 1,325,874      ($307,051)   ($1,602,093)
                        ============================================================================================================
Average common and 
 equivalent shares 
 per above               12,699,419     12,455,004        12,463,246      11,791,786       11,229,991      7,858,277      5,668,865
Common equivalent 
 preferred stock            488,573        509,121           507,988         509,420
                        ------------------------------------------------------------------------------------------------------------
                         13,187,992     12,964,125        12,971,234      12,301,206       11,229,991      7,858,277      5,668,865
                        ============================================================================================================
Net income (loss) 
 per share (dollars)          $0.12          $0.15             $0.17           $0.17            $0.12         ($0.04)        ($0.28)
                        ============================================================================================================
    
</TABLE>


<TABLE>

                COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

<CAPTION>
   
                                Nine Months                Nine Months
                                  Ended                       Ended
                               September 30                September 30,                    Years Ended December 31,
                     -------------------------------- --------------------- ------------------------------------------------------
                            1995                               1994        
                        Pro forma(1)                       Pro forma (1)   
                     Maximum(2) Minimum(3)    1995    Maximum(2) Minimum(3)    1994       1993       1992       1991       1990     
                     -------------------------------- --------------------- ------------------------------------------------------
<S>                     <C>     <C>        <C>        <C>        <C>        <C>        <C>       <C>         <C>        <C>
Net Income (loss)
before income taxes
and after minority
interest             $1,228,499 $1,453,499 $1,603,499 $1,486,488 $1,786,488 $1,986,488 $1,976,231 $1,225,874 ($307,051) ($1,602,093)
                     ---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------  --------   ----------

Add fixed charges:
 Interest expense     1,211,850    986,850    836,850  1,166,141    866,141    666,141    599,238    643,023   473,598      395,509

Amortization of debt
 service                 79,100     79,100     79,100    140,600    140,600    140,600     93,150    185,209    42,839

Rental expense          135,064    135,064    135,064    149,667    149,667    149,667    105,333     46,000

                     ---------------------------------------------------------------------------------------------------------------
Total fixed charges   1,426,014   1,201,014  1,051,014  1,456,408  1,456,408   956,408    797,721    874,232   516,437      395,509
                     ---------------------------------------------------------------------------------------------------------------

Net income (loss)
 as adjusted         $2,654,513  $2,654,513 $2,654,513 $2,942,896 $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              1.86        2.21       2.53       2.02       2.54       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.

(2)    Assumes $5,000,000 of the CAS Bonds are outstanding during the applicable
       periods.

(2)    Assumes $2,000,000 of the CAS Bonds are outstanding during the applicable
       periods.

</FN>

</TABLE>


                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934





For The Quarter Ended September  30, 1995      Commission File Number 33-16122
                      -------------------                             --------


                                ILX INCORPORATED
                                ----------------
             (Exact name of registrant as specified in its charter)


            ARIZONA                                       86-0564171
- -------------------------------             ------------------------------------
(State or other jurisdiction of             (IRS Employer Identification Number)
 incorporation or organization)

                  2777 East Camelback Road, Phoenix, AZ 85016
                  -------------------------------------------
                    (Address of principal executive offices)

        Registrant's telephone number, including area code   602-957-2777
        -----------------------------------------------------------------

Former name,  former  address,  and former  fiscal year,  if changed  since last
report.


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 the number of shares  outstanding  of each of the  issuer's  classes of
stock, as of the latest practicable date.


            Class                          Outstanding at September 30, 1995
- -------------------------------            ---------------------------------
Common Stock, without par value                    12,587,739 shares
Preferred Stock, $10 par value                        412,517 shares


<PAGE>
<TABLE>


                       ILX INCORPORATED AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

<CAPTION>


                                                           September 30,    December 31,
                                                                1995            1994
                                                                ----            ----
                                                            (Unaudited)
<S>                                                        <C>             <C>

Assets

  Cash and cash equivalents                                $  2,030,209    $  3,635,587
  Notes receivable, net                                       8,392,462       6,750,896
  Resort property held for timeshare sales                   18,042,711       9,407,733
  Resort property under development                           1,045,515       1,735,592
  Land held for sale                                          1,672,168       1,673,168
  Deferred assets                                               834,198         749,999
  Property and equipment, net                                 1,360,473       1,437,227
  Deferred income taxes                                       1,486,846       1,283,179
  Other assets                                                2,129,279       1,730,023
                                                           ------------    ------------
                                                           $ 36,993,861    $ 28,403,404
                                                           ============    ============

Liabilities and Shareholders' Equity

  Accounts payable                                         $  1,775,538    $  1,581,659
  Accrued and other liabilities                               2,649,870       1,488,816
  Income taxes payable                                          103,553            --
  Genesis funds certificates                                  1,366,379       1,612,457
  Due to affiliates                                             478,512         984,534
  Deferred income                                                 1,643         365,195
  Notes payable                                              10,621,700       4,881,861
  Notes payable to affiliates                                 2,438,757       2,000,584
                                                           ------------    ------------
                                                             19,435,952      12,915,106
                                                           ------------    ------------

Minority interests                                            2,876,855       2,531,169
                                                           ------------    ------------

Shareholders' Equity

  Preferred stock, $10 par value;
   10,000,000 shares  authorized;
   412,517 and 430,313 shares issued
   and outstanding; liquidation
   preference of $4,125,170 and $4,303,130, respectively      1,523,476       1,648,755

  Common stock, no par value;
   40,000,000 shares authorized;
   12,587,739 issued and 12,567,739 outstanding
   at September 30, 1995 and 12,405,325 shares
   issued and outstanding at December 31, 1994                9,309,501       8,972,969

  Treasury stock, at cost, 20,000 shares                        (25,032)             --

  Additional paid in capital                                     30,160          30,000

  Retained earnings                                           3,842,949       2,305,405
                                                           ------------    ------------
                                                             14,681,054      12,957,129
                                                           ------------    ------------
                                                           $ 36,993,861    $ 28,403,404
                                                           ============    ============

                 See notes to consolidated financial statements
</TABLE>
<PAGE>
<TABLE>



                       ILX INCORPORATED AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)

<CAPTION>


                                                 Three months ended             Nine months ended
                                                     September 30,                 September 30,
                                                     ------------                  -------------
                                              1995            1994             1995            1994
                                              ----            ----             ----            ----
<S>                                    <C>              <C>              <C>              <C>

Revenues

  Sales of timeshare interests         $   5,930,648    $   5,828,785    $  16,548,152    $  14,094,357
  Resort operating revenue                 2,321,423        2,156,286        6,358,548        6,193,016
  Sales of land                                 --            125,960             --          2,184,638
  Sales of consumer products                 158,537           85,261          437,175           85,261
                                       -------------    -------------    -------------    -------------
                                           8,410,608        8,196,292       23,343,875       22,557,272
                                       -------------    -------------    -------------    -------------

Cost of sales and operating expenses

  Cost of timeshare interests sold         2,286,937        2,076,327        6,089,296        4,862,089
  Cost of resort operations                2,729,194        1,954,948        6,569,344        5,596,774
  Cost of land sold                             --            106,520             --          1,741,477
  Cost of consumer products                  120,989           41,733          293,359           41,733
  Advertising and promotion                1,804,247        1,612,740        4,819,673        3,983,606
  General and administrative                 795,356          894,947        2,281,762        1,833,899
  Provision for doubtful accounts            347,598          341,893          950,917          808,694
                                       -------------    -------------    -------------    -------------
                                           8,084,321        7,029,108       21,004,351       18,868,272
                                       -------------    -------------    -------------    -------------

Operating income                             326,287        1,167,184        2,339,524        3,689,000

Other income (expense)
  Interest expense                          (380,611)        (166,298)        (836,850)        (466,109)
  Interest income                            161,562           90,217          446,511          232,288
                                       -------------    -------------    -------------    -------------

Income before minority interests             107,238        1,091,103        1,949,185        3,455,179
  and income taxes
Minority interest                                948         (380,229)        (345,686)      (1,218,440)
Income taxes                                 384,727         (241,818)         (63,399)        (241,818)
                                       -------------    -------------    -------------    -------------

Net income                             $     492,913    $     469,056    $   1,540,100    $   1,994,921
                                       =============    =============    =============    =============

Net income per common and
 equivalent share                      $        0.04    $        0.04    $        0.12    $        0.16
                                       =============    =============    =============    =============

Number of common and equivalent
    shares                                13,009,355       12,487,878       12,699,419       12,455,004
                                       =============    =============    =============    =============
Net income per share assuming
 full dilution                         $        0.04    $        0.04    $        0.12    $        0.15
                                       =============    =============    =============    =============

Number of fully diluted shares            13,493,935       12,996,703       13,187,992       12,964,125
                                       =============    =============    =============    =============



                 See notes to consolidated financial statements
</TABLE>
<PAGE>

<TABLE>


                       ILX INCORPORATED AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
<CAPTION>


                                                                                   Nine months ended
                                                                                     September 30,
                                                                                     ------------
                                                                                 1995             1994
                                                                                 ----             ----

<S>                                                                       <C>              <C>
 
Cash flows from operating activities:
  Net income                                                              $   1,540,100    $   1,994,921
  Adjustments to reconcile net income to
    net cash (used in) provided by operating activities:
    Undistributed minority interest                                             345,686          538,712
    Additions to notes receivable                                            (9,018,079)      (6,848,448)
    Proceeds from sale of notes receivable                                    6,425,596        6,842,216
    Provision for doubtful accounts                                             950,917          808,694
    Depreciation and amortization                                               491,086          489,310
    Increase in deferred income taxes                                          (203,667)        (364,909)
    Amortization of guarantee fees                                               79,100          104,950
    Change in assets and liabilities:
        (Increase) decrease in resort property held for timeshare sales      (5,655,558)         463,525
        Increase in resort property under development                          (344,115)         (55,825)
        Decrease in land held for sale                                            1,000        1,401,600
        Increase in other assets                                               (408,206)      (1,111,796)
        Increase (decrease) in accounts payable                                 193,879         (452,013)
        Increase in accrued and other liabilities                             1,056,124          409,309
        Increase in income taxes payable                                        103,553           45,488
        Decrease in Genesis funds certificates                                 (246,078)        (560,683)
        Decrease in due to affiliates                                          (506,022)        (157,033)
        Decrease in deferred income                                            (363,552)        (456,899)
                                                                          -------------    -------------
Net cash (used in) provided by operating activities                          (5,558,236)       3,091,119
                                                                          -------------    -------------

Cash flows from investing activities:
  Increase in deferred assets                                                  (163,299)        (843,304)
  Purchases of plant and equipment                                             (112,210)        (754,273)
                                                                          -------------    -------------
Net cash used in investing activities                                          (275,509)      (1,597,577)
                                                                          -------------    -------------

Cash flows from financing activities:
  Proceeds from notes payable to affiliates                                     900,000             --
  Principal payments on notes payable to affiliates                            (461,827)        (502,888)
  Proceeds from notes payable                                                 7,715,212        1,254,666
  Principal payments on notes payable                                        (3,973,773)      (2,840,927)
  Proceeds from issuance of common stock                                         74,181           93,535
  Acquisition of treasury stock                                                 (25,032)            --
  Redemption of preferred stock                                                    (185)          (4,235)
  Redemption of common stock                                                       (185)          (1,786)
  Preferred stock dividend payments                                                 (24)            --
                                                                          -------------    -------------
Net cash provided by (used in) financing activities                           4,228,367       (2,001,635)
                                                                          -------------    -------------

Net decrease in cash and cash equivalents                                    (1,605,378)        (508,093)
Cash and cash equivalents at beginning of period                              3,635,587        2,060,107
                                                                          -------------    -------------
Cash and cash equivalents at end of period                                $   2,030,209    $   1,552,014
                                                                          =============    =============



                 See notes to consolidated financial statements
</TABLE>
<PAGE>



                       ILX INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

Principles of Consolidation and Business Activities
- ---------------------------------------------------

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.

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  10-Q 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 three and nine month periods ended  September 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.

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.

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.  Revenue from
sales of  timeshare  interests  in  Varsity  Clubs of  America-Notre  Dame  were
recognized  by  the  percentage  of  completion   method  as   development   and
construction  proceeded  and as the costs of  development  and  profit  could be
reasonably  estimated  through August 15, 1995,  when the property was complete.
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.

Statements of Cash Flows
- ------------------------

Cash  equivalents  are highly liquid  investments  with an original  maturity of
three months or less.  During the three and nine month periods  ended  September
30, 1995 and 1994,  the Company paid  interest and income taxes and  capitalized
interest to resort property held for sale and under development as follows:

                           Three Months Ended         Nine Months Ended
                              September 30,              September 30,
                              ------------               ------------
                          1995          1994         1995           1994
                          ----          ----         ----           ----
Interest                $341,944      $156,598     $924,602       $394,054
Income taxes            $  2,786      $255,237     $136,286       $561,287
Interest Capitalized    $ 89,577      $  9,254     $216,380       $ 20,801

Reclassifications
- -----------------

The  financial  statements  for  prior  periods  have  been  reclassified  to be
consistent with the 1995 financial statement presentation.

Note 2 - Income Taxes

The deferred tax asset  valuation  allowance  decreased by $428,000 and $578,000
for the  three and nine  month  periods  ending  September  30,  1995 and $0 and
$610,000  for the three and nine month  periods  ending  September  30,  1994 to
reflect  management's  estimate of the future  benefit to be  provided  from the
utilization of Genesis's net operating loss carryovers in 1995 and Los Abrigados
tax  benefits  in 1994.  The  valuation  allowance  is  periodically  reduced as
management  develops new tax planning strategies to ensure that the Company will
benefit from the loss  carryovers  and other tax  benefits.  The decrease in the
valuation allowance reflects  management's estimate that the loss carryovers and
tax benefits will more likely than not be utilized.

Note 3 - Notes Payable

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
date through 1998.

During the first six months of 1995, the Company  borrowed  $4,068,049 on its $5
million construction financing commitment for the Varsity Clubs of America-Notre
Dame  facility  and paid  $644,190  in release  payments,  bringing  the balance
outstanding on the loan to $3,824,643 at September 30, 1995.

Note 4 - Notes Payable to Affiliates

In July 1995,  the Company  borrowed  $900,000 from  affiliates,  secured by 320
timeshare  interests in the Los  Abrigados  resort.  The note bears  interest at
13.5%, with interest due monthly and the principal due in full in July 1998.

Note 5 - Shareholders' Equity

During  the first  nine  months  of 1995,  holders  of 7,248  shares of Series C
Preferred Stock  exchanged  their shares for 12,080 shares of common stock.  The
exchanges  were  recorded as a reduction in  preferred  stock and an increase in
common  stock of $20,004.  Shares of stock valued at $2,532 and cash of $24 were
issued in the first nine months of 1995 for the  Dividend  Arrearage  due to the
holders  of Series C  Preferred  Stock who  converted  their  shares in the last
quarter of 1994 and first nine months of 1995.

During the second  quarter of 1995,  the Company  acquired  20,000 shares of its
common stock for $25,032.  The  acquired  shares have been  recorded as treasury
stock.

During the first nine  months of 1995,  the  Company  granted  18,600  shares of
restricted  common  stock,  valued at $14,806,  to  employees  in  exchange  for
services provided.

In July  1995,  the  Company  granted  options  for  25,000  shares  each to two
directors in exchange  for  services to be provided in the future.  The exercise
price for the options is $2 per share and the options expire in July 2000.

Effective June 1995, the Company  entered into a one year  consulting  agreement
for investor  relations,  broker  relations and public  relations  services.  In
exchange for the services to be provided,  the Company  issued  50,000 shares of
restricted  common stock and will issue an  additional  50,000 shares in January
1996.  The shares  have been  valued at $1.1875  per share and the cost is being
recognized over a one year period. In addition,  the Company granted options for
400,000  shares of common stock at $1.25 per share and 100,000  shares of common
stock at $1.625 per share. The options expire in June 1997.


Note 6 - Kohl's Ranch Lodge

In June 1995,  the Company  acquired the Kohl's  Ranch  Lodge,  a 10 acre rustic
resort near Payson, Arizona for a purchase price of $1,590,000,  consisting of a
$50,000  cash  down  payment,  assumption  of  an  existing  deed  of  trust  of
approximately  $932,250,  issuance  of a  $367,750  second  deed of trust to the
seller and the issuance of 120,000 shares of ILX restricted  common stock valued
at $2 per share. The Company began offering timeshare  intervals in the property
in the third quarter of 1995. The assumed first mortgage bears interest at prime
plus 1 1/4%, with $3,000 principal plus accrued interest payable monthly through
December 1, when the remaining  balance will begin being amortized over 36 equal
monthly  installments of principal and interest through  December 1998.  Release
fees of $750 per interval sold are applied to principal. The note payable to the
seller  bears  interest  at 8%,  with the first  year's  interest to be added to
principal on June 1, 1996.  Principal of $7,500 plus accrued interest is payable
monthly thereafter through June 2000. Release fees of $300 per interval sold are
applied to principal.

Note 7 - Varsity Clubs of America-Tucson

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  secured by a deed of trust to the seller of  $701,400.  The note
bears interest at 9.75%, payable in three equal annual payments of principal and
interest of $280,803 through June 1998.

Note 8 - Bond Offering

In June 1995,  the Company  signed a letter of intent to offer to the public $10
million in convertible secured bonds through Brookstreet  Securities Corporation
("Brookstreet").  Subsequently,  the offering was reduced to $3,000,000,  with a
$450,000 over allotment option.  The bonds will have a five year maturity,  bear
interest  at 10%,  and will be  convertible  to common  stock at prices  tied to
market rates, with a minimum price of $2.50 per share. The offering is scheduled
for November 1995.

Note 9 - Other

In  September  1995,  the  Company,  through  a limited  partnership  in which a
subsidiary of the Company is an 80% general  partner,  entered into an agreement
to acquire and develop the  "Orangemen  Club" at the Hotel Syracuse in Syracuse,
New York. The  partnership  intends to refurbish a portion of the Hotel Syracuse
into timeshare  suites and market  interests in these suites,  together with the
rights to use certain  common  areas of the hotel.  The  partnership  has a loan
commitment for $5 million for  acquisition  and  construction  financing and $30
million in receivables financing.

<PAGE>


                                ILX INCORPORATED

          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS


Results of Operations
- ---------------------

The  increases  in sales of timeshare  interests  from  $5,828,785  in the third
quarter of 1994 to $5,930,648 in the third quarter of 1995 and from  $14,094,357
for the first three quarters of 1994 to $16,548,152 for the first three quarters
of 1995 reflect 1995 sales of interests in Varsity Clubs of  America-Notre  Dame
and in the Kohl's Ranch Lodge,  net of a decrease in sales made from the Phoenix
Sales  Office.  Sales of interests in  Varsity Clubs of America-Notre Dame  were
$1,387,727  for the third quarter and $4,329,074 for the first three quarters of
1995.  Year-to-date  1995  Varsity  Clubs of  America-Notre Dame  sales  include
approximately  $513,000 in sales made in 1994 for which recognition was deferred
until 1995,  when it was recognized as a percentage of completion.  95.5% of the
1994 and first half 1995 sales were  recognized  in the first half of 1995,  and
the remaining 4.5% (approximately  $139,000) was recognized in the third quarter
of 1995.  Sales in the Kohl's Ranch Lodge commenced in the third quarter of 1995
and were approximately $339,000 for the quarter.

The Sedona Sales Office  closing  rates  (number of timeshare  sales  divided by
number  of  timeshare  tours)  increased  from  1994 to 1995 for both the  third
quarter and year-to-date.  Sales in the Sedona Sales Office,  including upgrades
by existing  customers,  increased by approximately  $1.1 million from the first
three quarters of 1994 to the same period in 1995.  Sales from the Sedona office
decreased by approximately  $264,000 from the third quarter of 1994 to the third
quarter of 1995 due to a reduced number of timeshare  tours, in part as a result
of the allocation of tours to the new Kohl's Ranch Lodge Sales Office.

On April 1, 1995,  the Company  closed the Phoenix Sales Office,  which had sold
primarily  interests in Los  Abrigados,  in favor of directing  all Phoenix area
potential  customers to the Sedona Sales Office. The Sedona Sales Office has had
consistently  higher  closing rates than the Phoenix  Sales Office.  The Phoenix
Sales Office  generated  approximately  $3.7  million in timeshare  sales in the
first nine months of 1994 and  approximately  $771,000 in 1995, prior to closure
of the office.

Year-to-date  September  30,  1994,  sales of  timeshare  interests  include the
recognition of $428,100 in deferred revenue from a 1992 bulk sale.

The  increases  between 1994 and 1995 in cost of timeshare  interests  sold as a
percentage of sales for both the third quarter and first three quarters  reflect
improvements  to Los  Abrigados  and  sales of  interests  in  Varsity  Clubs of
America-Notre  Dame, which have a higher product cost as a percentage of revenue
than interests in Los Abrigados.

The increases in resort  operating revenue from $2,156,286 for the third quarter
of 1994 to $2,321,423 for the third quarter of 1995 and from  $6,193,016 for the
first three  quarters of 1994 to $6,358,548 for the first three quarters of 1995
reflect  revenue from Varsity  Clubs of  America-Notre  Dame which opened in mid
August 1995 and revenue  from the Kohl's  Ranch Lodge which was acquired on June
1, 1995, net of reduced room revenue at the Los Abrigados  resort as a result of
the decreasing availability of rooms for traditional resort guests.

Cost of resort  operations  has  increased as a percentage  of resort  operating
revenue  from  1994 to 1995  both for the  third  quarter  and the  first  three
quarters because of the start up of operations at Kohl's Ranch Lodge and Varsity
Clubs of America-Notre  Dame and the decreasing  occupancy of traditional resort
guests at Los Abrigados as timeshare owners and prospective purchasers,  who pay
substantially  reduced rates for their room usage,  utilize a greater portion of
the facilities.  Kohl's Ranch Lodge is being  renovated to provide  improvements
necessary  for timeshare  marketing of the property and, as a result,  occupancy
during the third quarter was low.

The 1994 sales of land and  associated  cost of sales  reflect  sales of parcels
held by Genesis.

Sales of consumer products  increased from $85,261 for the third quarter of 1994
to $158,537  for the third  quarter of 1995 and from $85,261 for the first three
quarters of 1994 to $437,175 for the first three quarters of 1995.  Sales of Red
Rock  Collection  products  commenced in the third quarter 1994. The increase in
the cost of consumer  products  as a  percentage  of sales of consumer  products
reflects the shift away from the  multi-level  marketing of Red Rock  Collection
products (high prices and high  commissions)  to consumer and business sales (at
reduced prices and reduced commissions).

Advertising  and  promotion  expenses  relate  primarily  to sales of  timeshare
interests.  Advertising  and  promotion  as  a  percentage  of  timeshare  sales
increased  slightly  from the first  three  quarters  of 1994 to the first three
quarters of 1995 in part because 1994  included the  recognition  of $428,100 in
deferred  revenue for which there was no associated  advertising  and promotion.
Advertising  and  promotion  increased as a  percentage  of sales from the third
quarter  of 1994 to the third  quarter of 1995 due to the  startup of  marketing
efforts for the Kohl's Ranch Lodge and increased  costs of  generating  tours to
the Sedona Sales Office.

General and  administrative  expenses declined in dollars and as a percentage of
sales  from  the  third  quarter  of 1994 to the  third  quarter  of 1995 due to
operating  efficiencies.  The increase in general and administrative expense for
the first  three  quarters  of 1995 from the same  period in 1994  reflects  the
recognition  in each of the  three  quarters  of  1995  of Red  Rock  Collection
operating expenses.  Red Rock Collection operating expenses were deferred during
the first six months of 1994,  pending  commencement  of operations in the third
quarter of 1994.

The provision for doubtful  accounts  arises  primarily  from sales of timeshare
interests  and is  comparable  as a percentage  of sales of timeshare  interests
between both the third quarter and first three quarters of 1994 and 1995.

The increases in interest  expense  between years reflect  increased  borrowings
against  consumer paper,  interest on notes payable arising from the acquisition
of the Los  Abrigados  Partners  Limited  Partnership  ("LAP")  Class A  limited
partnership  interests  in  the  third  quarter  of  1994,  and  borrowings  for
construction of and improvements to resort property held for sale. The increases
in  interest  income  from 1994 to 1995 are a result of the  increased  consumer
paper retained by the Company.

The decreases in minority interests from 1994 to 1995 reflect the acquisition of
the LAP Class A limited partnership interests, the decrease in LAP net income in
1995 and the minority interests in the income generated from second quarter 1994
Genesis land sales.  The decrease in LAP net income between years is a result of
closure of the Phoenix Sales Office and reduced tours and closing rates prior to
the closure,  and reduced  profitability from Los Abrigados hotel operations due
to decreased availability of rooms for resort guests.

Income tax expense  decreased  from a provision of $241,818 in the third quarter
of 1994 to a $384,727  benefit in the third quarter of 1995 and from a provision
of $241,818  for the first three  quarters of 1994 to a provision of $63,399 for
the first three quarters of 1995.  The decreases  arise because of the reduction
in the Genesis  deferred tax benefit  valuation  allowance,  due to tax planning
strategies  which  management  believes  will more likely than not fully utilize
Genesis NOL carryforwards.

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 $13  million in lines of credit  issued by a financing  company  under which
conforming  notes from sales of  interval  interests  in Los  Abrigados  and the
Golden Eagle Resort can be sold on a recourse basis through  September  1996. In
addition, the Company has an open ended arrangement with a finance company which
is  expected  to provide  financing  of at least $5  million  through  1996.  At
September  30,  1995,  approximately  $9  million is  available  under the fixed
commitment lines and approximately $3 million is expected to be available on the
open ended line. 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  $900,000 was available under this commitment at
September 30, 1995.

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.  Approximately $8.6 million was
available under this commitment at September 30, 1995.

The Company has a financing  commitment  whereby it may borrow up to $10 million
against eligible notes received from sales of timeshare  interests in the Kohl's
Ranch Lodge through  September 1997. This commitment was unused at September 30,
1995.

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.  $400,000 was available on the lines for
working capital at September 30, 1995.

The Company has optioned  property  near various  college  campuses for possible
future  Varsity  Clubs of  America  sites  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.

Cash provided by operating  activities  of $3,091,119 in 1994  decreased to cash
used in operating  activities in 1995 of $5,558,236 due to greater  additions to
resort property held for timeshare sales for Varsity Clubs of America-Notre Dame
in 1995,  because 1994 included the collection of $750,000 on a note  receivable
which arose from a 1992 bulk sale and the  collection of $1,000,000 on a Genesis
mortgage  receivable  and because in 1995 more notes  receivable  from timeshare
sales were  retained and used as security for  borrowing,  rather than sold.  In
addition,  1994 cash flows from operating activities included Genesis land sales
of $2,048,678.

Cash used in investing  activities decreased from $1,597,577 in 1994 to $275,509
in 1995 because 1994 includes investments in Red Rock Collection deferred assets
and the acquisition of the Red Rock Collection office and warehouse facility.

The change from cash used in financing  activities in 1994 of $2,001,635 to cash
provided  by  financing  activities  in 1995 of  $4,228,367  reflects  increased
borrowings in 1995 for construction of Varsity Clubs of  America-Notre  Dame and
for improvements to the Los Abrigados resort.

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  has used  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 June 1995,  the Company  acquired the Kohl's  Ranch Lodge,  a ten acre rustic
resort near Payson,  Arizona for  $1,590,000,  consisting of a $50,000 cash down
payment,  assumption of the existing deed of trust of $932,250, seller financing
of $367,750,  and the issuance of 120,000 shares of ILX restricted  common stock
valued at $2 per share. Construction of additional units and future improvements
may be financed  through the  existing  deed of trust  holder,  other  financing
sources, or from working capital.

In June  1995,  the  Company  signed a letter of  intent to offer to the  public
$10,000,000  in  convertible  secured  bonds  through   Brookstreet   Securities
Corporation  ("Brookstreet").  In October  1995,  the terms of the offering were
reduced to provide for $3,000,000, in convertible secured bonds, with a $450,000
overallotment option. The bonds will have a five year maturity, bear interest at
10%, and will be  convertible  to common  stock at prices tied to market  rates,
with a minimum price of $2.50 per share.  The offering is scheduled for November
1995. The Company  intends to use the proceeds of the offering for Varsity Clubs
of America expansion and repayment of high interest debt obligations.

In July 1995, the Company acquired land near the University of Arizona to be the
site of its second Varsity Clubs of America.  The Company made a down payment of
$300,600  and the seller is carrying  the balance of  $701,400.  The Company has
received 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 and a commitment  for up to $20 million in financing for eligible notes
received from sales of timeshare interests in the property.

In July 1995, the Company  borrowed  $900,000 from Joseph P. Martori and Cynthia
J.  Polich as  Trustees  for  Cynthia  J.  Polich and Edward  John  Martori  (an
affiliate),  secured by 320 timeshare interests in the Los Abrigados resort. The
Company used these funds for refurbishment at Los Abrigados.

In September 1995, the Company, through a subsidiary,  entered into an agreement
to acquire a portion of the Hotel Syracuse in Syracuse,  New York and to develop
and market  timeshare  interests  in the  property.  The Company has a financing
commitment for $5 million in acquisition and development non-recourse financing,
which is expected to be sufficient to acquire and construct the suites,  and $30
million in receivables financing through September 1998.

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 cash  flow from
operations and the  contemplated  financings  discussed  above, the Company will
have adequate resources for at least the next twelve to twenty-four months.





                                   SIGNATURES



        Pursuant to the requirements of the Securities  Exchange Act of 1934, as
amended,  the  Registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.



                                ILX INCORPORATED
                                  (Registrant)




                             /s/ Joseph P. Martori
                            ----------------------
                                 Joseph P. Martori
                              Chief Executive Officer





                               /s/ Nancy J. Stone
                               ------------------
                                   Nancy J. Stone
                             Executive Vice President/
                              Chief Financial Officer





                              /s/ Denise L. Janda
                              -------------------
                                  Denise L. Janda
                             Vice President/Controller



Date: November 10, 1995




INDEPENDENT AUDITORS' CONSENT




We  consent  to the  incorporation  by  reference  in this  Amendment  No.  4 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-3 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


November 15, 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
November 15, 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  $5,000,000
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  $5,000,000 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 $5,000,000 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