ILX INC/AZ/
10-K, 1996-03-29
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: ARCO CHEMICAL CO, DEF 14A, 1996-03-29
Next: SPECTRAVISION INC, 10-K, 1996-03-29



                                                                             
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K


[X]      Annual Report  Pursuant to Section 13 or 15(d) of the Securities Act of
         1934 (Fee Required)

         For the fiscal year ended December 31, 1995

[ ]      Transition Report Pursuant to Section 13 of 15(d) of the Securities Act
         of 1934 (No Fee Required)

         For the transition period from _______________ to _______________

                         Commission File Number 33-16122

                                ILX INCORPORATED

        ARIZONA                                        86-0564171
- -------------------------------              -----------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

                   2777 East Camelback Road, Phoenix, AZ 85016
                   -------------------------------------------

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

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

                                                  Name of each Exchange
Title of Class                                     on which registered
- --------------                                     -------------------
Common Stock, without par value                     Over the Counter
Preferred Stock, $10 par value

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

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
Yes   X     No
     ---      ---
Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

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

           Class                                Outstanding at January 31, 1996
           -----                                -------------------------------
Common Stock, without par value                       12,664,510 shares
Preferred Stock, $10 par value                         403,263 shares

At January 31, 1996, the aggregate  market value of  Registrant's  common shares
held by non-affiliates, based upon the closing bid price at which such stock was
sold  as  reported  by the  National  Association  of  Securities  Dealers,  was
approximately $5.2 million.

Portions of  Registrant's  definitive  Proxy Statement for the Annual Meeting of
Shareholders to be held on June 24, 1996 are incorporated in Parts II and III as
set forth in said Parts.
<PAGE>
<TABLE>
                                ILX INCORPORATED
<CAPTION>
                          1995 Form 10-K Annual Report
                                Table of Contents



<S>                                                                                                     <C>
PART I------------------------------------------------------------------------------------------------- 3


 Item 1.  Business------------------------------------------------------------------------------------- 3

 Item 2.  Properties----------------------------------------------------------------------------------- 6

 Item 3.  Legal Proceedings---------------------------------------------------------------------------- 8

 Item 4.  Submission of Matters to a Vote of Security Holders------------------------------------------ 8

PART II------------------------------------------------------------------------------------------------ 9


 Item 5. Market for Registrant's Common Equity and Related Stockholder Matters------------------------- 9

 Item 6. Selected Financial Data----------------------------------------------------------------------- 9

 Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations--------- 9

 Item 8. Financial Statements and Supplementary Data---------------------------------------------------16

 Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure----------16

PART III-----------------------------------------------------------------------------------------------17


 Item 10. Directors and Executive Officers of the Registrant-------------------------------------------17

 Item 11. Executive Compensation-----------------------------------------------------------------------17

 Item 12. Security Ownership of Certain Beneficial Owners and Management-------------------------------17

 Item 13. Certain Relationships and Related Transactions-----------------------------------------------17

PART IV------------------------------------------------------------------------------------------------18


 Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K------------------------------18
</TABLE>
<PAGE>


                                     PART I


Item 1.  Business

ILX Incorporated  ("ILX" or the "Company") is an Arizona  corporation  formed in
October, 1986 for the purpose of developing,  operating, financing and marketing
interval  ownership  interests  in  resort  properties  and  engaging  in  other
leisure-oriented  business  activities.  In November 1993, the Company  acquired
interests  in  unimproved   real  estate  through  its  acquisition  of  Genesis
Investment  Group,  Inc. and during 1994, ILX expanded its operations to include
marketing of skin and hair care products.


Resorts

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

ILX owns an interest in the following resorts: Los Abrigados in Sedona, Arizona,
Kohl's Ranch Lodge in Gila County,  Arizona,  Golden Eagle Resort in Estes Park,
Colorado,  and Varsity Clubs of America in Mishawaka,  Indiana.  The  properties
owned by ILX or its  subsidiaries are operated as hotels to the extent of unused
or unsold timeshare inventory.

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

Except for the Costa Vida Vallarta Resort, described below, timeshare purchasers
acquire deed and title to an undivided  fractional interest in a unit or type of
unit,  which entitles the purchaser to use a unit at the selected  resort and to
use the resort's common areas during a designated time period.

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

With  respect to those resort  properties  owned by ILX or its  subsidiaries,  a
portion of the price paid to ILX by a purchaser of a timeshare interest in those
resorts must be paid by ILX to the holder(s) of the  underlying  mortgage(s)  on
the  property in order to release  such  timeshare  interest  from the  lender's
underlying encumbrance.  This "release fee" ensures that the timeshare purchaser
can acquire clear title to his or her timeshare interest.

ILX began  marketing  timeshare  interests in the Ventura  Resort in Boca Raton,
Florida in 1987.  The Ventura  Resort is located  across from Boca Beach in Boca
Raton,  Florida.  ILX is authorized by the states of Arizona and Florida to sell
timeshare  interests in Ventura Resort in those states. ILX had approximately 20
weeks available for sale at December 31, 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.  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 501 weeks available for sale in completed suites
at December 31, 1995.

In  September,  1988,  ILX acquired an ownership  interest in the Los  Abrigados
resort in Sedona, Arizona through BIS-ILE Associates ("BIS-ILE"),  a partnership
that was formed to acquire  and  market  the  property  and in which ILX held an
interest as a general partner. See ILE Sedona Incorporated below.

Marketing of timeshare  interests in the Los Abrigados resort began in February,
1989.  ILX,  directly  and  through  its  wholly  owned  subsidiary,  ILE Sedona
Incorporated,  has  served  as  managing  general  partner  of  BIS-ILE  and its
successor,  Los  Abrigados  Partners  Limited  Partnership,  an Arizona  limited
partnership  ("LAP"),  since inception.  A total of 9,100 timeshare weeks may be
sold  in Los  Abrigados.  Arizona,  Colorado,  Indiana,  Iowa  and  Nevada  have
authorized ILX to sell timeshare  interests in Los Abrigados in those states. At
December 31, 1995,  ILX had  approximately  3,360 weeks  available for sale, and
options to purchase 430 weeks had been extended to owners of timeshare interests
in the Golden Eagle Resort on  substantially  the same terms  offered to current
purchasers.  In addition,  one to two year options have been extended to certain
owners of  alternate  year  usage at Los  Abrigados  which  allow the  owners to
increase  their  ownership  to every year usage.  Such  options are at prices in
excess of the current  prices.  Also at December  31, 1995,  Genesis  Investment
Group,  Inc., a wholly owned  subsidiary of ILX, holds an option to purchase 517
additional  timeshare  weeks for $2,100 each in Los Abrigados,  which  timeshare
weeks will be made available for sale upon exercise of the option.

The  Costa  Vida  Vallarta  Resort is a beach  front  resort  located  in Puerto
Vallarta,  Mexico.  During 1993, 1994, and 1995 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 53 timeshare  interests  available for sale as of December
31, 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.  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 December 31, 1995, ILX had  approximately  2,574
timeshare  weeks available for sale. The Company has begun  refurbishing  Kohl's
Ranch and intends to maintain its  authentic  ranch  atmosphere  and decor.  The
Company  anticipates  constructing  six  additional  duplex  cabins as needed to
accommodate timeshare sales, thus adding twelve 2-bedroom cabins, for a total of
64 units and 3,328 timeshare intervals.

The Company  markets  timeshare  interests in Los Abrigados,  Kohl's Ranch,  the
Golden Eagle Resort and the Costa Vida  Vallarta  Resort from its Sales  Offices
located at Los  Abrigados and Kohl's  Ranch.  There are several other  timeshare
resorts in Sedona and elsewhere in Arizona which draw upon the same metropolitan
Phoenix  customers  the Company does for both its Los Abrigados and Kohl's Ranch
Sales  Offices.  To date the  Company has been able to  successfully  compete to
attract  such  customers  to attend its  timeshare  presentations.  The  Company
markets  its Golden  Eagle  interests  exclusively  from its Arizona and Indiana
sales offices and does not, therefore,  compete directly with Colorado timeshare
resorts.

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

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
("Varsity Clubs of America-Notre Dame").  Customers purchase deed and title to a
floating  number of night's use of a unit and  unlimited use of the common areas
of the resort.  Purchasers may also receive the right to utilize the facility on
specified  dates,  such as dates of home  football  games,  for which they pay a
premium. The company operates the resort as a commercial lodging facility to the
extent of unsold intervals.  At December 31, 1995, ILX had approximately  19,492
one night  intervals  available for sale. To the Company's  knowledge,  no other
timeshare  properties  exist  proximate  to the  University  of Notre  Dame.  In
addition,  the Company believes the hotel will compete  favorably for commercial
guests  because of its  superior  facilities  and  amenities  relative  to other
lodging accommodations in the area.

The site for the second Varsity Clubs facility was acquired in July, 1995 and is
located in Tucson,  Arizona,  approximately  2.3 miles  from the  University  of
Arizona. Construction of the Arizona facility is expected to commence in 1996.

ILX extends financing,  not to exceed 90% of the purchase price of the ownership
interval,  to  qualified  purchasers  of timeshare  interests  in the  Company's
various resorts. ILX sells with recourse a portion of the consumer  obligations,
borrows against a portion, and carries the balance. On occasion,  ILX reacquires
an interval  from a customer who defaults on his  obligation.  Intervals are not
reacquired  unless ILX has exhausted its  collection  attempts  (which include a
series of telephone  calls and letters and reporting to national credit bureaus)
and has determined the obligation to be uncollectible. Such reacquired ownership
interests are held for resale.

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

ILE Sedona Incorporated

In September,  1988,  ILX  acquired,  through its wholly owned  subsidiary,  ILE
Sedona Incorporated ("ILES"), a 40% interest in BIS-ILE, the owner in fee simple
of Los Abrigados  resort.  During 1989, ILX acquired  additional  interests that
increased its ownership in BIS-ILE. On January 8, 1990, BIS-ILE filed a petition
for relief with the United States  Bankruptcy Court for the District of Arizona,
under  Chapter 11 of the  Bankruptcy  Code.  At that time,  ILX owned 55.875% of
BIS-ILE.  Sales of vacation  ownership  interests in Los Abrigados had ceased on
January 8, 1990, pending completion of the Chapter 11 filing. During 1990, while
BIS-ILE prepared its plan of  reorganization,  and in anticipation of that plan,
ILX  increased  its  interest in BIS-ILE to  89.999%.  On August 26,  1991,  the
Bankruptcy Court approved  BIS-ILE's amended plan of reorganization and sales of
vacation  ownership  interests in Los  Abrigados  resumed on September 20, 1991,
following the  successful  reorganization.  On September 10, 1991, Los Abrigados
Partners Limited Partnership,  an Arizona limited partnership ("LAP") became the
successor in interest to BIS-ILE.  ILX,  directly and through ILES, owns a total
of 78.5% of LAP,  which now owns Los  Abrigados.  ILES serves as LAP's  managing
general partner.  LAP has contracted with ILX to manage the resort and to market
fee  simple  interval  ownership  interests  in the resort  through  the sale of
membership interests in the Sedona Vacation Club.

Red Rock Collection

In July 1994,  ILX,  through its wholly owned  subsidiary,  Red Rock  Collection
Incorporated  ("RRC"),  commenced  sales  of a  complete  line of spa and  salon
formulated  products  for face,  body,  bath and hair  care.  The  products  are
produced  by outside  laboratories  according  to RRC's  specifications  and raw
materials  are  readily  available.  Currently,  Red  Rock  Collection  products
primarily  are marketed  through  resort  properties  owned and operated by ILX,
through salons,  and through direct mail to consumers.  The  resort-based  sales
program includes an upscale amenities line, an in-room gift basket promotion and
retail  product sales at ILX resort  venues.  In addition,  Red Rock  Collection
products are offered by ILX and its  subsidiaries as tour promotion  incentives.
RRC then  markets by direct  mail to these  resort and tour  customers  who have
experienced Red Rock Collection products. RRC is also exploring opportunities to
offer RRC formulated amenities to outside resorts and hotels.

Genesis

ILX,  through  its  wholly  owned  subsidiary  Genesis  Investment  Group,  Inc.
("Genesis"),  holds for the purpose of liquidation  ownership  interests in real
estate,  (both fee and lien), most of which is unimproved.  ILX acquired Genesis
in  November  1993  through  the merger of ILX's  wholly  owned  subsidiary  and
Genesis.  Pursuant to the terms of the merger,  holders of Genesis  common stock
received  the right to receive  five shares of ILX common stock and three shares
of ILX  Series C  Convertible  Preferred  stock for every ten  shares of Genesis
common stock. (At the time of the merger, the Genesis shareholders were entitled
to receive a maximum of 305,964 shares of the ILX Series C Convertible Preferred
stock and 509,940  shares of ILX common  stock.)  Since the merger,  Genesis has
continued  to liquidate  its real estate  holdings and has acquired an option to
purchase 667 timeshare  intervals in the Los Abrigados resort.  Pursuant to such
option, Genesis had acquired 150 timeshare intervals as of December 31, 1995 and
has marketed the interests through LAP.

Other

ILX employs approximately 500 people.

Item 2.  Properties

Los Abrigados Resort

Los  Abrigados  resort is located in Sedona,  Arizona,  approximately  110 miles
northwest of Phoenix.  The resort  consists of a main building  which houses the
lobby and registration area, executive offices,  meeting space, a health spa and
athletic  club,  food and  beverage  facilities  and  support  areas.  The hotel
contains  174  suites  in 22 one  and two  story  free-standing  structures.  In
addition,  a two-bedroom historic homesite which has been renovated to include a
spa and other  luxury  features  is also  located on the  property  and has been
marketed by the Company.  The resort has an outdoor swimming pool, tennis courts
and other  recreational  amenities and is situated on  approximately 19 acres of
land.

The Company  offers  membership  interests  to customers in the form of deed and
title which  provide the right to occupy the resort for a  designated  amount of
time each year in perpetuity.  A total of 9,100 interval  ownership  memberships
may be sold, of which  approximately  3,360 were  available for sale at December
31,  1995.  In  addition,  Genesis  holds an option to purchase  517  additional
memberships  at $2,100 each.  One to two year options to purchase  approximately
430 of these  available  memberships  have been  extended to owners of timeshare
interests in the Golden Eagle  Resort on terms  substantially  the same as those
offered to current purchasers.  Similarly,  purchasers of bi-annual interests in
Los  Abrigados  have been  offered one and two year  options to expand to annual
interests for specified prices. Such prices exceed current offering prices.

The Company  holds fee simple title to the  property,  which is  encumbered by a
first deed of trust securing loans in the principal  amount of $805,000,  and by
two subordinate deeds of trust of equal priority securing repurchase obligations
relating to  borrowings  against  consumer  notes  receivable  of  approximately
$246,828 and sales of consumer notes  receivable  with recourse in the amount of
approximately $17 million at December 31, 1995. In addition, 320 interests which
are not  encumbered  by the first and  second  deeds of trust  secure  two notes
payable to affiliates totaling $580,000 at December 31, 1995.

Golden Eagle Resort

The Golden Eagle  Resort,  located  within the  corporate  limits of the Town of
Estes Park, Colorado and within three miles of the Rocky Mountain National Park,
contains  a resort  lodge  which  overlooks  the  Estes  Valley  and is  bounded
generally by undeveloped forested mountainside land. Approximately four acres of
land  are  owned  along  with  a  four-story  wood-frame  main  lodge  that  was
constructed in 1914.  The lodge property  contains 27 guest rooms, a restaurant,
bar,  library  and outdoor  swimming  pool,  as well as two other free  standing
buildings containing six guest rooms and support facilities.  Space is available
to construct additional suites in the lodge and adjacent buildings.  The Company
also  owns a  residence  in a  duplex  adjacent  to the  property  which  may be
marketed.

The Company offers deed and title  interests which provide the right to occupy a
specific unit for a specific  week each year in perpetuity  and plans to offer a
minimum of approximately  1,785 such interval ownership weeks,  exclusive of the
adjacent  condominium.  Approximately  501  interests  in  completed  suites are
available for sale at December 31, 1995. The Company  offers certain  purchasers
of Golden Eagle  interests  the option to convert  their  ownership to other ILX
owned properties at a designated time for a pre-determined  amount. Golden Eagle
interests received from converting owners are offered for resale.

The Company  holds fee simple title to the  property  which is  encumbered  by a
first deed of trust securing a loan in the principal amount of $1,549,990 and by
a second deed of trust securing  repurchase  obligations  relating to borrowings
against  consumer  notes  receivable in the principal  amount of $1,195,716  and
sales of consumer notes receivable sold with recourse in the approximate  amount
of $923,000 at December 31, 1995.

Kohl's Ranch Lodge

On June 1, 1995, ILX acquired  ownership of Kohl's Ranch Lodge ("Kohl's Ranch").
Kohl's  Ranch is a 10.5 acre  property  located  17 miles  northeast  of Payson,
Arizona.  It is bordered on the eastern side by Tonto Creek and is surrounded by
Tonto  National  Forest.  The main lodge of Kohl's Ranch contains 41 guest rooms
and a variety of common area  amenities.  Kohl's Ranch also  includes  eight (8)
one- and  two-bedroom  cabins  along  Tonto  Creek,  a  triplex  cabin  with two
one-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.  In July,  1995, the
Company began offering membership interests to customers in the form of deed and
title which  provide the right to occupy the resort for a  designated  amount of
time each year in perpetuity.  Timeshare  sales  commenced in July,  1995. As of
December 31, 1995, ILX had 2,574 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 as needed to  accommodate
timeshare sales, thus adding twelve two-bedroom  cabins, for a total of 64 units
and 3,328  timeshare  weeks.  The Company holds fee simple title to the property
which at December 31, 1995, is  encumbered by a first  position note and deed of
trust in the amount of $853,500, a second position note and deed of trust in the
amount  of  $334,800,  and a third  position  note and  deed of  trust  securing
repurchase  obligations relating to borrowings against consumer notes receivable
in the principal amount of $338,849.

Interval Ownership Interests in Costa Vida and Ventura Resorts

At December 31, 1995, the Company owned and held for sale 20 interval  ownership
interests in the Ventura Resort in Boca Raton,  Florida,  53 interval  ownership
interests in the Costa Vida Resort in Puerto Vallarta,  Mexico,  and 55 interval
ownership  interests in other resort properties  worldwide.  These intervals are
owned free and clear by the Company at December 31, 1995.

Varsity Clubs of America - Notre Dame

Varsity  Clubs of  America  - Notre  Dame is  located  in  Mishawaka,  Indiana ,
approximately 2.8 miles from the University of Notre Dame. The hotel is situated
on approximately  four acres of land and consists of a three story main building
which houses 60 one and two-bedroom suites, the lobby, gift shop, meeting space,
member lounge,  health club, and food and beverage facilities and a separate one
story building which contains a three-bedroom suite and a one-bedroom suite.

The Company  offers  membership  interests  to customers in the form of deed and
title which  provide the right to occupy the resort for a  designated  amount of
time each year in  perpetuity.  Memberships  are  offered in one day  intervals.
Approximately  22,568 one day intervals will be offered for sale.  Approximately
19,492 one day intervals are available for sale at December 31, 1995.

The Company holds the fee simple title to the property, which is encumbered by a
first mortgage securing construction financing in the amount of $4,186,869 and a
second mortgage securing sales of consumer notes receivable with recourse in the
approximate amount of $2.3 million at December 31, 1995.

Varsity Clubs of America - Tucson

The site for the second Varsity Clubs facility was acquired in July, 1995 and is
located in Tucson,  Arizona,  approximately  2.3 miles  from the  University  of
Arizona.  Construction of the Arizona  facility is expected to commence in 1996.
The Company has a commitment for construction financing for the Arizona facility
in the amount of $6 million,  which is expected  to be  sufficient  to build and
furnish the property. In addition,  the commitment includes up to $20 million in
financing for eligible  notes  received from the sale of timeshare  interests in
the Arizona facility. The property is held in fee simple title and is encumbered
by a first deed of trust in the amount of $701,400 at December 31, 1995.

Land

The Company owns various  parcels of unimproved  real estate in Arizona  through
its wholly owned subsidiary Genesis and is presently marketing these properties.
At  December  31,  1995,  the real estate  held for sale less  encumbrances  was
recorded at $1,545,184.  It is the Company's intention to liquidate this land in
the next twelve to twenty-four months.

Red Rock Collection Building

The RRC office and  warehouse  facilities  are  housed in an 8,400  square  foot
building in Phoenix,  Arizona.  RRC leases the  facility  under a one year lease
through  December  31,  1996,  and has an  option  to renew  the  lease for four
additional one year periods through December 31, 2000.

Company Headquarters

The Company leases its corporate  headquarters in Phoenix,  Arizona under a five
year lease  through  April 30, 1998.  The terms of the lease provide the Company
with the option to extend the lease for three  additional  one year  periods and
with a right of first  refusal to purchase  the  building.  The landlord has the
right to  cancel  the  lease  upon one year  notice  and  payment  of a  $20,000
cancellation  fee in the event the building is sold. Such  cancellation  may not
occur prior to May 1, 1997.  The landlord has exercised  this right,  subject to
the ability of the purchaser to perform.

Other

In the opinion of management, the Company's properties are adequately covered by
insurance.


Item 3.  Legal Proceedings

None


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

None


                                     PART II


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

The  Company's  common  stock is  traded  over-the-counter  under  the  National
Association  of Securities  Dealers  (NASD)  trading  symbol ILEX. The following
table sets forth the high and low bid and ask prices for the stock for each full
quarterly  period during 1995 and 1994.  The following  over-the-counter  market
quotations  reflect  inter-dealer  prices,  without retail  markup,  markdown or
commission and may not necessarily represent actual transactions.

                                   Bid                         Ask
                              -------------               --------------
Quarter Ended                 High      Low               High       Low
- -------------                 ----     ----               ----       ---
December 31, 1995             2.38     1.19               2.50      1.25
September 30, 1995            2.44     1.81               2.50      1.94
June 30, 1995                 1.88     1.13               2.06      1.19
March 31, 1995                1.56     1.13               1.69      1.25
December 31, 1994             1.63     1.13               1.75      1.31
September 30, 1994            1.75     1.50               1.94      1.56
June 30, 1994                 2.00     1.13               2.13      1.31
March 31, 1994                1.75     1.19               2.00      1.25

On January 31,  1996,  the number of holders of the  Company's  common stock was
approximately  1,300.  No  dividends  have been  declared by the  Company  since
inception and dividends are not anticipated in the foreseeable future.


Item 6.       Selected Financial Data
<TABLE>
<CAPTION>
                                                     Year ended December 31,
                               --------------------------------------------------------------

                                   1995        1994        1993(1)       1992        1991
                               -----------  -----------  -----------  -----------  ----------
<S>                            <C>          <C>          <C>          <C>          <C>       
Revenue                        $32,079,049  $29,950,669  $20,459,379  $18,856,660  $6,095,859
Net income (loss)                  624,663    2,148,287    2,076,231    1,325,874    (307,051)
Net income (loss) per common  
 and equivalent share                  .05          .17          .18          .12        (.04)
Total assets                    37,752,513   28,403,404   24,906,969   15,748,315  15,026,975
Notes payable                   15,027,857    7,332,261    5,408,898    4,865,107   5,577,229
Total shareholders' equity      13,775,102   12,957,129   10,541,495    6,477,838   5,095,895
</TABLE>

(1) The 1993 data includes the effects of the  acquisition of Genesis  effective
November 1, 1993.


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

The following  discussion of the  Company's  financial  condition and results of
operations  includes  certain  forward  looking  statements.  When  used in this
report, the words "estimate", "projection", "plan" and "anticipates" and similar
terms are intended to identify  forward  looking  statements  that relate to the
Company's  future  performance.  Such  statements  are  subject  to  substantial
uncertainty.  Readers  are  cautioned  not to place  undue  reliance  on forward
looking  statements  set forth below.  The Company  undertakes  no obligation to
publicly  release the  results of any  revisions  to any of the forward  looking
statements contained herein.

Results of Operations

Fiscal Year 1994 to 1995

Sales of timeshare interests of $21,353,758 in 1995 were 14.1% higher than sales
of  $18,713,970  in 1994.  The increase in sales from 1994 to 1995 reflects 1995
sales of interests in both Varsity Clubs of America-Notre Dame and in the Kohl's
Ranch, net of a decrease in sales made from the Phoenix Sales Office.

Sales of interests in Varsity  Clubs of  America-Notre  Dame  recognized in 1995
were $5,233,023,  and include  approximately  $513,000 in sales made in 1994 for
which  recognition was deferred until 1995 when construction of the facility was
substantially  complete.  1995 sales include $1,122,043 in sales of interests in
Kohl's Ranch. Sales of Kohl's Ranch timeshares commenced in July 1995, following
acquisition  of the property in June.  Sales of  interests  in Varsity  Clubs of
America-Notre  Dame and  Kohl's  Ranch are  generated  primarily  from the sales
offices at the respective properties.

The Sedona Sales Office sells  primarily  interests in the Los Abrigados  resort
and the Golden  Eagle  Resort.  Sedona  Sales Office  closing  rates  (number of
timeshare  sales  divided by number of  timeshare  tours) and  efficiency  rates
(timeshare revenue divided by the number of timeshare tours) both increased from
1994 to 1995.  As a result,  sales of  timeshare  interests  by the Sedona Sales
Office (excluding upgrades by existing customers) increased from 1994 to 1995 by
approximately  2%  ($298,000)  on 11.5% fewer tours.  In  addition,  upgrades by
existing owners and other specialty programs increased by approximately $451,000
from 1994 to 1995.  The  reduction in tours to the Sedona Sales Office is due in
part to the  allocation  of tours to the new  Kohl's  Ranch  Sales  Office.  The
Company  is in  the  process  of  relocating  and  expanding  its  telemarketing
operations  in order to increase  tour flow to both the Sedona and Kohl's  Ranch
Sales Offices.

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 $4.7 million in timeshare sales in 1994 and
approximately $771,000 in 1995, prior to closure of the office.

1994 sales of  timeshare  interests  include  the  recognition  of  $428,100  in
deferred revenue from a 1992 bulk sale.

Cost of timeshare  interests as a percentage of sales of timeshare interests has
increased  slightly  from 1994 to 1995,  excluding  the 1994  bulk sale  revenue
recognition  for which there was no related cost of sale. The increase  reflects
sales of interests in Varsity  Clubs of  America-Notre  Dame which have a higher
product cost than interests in the Los Abrigados resort.

The increase in resort  operating  revenue from $8,764,558 in 1994 to $8,868,344
in 1995 reflects revenue from Varsity Clubs of  America-Notre  Dame which opened
in mid August 1995 and revenue  from Kohl's  Ranch which was acquired on June 1,
1995, net of reduced room revenue at the Los Abrigados resort as a result of the
increasing usage of the resort by prospective timeshare purchasers and timeshare
owners  and  decreasing  availability  of rooms for resort  guests.  The cost of
resort  operations as a percentage  of revenues has increased  from 1994 to 1995
due to the  start  up of  operations  at  Kohl's  Ranch  and  Varsity  Clubs  of
America-Note  Dame and due to 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.

Occupancy  at Kohl's  Ranch was lower in 1995 than it is  expected to be in 1996
and beyond because renovations at the resort in 1995 reduced the number of rooms
available for rental. In addition,  the planned expansion of timeshare marketing
programs in 1996 is expected to create  demand for a greater  number of rooms by
prospective timeshare purchasers. Kohl's Ranch resort operating expenses in 1995
include repairs, landscaping, cleaning, and training associated with start up of
the operation.

Occupancy at Varsity Clubs of  America-Note  Dame was low in 1995 due to minimal
pre-opening  marketing of the facility to groups and  individual  hotel  guests.
Occupancy is expected to increase in 1996 because additional room nights will be
utilized by prospective timeshare purchasers and by timeshare owners and because
increased  traditional  hotel  demand  is  expected  as a  result  of the  hotel
marketing program implemented in the fourth quarter of 1995.

Sales of land and other and the  associated  cost of land sold and other in both
1994 and 1995 reflect the sale of  unimproved  real property held by Genesis and
sales of Red Rock  Collection  products.  1994 Genesis sales include the sale of
subdivided lots and a large, unimproved parcel. 1995 Genesis sales include sales
of three large, unimproved parcels. The land held by Genesis was recorded in the
November 1993 acquisition at its estimated fair market value. The spread between
sales  of land  and the  cost of land  sold  reflects  the  appreciation  of the
particular  parcels  sold.  Cost of land sold as a  percentage  of sales of land
increased from 1994 to 1995 due to variations in appreciation  due to the unique
attributes of each parcel.

Sales of Red Rock Collection  consumer products  increased from $234,975 in 1994
to $621,878 in 1995,  including $402,042 in intercompany sales in 1995 which are
eliminated  in  consolidation,  due to a full  year of  sales in 1995 and due to
increased use of Red Rock  Collection  products for incentives  for  prospective
timeshare  purchasers.  Sales of Red Rock Collection  products commenced July 1,
1994.

Advertising and promotion as a percentage of revenue is comparable between years
after  excluding  sales of land each year and the  recognition  of the 1992 bulk
timeshare  sale in 1994  which  have no  associated  advertising  and  promotion
expenses.

General  and  administrative  expenses  increased  from  $3,198,604  in  1994 to
$4,106,180 in 1995 because 1995 reflects the expense of  approximately  $400,000
in bond  offering  costs,  and also the write-off of  approximately  $320,000 in
costs for Varsity Clubs of America sites and associated  development  costs. The
Company  abandoned  its plans for a $10  million  convertible  bond  offering in
December 1995 because of the underwriter's  inability to timely place the bonds.
The  proceeds of the bond  offering  were  intended to be used for  expansion of
Varsity Clubs of America.  The Company canceled its options on its Varsity Clubs
of America sites near the  University of Iowa and Oklahoma  because it no longer
expects to construct at these sites within the option  period.  The Company also
canceled  its  options  for sites near Penn State and Auburn  University  in the
first  quarter of 1996.  The Company  believes  these sites,  or other  suitable
sites,  may be  available  at such  time as it  desires  to  construct  at these
locations  and at prices and terms no less  favorable  than under the  forfeited
options,  including costs to extend the options beyond their original expiration
date.  1995  general and  administrative  expenses  also reflect the start up of
Varsity Clubs of America-Notre  Dame. 1994 general and  administrative  expenses
include the  amortization  of deferred  Red Rock  Collection  costs as described
below.

The  provision  for doubtful  accounts  relates  primarily to sales of timeshare
interests.  The Company  recognizes a bad debt provision of 6% of most timeshare
sales, based on industry averages.  The 1994 provision of only 4.1% of timeshare
sales  reflects  the  6%  accrual,  net of a  reduction  to  reflect  collection
experience on prior years' sales more favorable than expected.

The increase in interest  expense from  $666,141 in 1994 to  $1,265,227  in 1995
reflects  an  increase  in notes  payable,  including  the note  payable for the
construction  of  Varsity  Clubs  of   America-Notre   Dame,  the  Kohl's  Ranch
acquisition  notes,  a full year of interest on the notes  arising from the 1994
acquisition of the Los Abrigados  Limited Partners Class A partnership  interest
and increased  borrowings  against  consumer notes  receivable.  The Company has
elected to finance its Kohl's Ranch  consumer  notes and a portion of its Golden
Eagle consumer notes by borrowing against (hypothecating) the notes, rather than
selling the notes,  because of the  favorable  installment  sales tax  treatment
available for hypothecated notes.

The  increase  in  interest  income  from  $402,596  in 1994 to $627,081 in 1995
reflects the  increase in consumer  paper  retained by the Company.  The Company
hypothecates the majority of its retained paper.

Income tax  benefits  increased  from  $161,799 in 1994 to $547,216 in 1995.  In
1994,  tax benefits  resulted  from  decreases in the  valuation  allowance as a
result of the ability to utilize loss  carryforwards and built in losses arising
from the Los  Abrigados  resort and from  Genesis loss  carryforwards.  1995 tax
benefits  reflect the  elimination of the remaining  valuation  allowance on the
Genesis net  operating  loss  carryforwards.  The  elimination  was based on the
development  of  tax  strategies  from  which  management   concluded  the  loss
carryforwards would more likely than not be utilized.  A valuation allowance had
been  established  to reflect  the  uncertainty  of the  utilization  of the Los
Abrigados  resort  deferred  tax  assets  and the  Genesis  net  operating  loss
carryforwards.

The decrease in minority  interests from  $1,440,034 in 1994 to $501,246 in 1995
reflects  the  acquisition  of the LAP  Class A  limited  partnership  interests
effective July 1994,  the decrease in LAP net income in 1995 and  differences in
minority  interest  ownership of the Genesis  parcels sold in 1994 and 1995. The
decrease in LAP net income  between  years is a result of closure of the Phoenix
Sales Office and reduced  profitability of Los Abrigados hotel operations due to
decreased availability of rooms for resort guests.

Fiscal Year 1993 to 1994

Sales of timeshare interests of $18,713,970 in 1994 were 52.6% higher than sales
of  $12,263,619  in 1993.  The  increase  in sales  from  1993 to 1994  reflects
improved  closing  rates in the Sedona  Sales  Office and, in the 3rd quarter of
1994,  the expansion of the Sedona Sales Office to  accommodate a greater number
of tours. In addition,  sales from the Phoenix Sales Office increased  following
the Company's assumption of this operation, as discussed below.

Included in 1994 sales of timeshare interests is $428,100 in revenue from a bulk
sale of 667 weekly intervals in Los Abrigados resort which occurred in 1992. The
1994  revenue  had  been  deferred  pending  collection  of  the  $900,000  note
receivable arising from the sale which was collected in March 1994.

Advertising  and promotion as a percentage of sales increased from 15.5% in 1993
to 19.8% in 1994 due to the  acquisition  of the Phoenix  Sales  Office,  net of
increased closing rates at the Sedona Sales Office.  Effective January 31, 1994,
the Company  acquired the assets of the  organization  which had  performed  the
sales and marketing  for the Phoenix Sales Office and the Company  assumed those
sales and  marketing  operations.  Prior to that date,  the Company  paid a flat
percentage of sales to the outside  organization which operated in facilities it
leased  from the Company and that  percentage  of sales was  included in cost of
timeshare interests sold. After the acquisition, the Company began recording the
costs of  generating  tours to and  operations  of the Phoenix  Sales  Office as
advertising and promotion  expenses.  Commissions and other compensation paid to
sales staff are recorded as costs of timeshare interests sold. The effect was an
increase in advertising and promotion  expense and a  corresponding  decrease in
cost of timeshare interests sold as a percentage of sales of timeshare interests
in 1994. Costs of timeshare interests sold as a percentage of sales of timeshare
interests decreased from 40.8% in 1993 to 35.2% in 1994.

The increase in resort  operating  revenue from $8,072,260 in 1993 to $8,764,558
in 1994 reflects  increased  total resort  occupancy and average daily rate from
resort  guests,  and increased  utilization  of food and beverage  outlets.  The
improvements  in resort  occupancy are a result of the  increasing  usage of the
resort by  prospective  timeshare  purchasers and timeshare  owners,  net of the
decreasing  availability  of  rooms  for  resort  guests.  The  cost  of  resort
operations as a percentage  of resort  operating  revenue  increased to 89.1% in
1994 from 86.3% in 1993 because prospective  purchasers and timeshare owners (an
increasing portion of occupancy) pay substantially  reduced rates for their room
usage and because the variable cost of providing food and beverage is greater as
a percentage of corresponding  revenue than the variable cost as a percentage of
revenue of providing rooms to resort guests.

Sales of land and other and the  associated  cost of land sold and other reflect
sales  of  unimproved  real  property  acquired  in the  November  1993  Genesis
acquisition and, in 1994, sales of Red Rock Collection  products.  1993 sales of
$123,500 and the associated  cost of sales of $113,618  reflect Genesis sales of
subdivided  lots.  Included in 1994 activity are sales of land of $2,237,166 and
the associated  cost of sales of $1,796,974,  representing  Genesis sales of the
remainder of the subdivided lots and the sale of a large, unimproved parcel.

Red Rock  Collection  sales of $234,975  are  included in 1994 sales of land and
other.  Red Rock  Collection  sales  commenced  July 1,  1994.  Amortization  of
approximately  $929,000 in  deferred  Red Rock  Collection  costs is included in
general and administrative expense in 1994.

General and  administrative  expenses  increased as a percentage of revenue from
7.4% in 1993 to 10.7% in 1994 because of the  amortization  of deferred Red Rock
Collection  costs  described  above and because of the  recognition of other Red
Rock  general  and  administrative  costs.  Excluding  both Red Rock  Collection
revenues and expenses,  general and  administrative  expenses as a percentage of
revenue declined to 5.8% in 1994 from 7.4% in 1993.

The decrease in the 1994 doubtful accounts provision to 4.1% as compared to 5.4%
in 1993, as a percentage of sales of timeshare  interests,  reflects  collection
experience more favorable than expectations.

The  increase  in  interest  income  from  $359,908  in 1993 to $402,596 in 1994
reflects increased consumer paper retained by the Company.

The  increase  in  interest  expense  from  $599,238 in 1993 to $666,141 in 1994
reflects  greater  balances  outstanding  on notes  payable and  differences  in
interest rates and terms among notes.

Income tax benefits increased from $100,000 in 1993 to $161,799 in 1994. In both
1993 and 1994, tax benefits  resulted from decreases in the valuation  allowance
as a result of the  ability to utilize  loss  carryforwards  and built in losses
arising  principally from the Los Abrigados resort. The valuation  allowance had
been  established to reflect the  uncertainty of the utilization of the deferred
tax assets.

In 1993 an  additional  tax asset was recorded to reflect the future tax benefit
of the Genesis net operating loss  carryforwards  and a valuation  allowance was
recorded to offset the full amount of the asset.  This  valuation  allowance was
reduced in 1994 due to  improvements  in the Arizona real estate  market and the
development of tax strategies from which management  concluded that a portion of
the net operating loss carryforwards would more likely than not be utilized.

The increase in minority  interests  from $814,520 in 1993 to $1,440,034 in 1994
reflects  continued  increased  profitability  of LAP,  net of a decrease in the
minority interest ownership of LAP effective July 1, 1994, of 7.5%. In addition,
1994 minority interests include approximately  $236,000 in partnerships in which
the Company's Genesis subsidiary is a partner.

During the third quarter of 1994, the Company opened a sales office  adjacent to
the site of its first Varsity Clubs of America near the University of Notre Dame
in  Indiana.  Construction  commenced  in the  fourth  quarter  of 1994  and was
completed in August 1995. Sales and marketing expenses of approximately $283,000
for promoting sales of Varsity Clubs of America-Notre  Dame were expended during
1994 and are included in advertising and promotion.  Revenue  generated by these
marketing efforts,  however, was deferred pending substantial  completion of the
facility.  Deferred  revenue of $513,000,  net of  associated  costs of sales of
$148,000,  is included in deferred  revenue at December 31, 1994. The Notre Dame
Sales Office also offers  timeshare  interests in the Company's  other  resorts.
Sales of intervals in other  resorts of  approximately  $319,000 are included in
1994 sales of timeshare interests.

Liquidity and Capital Resources

The Company's  liquidity needs principally arise from the necessity of financing
notes received from sales of timeshare  interests.  In that regard,  the Company
has $13  million in lines of credit  issued by a financing  company  under which
conforming  notes (notes that meet the credit  criteria,  term and interest rate
specified by the lender) from sales of interval  interests in Los  Abrigados and
the Golden Eagle Resort can be sold 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
December 31,  1995,  approximately  $7.7  million is  available  under the fixed
commitment lines and approximately $3 million is expected to be available on the
open ended line. The Company also has a financing commitment whereby the Company
may  borrow  up to $2.5  million  against  non-conforming  notes  from  sales of
interval  interests  in Los  Abrigados  and  the  Golden  Eagle  Resort  through
September  1998.  Approximately  $500,000 was available under this commitment at
December 31, 1995.

The Company 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 March 1996. The commitment may
be extended  for an  additional  eighteen  month  period and an  additional  $10
million at the option of the  financing  company.  In March 1996,  the financing
company  verbally  approved the extension and commenced  preparation  of written
documentation.Approximately  $7.6 million was available under this commitment at
December 31, 1995.

The Company has a financing  commitment  whereby it may borrow up to $10 million
against  conforming  notes received from sales of timeshare  interests in Kohl's
Ranch  through  August 1997.  Approximately  $9.6 million was  available on this
commitment at December 31, 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
secured by the  non-conforming  notes. The Company will pursue additional credit
facilities to finance conforming and  non-conforming  notes as the need for such
financing arises.

The Company has a $500,000 line of credit from one financial  institution  and a
$400,000 line of credit from another,  both  available for working  capital.  At
December 31, 1995, $755,000 was available on the lines.

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  Kohl's Ranch, 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.  As  described  above,  the  Company  has $10 million in
receivables  financing for sales of timeshare  interests in Kohl's Ranch through
August 1997.

In June 1995, the Company signed a letter of intent to offer to the public, on a
firm  underwriting  basis,  $10,000,000  in  convertible  secured  bonds  with a
$1,500,000  overallotment  option  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  offering  was  abandoned  in December  1995 because
Brookstreet was unable to timely place the bonds.

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 from Edward John Martori (an
affiliate),  secured by 320 timeshare interests (reduced to 220 in January 1996)
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.

During 1995, the Company borrowed  $4,599,216,  the remaining  balance on its $5
million Varsity Clubs of America-Notre Dame construction  financing  commitment,
to complete the  construction of the hotel facility.  The hotel opened in August
1995. Under the terms of the financing  commitment,  the principal is repaid via
release payments as timeshare interests are sold.

In November  1995, the Company  entered into a management  agreement with one of
its  timeshare  lenders,  with respect to the Los  Abrigados  resort.  Under the
agreement  the lender  committed  to advance  $3.5  million,  provide  strategic
planning and consultation with respect to timeshare sales of 3,500 Los Abrigados
intervals and reduce the holdback  requirements  on timeshare paper purchased by
the lender. The advance,  plus a 12% cost of funds on the outstanding balance of
the advance,  will be repaid in cash and in kind from  one-half the monthly cash
flows from the sale of the 3,500 timeshare intervals.  At December 31, 1995, the
lender had advanced $1.5 million on its commitment.

In February 1996, the Company  borrowed an additional  $1,760,000 from the first
mortgage  holder on the Los Abrigados  resort.  The Company intends to use these
funds for  improvements  to the Los  Abrigados  resort and Kohl's  Ranch and for
working capital.

Effective March 1, 1996, the Company, through a subsidiary,  became the managing
general  partner of the  partnership  which owns the Lomacasi  Resort in Sedona,
Arizona,  a 5.27 acre  property  approximately  one mile from the Los  Abrigados
resort.  The Company  acquired its  partnership  interest for a $25,000  capital
contribution.  The resort is  encumbered by  non-recourse  deeds of trust on the
property totaling  approximately $2.2 million.  The Company intends to initially
use the  resort to  provide  lodging  accommodations  to  prospective  timeshare
purchasers  at  the  Company's  Sedona  Sales  Office,   thereby  creating  more
availability of rooms for resort guests at the Los Abrigados resort. The Company
may offer timeshare interests in the resort in the future.

Cash  provided by operating  activities  increased  from  $2,307,986  in 1993 to
$3,169,370 in 1994 due to greater proceeds from sales of notes  receivable,  net
of increased additions to resort property under development for Varsity Clubs of
America-Notre  Dame.  The change from cash  provided by operating  activities of
$3,169,370  in 1994 to cash used in operating  activities  of $5,496,092 in 1995
reflects  reduced  net income in 1995,  improvements  to Los  Abrigados  and the
completion of construction of the Varsity Clubs of  America-Notre  Dame facility
in 1995, and increased notes receivable retained by the Company.

Cash used in investing  activities  of  $1,301,986  and  $1,305,936  in 1994 are
comparable but reflect the  acquisition of the minority  interest in LAP in 1994
and greater increases in Red Rock Collection  deferred assets in 1993 than 1994.
Cash  flows  from  investing  activities  changed  from cash  used in  investing
activities of  $1,305,936  in 1994 to cash  provided by investing  activities of
$137,188 in 1995 due to the acquisition of the minority interest in LAP in 1994,
addition of Red Rock Collection plant and equipment in 1994 and the write-off of
Varsity land deposits in 1995.

The change from cash  provided by  financing  activities  of $338,185 in 1993 to
cash used in financing activities of $287,954 in 1994 reflects greater principal
payments on notes payable in 1994, net of increased borrowings.  Cash flows from
financing  activities changed from cash used in financing activities of $287,954
in 1994 to cash  provided by financing  activities  of $5,469,835 in 1995 due to
increased borrowings, including borrowings for the construction of Varsity Clubs
of America-Notre Dame and the acquisition of Kohl's Ranch.

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 capital resources for at least the next twelve to twenty-four months.

Accounting Matters

In March 1995,  the Financial  Accounting  Standards  Board issued SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed  Of" ("SFAS  121"),  which is effective  for fiscal years  beginning
after  December 15, 1995.  The Company does not believe the adoption of SFAS 121
will have a significant impact on the Company's financial  position,  results of
operations, or cash flows.

In October 1995, the Financial  Accounting  Standards Board issued  Statement of
Financial  Accounting  Standards  (SFAS) No. 123,  "Accounting  for  Stock-Based
Compensation,"  which will be  effective  for the Company  beginning  January 1,
1996.  SFAS No. 123 requires  expanded  disclosures of stock-based  compensation
arrangements  with employees and encourages (but does not require)  compensation
cost to be measured  based on the fair value of the equity  instrument  awarded.
Companies are permitted, however, to continue to apply APB Opinion No. 25, which
recognizes  compensation  cost  based  on the  intrinsic  value  of  the  equity
instrument awarded.  The Company intends to continue to apply APB Opinion No. 25
to its stock based compensation awards to employees and to disclose the required
pro forma effect on net income and earnings per share.

Item 8.  Financial Statements and Supplementary Data

The consolidated  financial statements and supplementary data required by Item 8
are set forth in Part IV, Item 14.

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

None


                                    PART III


Item 10. Directors and Executive Officers of the Registrant  

Information  in response to this Item is  incorporated  herein by reference from
the Company's  Definitive Proxy Statement to be filed pursuant to Regulation 14A
within 120 days after the end of the most  recent  fiscal  year  covered by this
Form 10-K.


Item 11. Executive Compensation 

Information  in response to this Item is  incorporated  herein by reference from
the Company's  Definitive Proxy Statement to be filed pursuant to Regulation 14A
within 120 days after the end of the most  recent  fiscal  year  covered by this
Form 10-K.


Item 12. Security Ownership of Certain Beneficial Owners and Management 


Information  in response to this Item is  incorporated  herein by reference from
the Company's  Definitive Proxy Statement to be filed pursuant to Regulation 14A
within 120 days after the end of the most  recent  fiscal  year  covered by this
Form 10-K.


Item 13. Certain Relationships and Related Transactions

Information  in response to this Item is  incorporated  herein by reference from
the Company's  Definitive Proxy Statement to be filed pursuant to Regulation 14A
within 120 days after the end of the most  recent  fiscal  year  covered by this
Form 10-K.


                                     PART IV

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

(a) (1)  Consolidated Financial Statements              Page or Method of Filing
         ---------------------------------              ------------------------
                                                                                
     (i)      Consolidated  Financial Statements and     Pages 20 through 40    
              Notes to  Consolidated  Statements  of     
              the Registrant, including Consolidated
              Balance Sheets as of December 31, 1995
              and 1994 and  Consolidated  Statements
              of  Operations,  Shareholders'  Equity
              and Cash  Flows  for each of the three
              years ended  December 31,  1995,  1994
              and 1993.

     (ii)     Report of Deloitte & Touche LLP            Page 19

(a) (2)  Consolidated Financial Statement Schedules
         ------------------------------------------

              Reserve for possible credit losses         Page 42

              Schedules other than  those  mentioned
              above   are   omitted    because   the
              conditions  requiring  their filing do
              not  exist  or  because  the  required
              information  is given in the financial
              statements,    including   the   notes
              thereto.

(a) (3)  Exhibits
         --------

              The  Exhibit  Index  attached  to this
              report  is  hereby   incorporated   by
              reference.

(b)      Reports on Form 8-K
         -------------------

              None

<PAGE>

INDEPENDENT AUDITORS' REPORT

Board of Directors and Shareholders
ILX Incorporated
Phoenix, Arizona


We have audited the accompanying consolidated balance sheets of ILX Incorporated
and  subsidiaries  (the  "Company")  as of December  31, 1995 and 1994,  and the
related  consolidated  statements of operations,  shareholders'  equity and cash
flows for each of the three years in the period ended  December  31,  1995.  Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 14. These  financial  statements and financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on the financial  statements and the financial  statement schedule based
on our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material respects, the financial position of the Company as of December 31, 1995
and 1994,  and the results of their  operations and their cash flows for each of
the three  years in the  period  ended  December  31,  1995 in  conformity  with
generally accepted accounting  principles.  Also, in our opinion, such financial
statement  schedule,  when  considered  in  relation  to the basic  consolidated
financial statements taken as a whole,  presents fairly in all material respects
the information set forth therin.
 
Deloitte & Touche LLP

Phoenix, Arizona
March 27, 1996
<PAGE>
                        ILX INCORPORATED AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                                             December 31,
                                                    ----------------------------
                                                        1995           1994
                                                    ------------    ------------
Assets
Cash and cash equivalents                           $  3,746,518    $  3,635,587
Notes receivable, net (Notes 2, 7, 10, 11 and 14)      8,785,487       6,750,896
Resort property held for timeshare sales
(Notes 3, 10, and 11)                                 17,191,791       9,407,733
Resort property under development (Notes 6 and 10)     1,119,080       1,735,592
Land held for sale (Note 4)                            1,545,184       1,673,168
Deferred assets (Notes 5, 6 and 7)                       451,496         749,999
Property and equipment , net (Note 8)                    835,485       1,437,227
Deferred income taxes (Note 9)                         1,887,021       1,283,179
Other assets                                           2,190,451       1,730,023
                                                    ------------    ------------
                                                    $ 37,752,513    $ 28,403,404
                                                    ============    ============
Liabilities and Shareholders' Equity

Accounts payable                                    $  2,313,638    $  1,581,659
Accrued and other liabilities                          1,793,160       1,039,000
Genesis funds certificates (Note 4)                    1,366,843       1,612,457
Due to affiliates (Notes 7, 12, and 16)                  440,629         984,534
Deferred income (Note 6)                                   2,869         365,195
Notes payable (Note 10)                               13,189,945       5,331,677
Notes payable to affiliates (Note 11)                  1,837,912       2,000,584
                                                    ------------    ------------
                                                      20,944,996      12,915,106
                                                    ------------    ------------

Minority Interests (Note 12)                           3,032,415       2,531,169
                                                    ------------    ------------

Commitments (Note 13)

Shareholders' Equity (Notes 14 and 15)

Preferred stock, $10 par value;
10,000,000 shares authorized;
411,483 and 430,313 shares issued and
outstanding; liquidation preference of $4,114,830
and $4,303,130, respectively                           1,515,134       1,648,755

Common stock, no par value;
40,000,000 shares authorized; 12,625,757
and 12,405,325 shares issued and outstanding           9,322,375       8,972,969

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

Additional paid in capital                                35,190          30,000

Retained earnings                                      2,927,435       2,305,405
                                                    ------------    ------------
                                                      13,775,102      12,957,129
                                                    ------------    ------------
                                                    $ 37,752,513    $ 28,403,404
                                                    ============    ============

                 See notes to consolidated financial statements
<PAGE>
<TABLE>
                        ILX INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                FOR YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
<CAPTION>

Revenues:                                    1995            1994            1993
                                         ------------    ------------    ------------
<S>                                      <C>             <C>             <C>         
Sales of timeshare interests             $ 21,353,758    $ 18,713,970    $ 12,263,619
Resort operating revenue                    8,868,344       8,764,558       8,072,260
Sales of land and other                     1,856,947       2,472,141         123,500
                                         ------------    ------------    ------------
                                           32,079,049      29,950,669      20,459,379
                                         ------------    ------------    ------------

Cost of sales and operating expenses:

Cost of timeshare interests sold            7,825,662       6,592,684       5,007,131
Cost of resort operations                   9,354,382       7,807,857       6,962,849
Cost of land sold and other                 1,664,971       1,955,631         113,618
Advertising and promotion                   6,675,598       5,941,761       3,168,562
General and administrative                  4,106,180       3,198,604       1,510,448
Provision for doubtful accounts             1,235,417         764,065         666,690
                                         ------------    ------------    ------------
                                           30,862,210      26,260,602      17,429,298
                                         ------------    ------------    ------------
Operating income                            1,216,839       3,690,067       3,030,081

Other income (expense):

Interest expense (Notes 10 and 11)         (1,265,227)       (666,141)       (599,238)
Interest income                               627,081         402,596         359,908
                                         ------------    ------------    ------------
                                             (638,146)       (263,545)       (239,330)
                                         ------------    ------------    ------------
Income before income taxes                    578,693       3,426,522       2,790,751

Income tax benefit                            547,216         161,799         100,000
                                         ------------    ------------    ------------
Income before minority interests            1,125,909       3,588,321       2,890,751

Minority interests (Note 12)                 (501,246)     (1,440,034)       (814,520)
                                         ------------    ------------    ------------
Net income                               $    624,663    $  2,148,287    $  2,076,231
                                         ============    ============    ============


Net income per common and
equivalent share                         $       0.05    $       0.17    $       0.18
                                         ============    ============    ============

Number of common and equivalent shares     12,710,837      12,463,246      11,791,786
                                         ============    ============    ============

Net income per share assuming
full dilution                            $       0.05    $       0.17    $       0.17
                                         ============    ============    ============

Number of fully diluted shares             13,198,287      12,971,235      12,301,206
                                         ============    ============    ============
</TABLE>
                 See notes to consolidated financial statements
<PAGE>
<TABLE>
<CAPTION>
                        ILX INCORPORATED AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                                                          
                                                                                           Retained 
                                        Common Stock      Additional   Preferred Stock     Earnings/  Treasury Stock
                                  ----------------------   Paid In   -------------------  Accumulated ---------------
                                    Shares      Amount     Capital   Shares     Amount      Deficit   Shares  Amount      Total
                                  ----------  ----------   -------   -------  ----------  ----------- ------ --------  -----------
<S>                               <C>         <C>          <C>       <C>      <C>         <C>         <C>    <C>       <C>        
Balances, December 31, 1992       11,268,098  $7,532,521   $30,000   132,943  $  834,430  $(1,919,113)                 $ 6,477,838
Net income                              --          --        --        --          --      2,076,231                    2,076,231
Issuance of common stock for 
 acquisition                         509,420     842,798      --        --          --           --                        842,798
Other issuance of common stock       306,100     306,030      --        --          --           --                        306,030
Issuance of preferred stock 
 for acquisition                        --          --        --     305,652     842,798         --                        842,798
Exchange of preferred stock
 for lodging certificates               --          --        --        (420)     (4,200)        --                         (4,200)
                                  ----------  ----------   -------   -------  ----------  ----------- ------ --------  -----------
Balances, December 31, 1993       12,083,618   8,681,349    30,000   438,175   1,673,028      157,118                   10,541,495

Net income                              --          --        --        --          --      2,148,287                    2,148,287
Issuance of common stock for 
 acquisition                         123,000     123,000      --        --          --          --                         123,000
Other issuance of common stock        24,616      29,232      --        --          --          --                          29,232
Exchange of preferred stock
 for common stock                     12,100      20,038      --      (7,260)    (20,038)       --                            --
Exercise of options                  162,586     121,135      --        --          --          --                         121,135
Exchange of preferred stock
 for lodging certificates               --          --        --        (245)     (2,450)       --                          (2,450)
Exercise of cash options                (595)     (1,785)     --        (357)     (1,785)       --                          (3,570)
                                  ----------  ----------   -------   -------  ----------  ----------- ------ --------  -----------
Balances, December 31, 1994       12,405,325   8,972,969    30,000   430,313   1,648,755    2,305,405                   12,957,129

Net income                              --          --        --        --          --        624,663                      624,663
Issuance of common stock for 
 acquisition                         120,000     240,000      --        --          --          --                         240,000
Other issuance of common stock        86,100      86,212      --        --          --          --                          86,212
Exchange of preferred stock
 for common stock                     12,540      20,766      --      (7,524)    (20,766)       --        
Issuance of cumulative shares for
 dividend arrearage                    1,857       2,613      --        --          --         (2,633)                        (20)
Exercise of options
Exchange of preferred stock
 for lodging certificates               --          --       5,190   (11,267)   (112,670)       --                       (107,480)
Exercise of cash options                 (65)       (185)     --         (39)       (185)       --                           (370)
Acquisition of treasury shares          --          --        --        --          --          --   (20,000) (25,032)    (25,032)
                                  ----------  ----------   -------   -------  ----------  ----------- ------ --------  -----------
Balances, December 31, 1995       12,625,757  $9,322,375   $35,190   411,483  $1,515,134  $ 2,927,435(20,000)$(25,032) $13,775,102
                                  ================================================================================================
</TABLE>
                 See notes to consolidated financial statements
<PAGE>
<TABLE>
                        ILX INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE YEARS ENDED DECEMBER 31, 1995, 1994, 1993
<CAPTION>
                                                                      1995            1994            1993
                                                                  ------------    ------------    ------------
<S>                                                               <C>             <C>             <C>         
Cash flows from operating activities:
Net income                                                        $    624,663    $  2,148,287    $  2,076,231
Adjustments to reconcile net income to
net cash provided by operating activities:
Undistributed minority interest                                        501,246         760,306         651,205
Deferred income taxes                                                 (603,842)       (885,408)       (297,771)
Additions to notes receivable                                      (12,727,015)    (10,333,377)     (8,182,286)
Proceeds from sale of notes receivable                               9,457,007       9,490,042       6,406,437
Provision for doubtful accounts                                      1,235,417         764,065         666,690
Depreciation and amortization                                          696,062       1,425,792         352,877
Amortization of guarantee fees                                         100,350         140,550         132,054
Change in assets and liabilities, net of the
 effects from purchase of subsidiary:
 (Increase) decrease in resort property held for timeshare sales    (4,421,071)        870,858        (221,501)
 Increase in resort property under development                        (417,680)     (1,735,592)           --
 Decrease in land held for sale                                        127,984       1,440,765            --
 (Increase) decrease in other assets                                  (296,028)       (862,965)        226,307
 Increase (decrease) in accounts payable                               731,979        (218,535)        241,931
 Decrease in Genesis funds certificates                               (245,614)       (568,559)           --
 Increase in accrued and other liabilities                             646,681         569,187         187,762
 Increase (decrease) in due to affiliates                             (543,905)        255,658          39,251
 Increase (decrease) in deferred income                               (362,326)        (91,704)         28,799
                                                                  ------------    ------------    ------------
Net cash (used in) provided by operating activities                 (5,496,092)      3,169,370       2,307,986
                                                                  ------------    ------------    ------------
Cash flows from investing activities:
 (Increase) decrease in deferred assets                                198,153        (353,251)       (904,173)
 Purchases of plant and equipment                                      (60,965)       (581,435)       (741,323)
 Net cash acquired from purchase of subsidiary                            --              --           343,510
 Net cash paid for Class A minority interest                              --          (371,250)           --
                                                                  ------------    ------------    ------------
Net cash provided by (used in) investing activities                    137,188      (1,305,936)     (1,301,986)
                                                                  ------------    ------------    ------------
Cash flows from financing activities:
 Proceeds from notes payable                                        11,093,122       6,165,996       1,579,056
 Proceeds from notes payable to affiliates                             900,000            --           850,000
 Principal payments on notes payable                                (5,841,405)     (6,006,073)     (1,567,486)
 Principal payments on notes payable to affiliates                    (742,672)       (567,074)       (820,265)
 Proceeds from issuance of common stock                                 86,212         122,767            --
 Proceeds from issuance of minority interest in subsidiary                --              --           300,000
 Acquisition of treasury stock and other                               (25,422)         (3,570)         (3,120)
                                                                  ------------    ------------    ------------
Net cash provided by (used in) financing activities                  5,469,835        (287,954)        338,185
                                                                  ------------    ------------    ------------
Net increase in cash and cash equivalents                              110,931       1,575,480       1,344,185
Cash and cash equivalents at beginning of year                       3,635,587       2,060,107         715,922
                                                                  ------------    ------------    ------------
Cash and cash equivalents at end of year                          $  3,746,518    $  3,635,587    $  2,060,107
                                                                  ============    ============    ============


 See notes to consolidated financial statements and supplemental schedules of noncash investing and financing activities
</TABLE>
<PAGE>
                        ILX INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

       Supplemental schedule of noncash investing and financing activities
                     for the year ended December 31, 1995:

Acquisition of resort property held for timeshare sales:
  Increase in notes payable                                     $ 1,300,000
  Issuance of common stock                                          240,000
  Increase in other assets                                          (10,000)
  Increase in resort property held for timeshare sales           (1,580,000)
                                                                -----------
  Net cash paid for resort property held for timeshare sales    $    50,000
                                                                ===========

Purchase of resort property held for timeshare sales:           
  Increase in notes payable                                     $   507,726
  Increase in resort property held for timeshare sales          $  (507,726)
                                                                -----------
                                                                $       --
                                                                ===========

Acquisition of resort property under development:
  Increase in notes payable                                     $   701,400
  Increase in resort property under development                  (1,002,000)
                                                                -----------
  Net cash paid for resort property under development           $  (300,600)
                                                                ===========

Sale of property and equipment:
  Decrease in property and equipment                            $   500,000
  Increase in other assets                                         (180,000)
  Decrease in notes payable                                        (320,000)
                                                                -----------
                                                                $      --
                                                                ===========
Purchases of plant and equipment
  Increase in notes payable                                     $    97,424
  Increase in property and equipment                                (97,424)
                                                                -----------
                                                                $      --
                                                                ===========

Exchange of Series C Preferred Stock for common stock:
  Issuance of common stock                                      $    20,766
  Reduction in Series C Preferred Stock                             (20,766)
                                                                -----------
                                                                $      --
                                                                ===========

Redemption of Series A Preferred Stock:
  Issuance of certificates for room nights                      $   107,480
  Increase in paid in capital                                         5,190
  Reduction in Series A Preferred Stock                            (112,670)
                                                                -----------
                                                                $      --
                                                                ===========

                 See notes to consolidated financial statements
<PAGE>
                        ILX INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

       Supplemental schedule of noncash investing and financing activities
                     for the year ended December 31, 1994:

                                                                    
Acquisition of Class A interest:                                    
  Increase in notes payable to affiliates                  $ 1,215,750
  Reduction in minority interest                              (773,949)
  Increase in resort property held for timeshare sales        (813,051)
                                                           -----------
  Net cash paid for Class A minority interest              $   371,250
                                                           ===========

Purchases of plant and equipment
  Increase in notes payable                                $   364,948
  Increase in plant and equipment                             (364,948)
                                                           -----------
                                                                   --
                                                           ===========

Purchase of minority interest in subsidiary:
  Increase in other assets                                 $  (123,000)
  Increase in notes payable to affiliates                      300,000
  Issuance of common stock                                     123,000
  Reduction in minority interest                              (300,000)
                                                           -----------
                                                                   --
                                                           ===========
                                                           

Exchange of Series C Preferred Stock for common stock:
  Issuance of common stock                                 $    20,038
  Reduction in Series C Preferred Stock                        (20,038)
                                                           -----------
                                                                   --
                                                           ===========
                                                           

Redemption of Series A Preferred Stock:
  Issuance of certificates for room nights                 $     2,450
  Reduction in Series A Preferred Stock                         (2,450)
                                                           -----------
                                                                   --
                                                           ===========

Tax benefit on exercise of stock options
  Increase in common stock                                 $    27,600
  Reduction in taxes payable                                   (27,600)
                                                           -----------
                                                                   --
                                                           ===========

                 See notes to consolidated financial statements
<PAGE>
                        ILX INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

       Supplemental schedule of noncash investing and financing activities
                     for the year ended December 31, 1993:

Purchase of subsidiary:

  Acquisition of notes receivable                  ($2,644,310)
  Acquisition of land held for sale                 (2,345,902)
  Acquisition of other assets                         (261,568)
  Assumption of accounts payable                       838,354
  Assumption of Genesis funds certificates           2,162,943
  Assumption of notes payable                          502,486
  Assumption of minority interest                      402,791
  Issuance of preferred stock                          844,358
  Issuance of common stock                             844,358
                                                   -----------

         Net cash acquired from
           purchase of subsidiary                     $343,510
                                                   ===========

Exchange of note for land:
  Increase in land held for sale                     ($768,031)
  Decrease in notes receivable                         768,031
                                                   -----------
                                                          --
                                                   ===========

Issuance of common stock for reduction of
  Class A Priority return:
  Issuance of common stock                            $204,000
  Reduction in minority interest                      (204,000)
                                                   -----------
                                                          --
                                                   ===========

Redemption of common stock to reduce
  amounts due to affiliates:
  Issuance of common stock                            $102,000
  Reduction in due to affiliates                      (102,000)
                                                   -----------
                                                          --
                                                   ===========

Redemption of Series A Preferred Stock:
  Issuance of certificates for room nights              $4,200
  Reduction in Series A Preferred Stock                 (4,200)
                                                   -----------
                                                          --
                                                   ===========

                 See notes to consolidated financial statements
<PAGE>


ILX INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

Principles of Consolidation and Business Activities

The consolidated  financial  statements include the accounts of ILX Incorporated
and its wholly-owned and majority owned  subsidiaries  ("ILX" or the "Company").
All significant  intercompany  transactions and balances have been eliminated in
consolidation.

The Company's  significant  business activities include  developing,  operating,
marketing  and financing  ownership  interests in resort  properties  located in
Arizona,  Colorado,  Florida, Indiana and Mexico. Effective in the third quarter
of 1994, the Company  expanded its  operations to include  marketing of skin and
hair care products which are not considered significant to resort operations.

Net Income per Share

Net income per common share and common equivalent share is based on the weighted
average number of common shares outstanding,  including common stock equivalents
which have a  dilutive  effect.  Common  stock  equivalents  consist of Series B
Convertible Preferred Stock, warrants and shares issuable under the stock option
plan (Notes 14 and 15). Net income per common share and common  equivalent share
is based on net income  adjusted for undeclared  dividends on Series C Preferred
Stock.  Net income per share  assuming  full  dilution is based on the  weighted
average number of common shares outstanding, including common stock equivalents,
and after giving effect to the conversion of Series C Preferred Stock.

Resort Property Held for Timeshare Sales

Resort  property held for timeshare sales is recorded at the lower of historical
cost less amounts charged to cost of sales for timeshare sales and  depreciation
provided for on the basis of daily  rental  occupancy,  or market.  As timeshare
interests are sold, the Company  amortizes to cost of sales the average carrying
value  of the  property  plus  estimated  future  additional  costs  related  to
remodeling and construction.

Land Held for Sale

Land  held for sale is  recorded  at the lower of cost or  estimated  realizable
value,  consistent with the Company's  intention to liquidate  these  properties
(Note 4).

Revenue Recognition

Revenue  from sales of timeshare  interests is  recognized  in  accordance  with
Statement of Financial  Accounting Standard No. 66, Accounting for Sales of Real
Estate ("SFAS No. 66"). No sales are recognized  until such time as a minimum of
10% of the purchase  price has been received in cash,  the buyer is committed to
continued  payments  of the  remaining  purchase  price and the Company has been
released of all future obligations for the timeshare interest.  Resort operating
revenue  represents  daily room rentals and revenues  from food and other resort
services. Such revenues are recorded as the rooms are rented or the services are
performed.

Property and Equipment

Property  and  equipment  are  stated  at  cost  and  are   depreciated  on  the
straight-line method over their respective estimated useful lives ranging from 3
to 30 years.  Property and equipment under capitalized leases are stated at fair
value as of the date  placed in  service,  and  amortized  on the  straight-line
method over the term of the lease or the  estimated  useful  life,  whichever is
shorter.


Statements of Cash Flows

Cash  equivalents  are highly liquid  investments  with an original  maturity of
three months or less.  During the years ended December 31, 1995,  1994 and 1993,
the Company paid interest of approximately  $1,271,000,  $716,000,  and $503,000
and income taxes of approximately $221,000,  $723,000 and $193,000 respectively.
Interest of $228,000 and $30,749 was capitalized  during 1995 and 1994 to resort
property under development.

Accounting Matters

In March 1995,  the Financial  Accounting  Standards  Board issued SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed  Of" ("SFAS  121"),  which is effective  for fiscal years  beginning
after  December 15, 1995.  The Company does not believe the adoption of SFAS 121
will have a significant impact on the Company's financial  position,  results of
operations, or cash flows.

In October 1995, the Financial  Accounting  Standards Board issued  Statement of
Financial  Accounting  Standards  (SFAS) No. 123,  "Accounting  for  Stock-Based
Compensation,"  which will be  effective  for the Company  beginning  January 1,
1996.  SFAS No. 123 requires  expanded  disclosures of stock-based  compensation
arrangements  with employees and encourages (but does not require)  compensation
cost to be measured  based on the fair value of the equity  instrument  awarded.
Companies are permitted, however, to continue to apply APB Opinion No. 25, which
recognizes  compensation  cost  based  on the  intrinsic  value  of  the  equity
instrument awarded.  The Company intends to continue to apply APB Opinion No. 25
to its stock based compensation awards to employees and to disclose the required
pro forma effect on net income and earnings per share.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Reclassifications

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

Note 2 - Notes Receivable

Notes receivable consist of the following:

                                                      December 31,
                                            ------------------------------
                                                1995               1994
                                            -----------         ----------
Timeshare receivables                        $7,913,111         $5,243,443
Holdbacks by financial institutions           2,736,882          1,993,965
Genesis mortgage receivables (Note 4)           546,394            776,776
Allowance for possible credit losses         (2,410,900)        (1,263,288)
                                            -----------         ----------
                                             $8,785,487         $6,750,896
                                            ===========         ==========

Notes  generated  from the sale of timeshare  interests  bear interest at annual
rates  ranging from 9% to 16% and have terms of five to ten years.  In addition,
the Company offers 0% interest and below market  interest,  and one and two year
financing,  to purchasers who pay 50% of the purchase price at the time of sale.
These  notes are  discounted  to yield a  consumer  market  rate.  The notes are
collateralized by deeds of trust on the timeshare interests sold.

The Company has agreements with financial  institutions  under which the Company
may sell certain of its notes receivable.  These agreements provide for sales on
a recourse basis with a percentage of the amount sold held back by the financial
institution as additional collateral. At December 31, 1995 and 1994, the Company
had  approximately  $20 million and $15 million in outstanding  notes receivable
sold on a recourse basis. Portions of the notes receivable are secured by second
deeds of trust on the Los Abrigados resort,  the Golden Eagle Resort and Varsity
Clubs of  America-Notre  Dame.  Notes  may be sold at  discounts  to  yield  the
consumer market rate as defined by the financial institution.

At December  31, 1995,  the Company had  $13,000,000  in  financing  commitments
through  September  1996, and an open ended  arrangement  expected to provide at
least $5,000,000 through 1996, to sell consumer notes receivable  generated from
sales of timeshare  interests at the Los  Abrigados  resort and the Golden Eagle
Resort. At December 31, 1995,  approximately  $7.7 million remained available on
the fixed  commitment  lines and $3 million on the open  ended  commitment.  The
Company also has financing  commitments whereby it may borrow up to $2.5 million
against  notes  receivable  generated  from sales of timeshare  interests at the
Golden  Eagle  Resort  and the Los  Abrigados  resort  through  September  1998.
Approximately  $500,000  remained  available on this  commitment at December 31,
1995.

The Company 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 March 1996. The commitment may
be extended  for an  additional  eighteen  month  period and an  additional  $10
million at the option of the  financing  company.  In March 1996,  the financing
company  verbally  approved the extension and commenced  preparation  of written
documentation. Approximately $7.6 million was available under this commitment at
December 31, 1995.

The Company has a financing  commitment  whereby it may borrow up to $10 million
against  conforming  notes  received  from sales of  timeshare  interests in the
Kohl's Ranch Lodge through August 1997. Approximately $9.6 million was available
on this commitment at December 31, 1995.

In January 1992, the Company sold consumer notes receivable to affiliates of the
Company for proceeds of $368,000, consisting of $156,000 cash and the assignment
of Los Abrigados Limited Partners ("LAP") Class A priority returns,  LAP Class B
limited partners  interest  payments and loan guarantee fees totaling  $212,000.
The  notes  were  sold  with  recourse  and  the  Company  recognized  a loss of
approximately  $60,000 on the sale.  At December 31, 1995 and 1994,  the Company
had  approximately  $181,000 and $304,000,  respectively,  in outstanding  notes
receivable sold on a recourse basis to related parties.

During 1993,  the Company  borrowed  $550,000  from  affiliates  of the Company,
collateralized  by notes  receivable  with principal  balances of  approximately
$760,000 at the date of the borrowings.  Balances  outstanding on the borrowings
totaled $266,218 and $332,724 at December 31, 1995 and 1994,  respectively (Note
11).

At December 31, 1995, notes  receivable in the amount of approximately  $370,000
have been contributed to the Company's Series A Preferred Stock sinking fund and
therefore their use is restricted (Note 14).

The  reserve  for  possible  credit  losses  of  approximately   $2,411,000  and
$1,263,000 at December 31, 1995 and 1994,  reflect  reserves for both notes sold
with recourse and notes retained.

Note 3 - Resort Property Held for Timeshare Sales

Resort property held for timeshare sales consists of the following projects:

                                                          December 31,
                                                ----------------------------
                                                    1995             1994
                                                -----------       ----------
         Los Abrigados Resort                   $ 6,175,275       $6,846,715
         Golden Eagle Resort                      2,029,287        2,443,818
         Kohl's Ranch Lodge                       1,987,603             --
         Varsity Clubs of America-Notre Dame      6,915,206             --
         Costa Vida Resort                           18,420           68,200
         Ventura Resort                              66,000           49,000
                                                -----------       ----------
                                                $17,191,791       $9,407,733
                                                ===========       ==========


Resort  properties are stated net of accumulated  depreciation of $1,279,000 and
$878,000 at December 31, 1995 and 1994, respectively.

In September 1994, the Company  acquired for $15,000 an option from an affiliate
to purchase 667 previously sold timeshare interests in the Los Abrigados resort.
The  terms of the  option  agreement  provide  that the  seller  may sell to the
Company or the Company may acquire from the seller up to 25 intervals  per month
and, in addition, up to one half of the remainder of the 667 intervals per year,
for $2,100 per interval. The seller must provide the Company with written notice
of its  intent  to sell 30 days in  advance  of a  monthly  sale and 180 days in
advance of an annual sale.  The Company had purchased  150 intervals  under this
option as of December 31, 1995.

In June 1995,  the Company  acquired the Kohl's  Ranch Lodge,  a ten 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 restricted  common stock valued at
$2 per share. The Company commenced timeshare sales in July 1995.

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.

Note 4 - Genesis Investment Group, Inc.

On November 1, 1993, a wholly owned  subsidiary  of ILX  consummated  its merger
with and into  Genesis  Investment  Group,  Inc.  ("Genesis")  and, as a result,
Genesis,  the surviving  corporation,  became a wholly owned  subsidiary of ILX.
Under the terms of the merger agreement, the Company issued a unit consisting of
five  shares  of ILX  common  stock and  three  shares  of Series C  Convertible
Preferred  Stock,  with a par  value of $10 per  share,  for each ten  shares of
Genesis  common  stock.  Each  three  shares  of  Series C  Preferred  Stock are
convertible after one year, at the option of the holder, into five shares of ILX
common stock. The merger agreement also provided that Genesis shareholders would
receive $3 per share for  fractional  units and  Genesis  shareholders  who hold
fewer than 100  Genesis  shares had the option to select  cash of $3 per Genesis
share in lieu of ILX units.

On  November 1, 1993,  the date of the merger,  ILX issued  101,988  units,  the
maximum  number of whole units that Genesis  shareholders  are entitled to under
the terms of the merger  agreement,  consisting  of  305,964  shares of Series C
Preferred  Stock  recorded at $844,358  and 509,940  shares of ILX common  stock
recorded at  $844,358,  and  recorded a  liability  in the amount of $17,262 for
fractional  units. As Genesis  shareholders  who own fewer than 100 shares elect
cash in lieu of units,  the ILX Series C  Preferred  Stock and common  stock are
reduced.  During 1995 and 1994, Genesis shareholders elected to receive $370 and
$3,570 in cash, and, accordingly, Series C Preferred Stock and common stock were
each reduced by $185 and $1,785 respectively (Note 14).

The  acquisition has been accounted for as a purchase with the cost allocated to
preferred and common shares based on the  assumption  that all preferred  shares
are converted to common shares.

Genesis  funds  certificates  arise  from  the  reorganization  of  Genesis  and
represent non-recourse  liabilities.  The holders are entitled to receive 50% of
the net proceeds from the sale of certain Genesis properties.  Such amounts have
been  recorded  based  upon  the  estimated  realizable  values  of the  related
properties  and are  increased for sales of property at prices higher than their
carrying  values and for  collection  of mortgage  interest  and  decreased  for
payments to the  certificate  holders and for property  expenses paid by Genesis
which reduce the amount payable to the certificate holders.


If the Company and Genesis had been combined as of January 1, 1993, the proforma
results of the combined entity would be as follows:
                                                                December 31,
                                                                    1993
                                                                (Unaudited)
                                                                -----------

         Total revenues                                         $21,137,079

         Net income                                             $ 1,898,500
                                                                ===========

         Net income per common and
            equivalent share                                          $0.16

         Net income per share assuming full dilution                  $0.15
                                                                ===========

Note 5 - Red Rock Collection

In February 1993, the Company acquired,  through a stock subscription  offering,
71.4% of the issued and outstanding  stock of Red Rock Collection  Incorporated,
an  Arizona  Corporation  ("RRC"  or "Red Rock  Collection"),  in  exchange  for
$700,000 in goods and services to be provided to RRC at Los Abrigados resort. In
February 1994, the Company acquired the $300,000 minority interest in RRC, which
was held by affiliates,  in exchange for 123,000 shares of restricted ILX common
stock valued at $1 per share and $300,000 in promissory notes (Notes 11 and 14).
Goodwill of $123,000  was  recorded  and is  included,  net of  amortization  of
$36,900  and   $12,300,   in  other  assets  at  December  31,  1995  and  1994,
respectively.

RRC was formed to market an exclusive line of skin and hair care products. Costs
were deferred until July 1994, the date at which sales commenced. Deferred costs
of approximately $929,000 were expensed in 1994.

Note 6 - Resort Property Under Development

Varsity Clubs of America  Incorporated ("VCA") a wholly owned subsidiary of ILX,
intends to develop lodging accommodations in areas located near major university
campuses,  and  to  market  those  lodging  accommodations,  including  interval
ownership  interests,  to alumni and other  sport  enthusiasts.  During 1994 VCA
acquired  its  first  site  near  the  University  of Notre  Dame and  commenced
construction.   Acquisition  and  construction  costs  totaling  $1,735,592  are
included in resort property under development at December 31, 1994. Construction
of the  facility  was  complete  in August 1995 and at December  31,  1995,  the
unamortized  cost of the Notre Dame facility is included in resort property held
for sale. Revenues of $513,400,  net of related selling costs of $148,205,  were
deferred at December 31, 1994 and were recognized in 1995 when  construction was
substantially complete.

In July 1995,  the Company  acquired  for  $1,002,000 a two acre site in Tucson,
Arizona,  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 (Note 10).

Note 7 - Deferred Assets
                                                               December 31,
                                                              1995      1994
                                                           --------   --------
Deferred assets consist of the following:
  Varsity Clubs of America loan fees and land deposits     $ 91,946   $204,383
  Guarantee fees                                            359,550    459,900
  California Department of Real Estate registration costs      --       85,716
                                                           --------   --------
                                                           $451,496   $749,999
                                                           ========   ========
 
As part of the acquisition of Los Abrigados  resort,  certain  affiliates of the
Company   guaranteed  the  underlying   mortgage  on  the  resort.   As  partial
consideration for their guarantee, the affiliates earned a $780,000 fee. The fee
is amortized to expense and is payable to the affiliates at the rate of $100 per
Los Abrigados  timeshare  interest sold with  approximately  one half the unpaid
balance due to one affiliate in December  1996, and the balance due to the other
affiliate in 1999.  The amounts  payable on the guarantee fee included in due to
affiliates   at  December  31,  1995  and  1994,   are  $390,951  and  $536,501,
respectively.

As additional  consideration  for the guarantee,  the affiliates are entitled to
receive  a  percentage  of  certain  amounts  held  back on the  sale  of  notes
receivable by a financial institution as collateral. The amount is to be paid as
the amounts held back are collected from the financial institution.  At December
31, 1995 and 1994,  notes  receivable  are shown net of $118,000  and  $122,000,
respectively, related to this amount.

Note 8 - Property and Equipment

Property and equipment consists of the following:

                                                      December 31,
                                                  1995             1994
                                                ---------       ----------
Buildings and improvements                       $131,942       $  640,933
Leasehold improvements                            500,148          464,141
Furniture and fixtures                            417,430          317,573
Office equipment                                  253,444          243,960
Computer equipment                                151,105          140,188
                                                ---------       ----------
                                                1,454,069        1,806,795
Accumulated depreciation                         (618,584)        (369,568)
                                                ---------       ----------
                                                $ 835,485       $1,437,227
                                                =========       ==========


Note 9 - Income Taxes
Deferred income tax assets  (liabilities)  included in the consolidated  balance
sheet consist of the following:
<TABLE>
<CAPTION>
                                                                              December 31,
                                                                      --------------------------
                                                                           1995           1994
                                                                      -----------      ---------
<S>                                                                      <C>            <C>     
Deferred Tax Assets:
  Nondeductible accruals for uncollectible receivables                   $805,000       $588,000
  Inventory costs capitalized for tax purposes                             36,000         36,000
  Tax basis in excess of book on resort property held for
       timeshare sales                                                    735,000        787,000
  Book recognition of startup costs in excess of tax                      281,000        354,000
  Intangible assets capitalized for tax purposes                           24,000         28,000
  Minority interest allocation in excess of tax                           238,000        219,000
  Alternative minimum tax credit                                           56,000         74,000
  Net operating loss carryforwards                                      1,439,000      1,052,000
  Other                                                                     3,000          4,000
                                                                      --------------------------

       Total deferred tax assets                                        3,617,000      3,142,000
                                                                      --------------------------

Deferred Tax Liabilities:
  Installment receivable gross profit deferred for tax purposes        (1,628,000)     (1,018,000)
  Tax amortization of loan fees in excess of book                        (102,000)        (80,000)
                                                                      ---------------------------
       Total deferred tax liabilities                                  (1,730,000)     (1,098,000)
                                                                      ---------------------------

Deferred Taxes                                                          1,887,000      2,044,000

Valuation allowance                                                          --         (760,000)
                                                                      --------------------------

Deferred Taxes -- Net                                                  $1,887,000     $1,284,000
                                                                      ==========================
</TABLE>

A reconciliation of the income tax benefit and the amount that would be computed
using statutory  federal and state income tax rates for the years ended December
31, is as follows:


                                                1995        1994        1993
                                             ---------   ----------   ---------
Federal, computed on income before
 minority interest and income taxes           $197,000   $1,165,000   $ 949,000
Minority interest                             (170,000)    (490,000)   (277,000)
State, computed on income after 
 minority interest and before income taxes      58,000      119,000     118,000
Deferred tax adjustment                        128,000         --          --
Decrease in valuation allowance               (760,000)    (956,000)   (890,000)
                                              --------    ---------   ---------
Income tax benefit                           $(547,000)  $ (162,000)  $(100,000)
                                             =========   ==========   =========

Tax benefits in 1993  resulted from  decreases in the  valuation  allowance as a
result of the  accelerated  profitability  of the Los  Abrigados  resort and the
related ability to utilize a portion of the net operating loss carryforwards and
built in losses.  In 1993,  a deferred  tax asset was  recorded  to reflect  the
future  tax  benefit of the  Genesis  net  operating  loss  carryforwards  and a
valuation  allowance  was  recorded to offset the full  amount of the asset.  In
1994, due to the continued  profitability  of Los Abrigados,  the improvement in
the Arizona real estate  market and the  development  of tax  strategies,  which
include the acquisition by Genesis of timeshare  interests in resort  properties
that have  historically  been sold by the Company on a profitable  basis, it was
concluded  that more likely than not a portion of the Genesis net operating loss
carryforwards  and the  remainder of the Los  Abrigados  tax  benefits  would be
utilized. Accordingly, the valuation allowance was reduced in 1994. In 1995, due
to the  continued  expansion  and  profitability  of  timeshare  activity it was
determined  that the  balance of the Genesis  NOL's  would be  utilized  and the
remaining valuation allowance was eliminated.

At December 31, 1995,  ILX,  excluding  Genesis,  had net operating loss ("NOL")
carryforwards of approximately  $1,237,000 which expire in 2001 through 2011. At
December  31,  1995,  Genesis  had federal NOL  carryforwards  of  approximately
$2,644,000  which expire in 2008 and state NOL  carryforwards  of $752,000 which
expire in 1998.  The Genesis  losses are limited as to usage  because they arise
from built in losses of an acquired  company  and can only be  utilized  through
earnings of Genesis.

Note 10 - Notes Payable
<TABLE>
<CAPTION>
Notes payable consist of the following:                                            December 31,
                                                                          ------------------------
                                                                            1995            1994
                                                                          -----------   ----------
<S>                                                                       <C>           <C>       
Note payable,  collateralized by deed of 
   trust on Los Abrigados resort, interest
   at prime plus 1.25% (9.75% at
   December 31, 1995), due through 1996                                   $   805,000   $1,660,000

Note payable,  collateralized  by deed of trust 
   on Golden  Eagle  Resort,  notes receivable, 
   and an assignment of the Company's
   general partnership interest in LAP, 
   interest at 12%, due through 1998                                        1,549,990      639,916

Note payable,  collateralized  by notes  receivable  
   and deed of trust on Golden Eagle Resort, 
   interest at prime plus 4% (12.5% at December
   31, 1995), due through 1998                                              1,195,716      626,265

Note payable, collateralized by deed of trust on 
   Kohl's Ranch Lodge, interest at prime plus 1.25% 
   (9.75% at December 31, 1995), due through 1998                             853,500         --

Note payable, collateralized by second deed of trust 
   on Kohl's Ranch Lodge, interest at 8%, due through 2000                    334,800         --

Note payable,  collateralized  by notes  receivable  
   and deed of trust on Kohl's Ranch Lodge, 
   interest at prime plus 4% (12.5% at December 31, 1995), 
   due through 2003                                                           338,849         --

Note payable, collateralized by deed of trust on land in
   Tucson, Arizona, interest at 9.75%, due through 1998                       701,400         --

Note  payable,  collateralized  by  notes  receivable  
   and  deed of trust on Los Abrigados resort, 
   interest at prime plus 4% (12.5% at December 31, 1995), 
   due through 1998                                                           246,828      423,700

$500,000 revolving line of credit, unsecured, interest at
   prime plus 1.5% (10% at December 31, 1995), due 1996                          --        400,000

Construction note payable, collateralized by deed of trust
   on Varsity Clubs of America - Notre Dame, interest at 13%, 
   due through 1998                                                         4,186,869      400,784

$400,000 revolving line of credit, unsecured, interest
   at prime plus 2% (10.5% at December 31, 1994), due 1996                    145,000      350,000

Note payable, collateralized by RRC building, interest
   at 8%, due through 1999                                                    180,000      225,000

Note payable, collateralized by notes receivable, interest at
   prime plus 2% (10.5% at December 31, 1995), due through 1997               160,841         --

Note payable, collateralized by deed of trust, interest
   at 7.375%, due through 2001                                                 63,701       72,272

Obligations under capital leases with interest at 9.5% to 14.7% (Note 17)     884,498      449,816

Other long-term commitment, advance rate at 12%, due through 2000           1,500,000         --

Other                                                                          42,953       38,476

Notes payable repaid during 1995                                                 --         45,448
                                                                          -----------   ----------
                                                                          $13,189,945   $5,331,677
                                                                          ===========   ==========
</TABLE>
In November  1995, the Company  entered into a management  agreement with one of
its timeshare lenders, with respect to the Los Abrigados resort. Pursuant to the
terms of the agreement the Lender will advance $3.5 million,  provide  strategic
planning and consultation with respect to timeshare sales of 3,500 Los Abrigados
intervals and reduce the holdback  requirements  on timeshare paper purchased by
the lender. The advance,  plus a 12% cost of funds on the outstanding balance of
the advance,  will be repaid in cash and in kind from  one-half the monthly cash
flows from the sale of the 3,500 timeshare intervals.  At December 31, 1995, the
lender had advanced $1.5 million on its commitment.

Future maturities of notes payable are as follows:

         Year ending
         December 31,
         ------------

           1996                                $3,923,503
           1997                                 2,790,648
           1998                                 5,284,514
           1999                                   710,097
           2000                                   477,089
           Thereafter                               4,094
                                              -----------
                                              $13,189,945
                                              ===========

Scheduled  future  maturities may be prepaid to the extent that payments made of
$1,000  per Los  Abrigados  timeshare  interest,  $2,180  per  Varsity  Clubs of
America-Notre  Dame timeshare interest and $800 per Kohl's Ranch Lodge timeshare
interest sold exceed the scheduled  payments on the loans.  Any prepaid  amounts
will be applied to the scheduled payments in chronological order of maturity.

Note 11 - Notes Payable to Affiliates

Notes payable to affiliates consist of the following:
<TABLE>
<CAPTION>
                                                                    December 31,
                                                             ----------------------------
                                                                1995             1994
                                                             ----------        ----------
<S>                                                            <C>             <C>       
Note payable, collateralized by LAP partnership
  interest, interest at 8%, due through 1999                   $927,868        $1,100,000

Note payable, collateralized by notes receivable,
 interest at 14%, due through 1997                              266,218           332,724

Note payable, collateralized by RRC common stock,
 interest at 10%, due through 1997                               63,826           225,426

Notes payable, collateralized by 320 timeshare interests
 in Los Abrigados resort, interest at 10%, due
 December 1999                                                  580,000              --

Notes payable repaid during 1995                                   --             342,434
                                                             ----------        ----------
                                                             $1,837,912        $2,000,584
                                                             ==========        ==========
</TABLE>
Future maturities of notes payable to affiliates are as follows:

          Year ending
          December 31,
          ------------

             1996                            $229,335
             1997                             219,648
             1998                                --
             1999                           1,388,929
                                           ----------
                                           $1,837,912
                                           ==========

Total  interest  expense on notes  payable  to  affiliates  for the years  ended
December 31,  1995,  1994 and 1993 was  approximately  $222,000,  $141,000,  and
$153,000.

Note 12 - Minority Interests

Minority  interests at December 31, 1995,  include interests in LAP, the Arizona
limited  partnership  which owns and  operates  the Los  Abrigados  resort,  and
Genesis of $2,814,881 and $217,534, respectively (Note 4).

LAP minority interests consist of LAP's limited partners' capital contributions,
the  limited  partners'   interests  in  the  results  of  operations  and  cash
distributions  to the limited  partners.  The Company held a 71% interest in LAP
until July 1, 1994,  when it  acquired  the 7.5% Class A minority  interest  for
$1,587,000,  and as a result,  at December  31,  1994,  holds a 78.5%  interest.
Certain of the Class A partners are  affiliates  of the Company.  Non-affiliates
received  $365,250  in cash  for  their  partnership  interests  and  affiliates
received  $6,000 cash and  $1,215,750  in notes (Note 11). The cost in excess of
the  minority  interest  balance at the date of  acquisition  was recorded as an
increase in resort  property held for timeshare sales in the amount of $813,051.
The 21.5% remaining minority interest at December 31, 1995, is held by the Class
B limited  partners  whose  capital  contributions  of $500,000 bear interest at
13.5%, payable quarterly.

Income from LAP is allocated;  first, to the Class A limited  partners until the
cumulative net profits  allocated are equal to the  cumulative  Class A priority
return; then, 76.76% to ILX and 23.24% to the Class B limited partners until the
amounts   allocated  to  the  Class  B  limited  partners  equal  their  capital
contributions  and;  finally,  to the partners pro rata in  proportion  to their
interests  in the  partnership.  Effective  July 1,  1994,  21.5% of  income  is
allocated to the Class B limited partners and 78.5% to ILX.

Included in due to affiliates  at December 31, 1995 and 1994,  is  approximately
$17,000 and $17,000 in Class B interest.

A reconciliation of LAP minority interests from 1993 to 1995 is as follows:

    Balance December 31, 1993                                   $2,136,338
       Income allocated to Class A
         and B Partners                                          1,204,263
       Distributions paid or accrued                              (126,403)
       Acquisition of Class A Partner interests                   (773,949)
                                                                ----------
    Balance December 31, 1994                                    2,440,249
       Income allocated to Class B Partners                        374,632
                                                                ----------
    Balance December 31, 1995                                   $2,814,881
                                                                ==========

Note 13 - Commitments

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

          Year ending
          December 31,
          ------------
             1996                           $362,000
             1997                            148,000
             1998                             36,000
             1999                             26,000
             2000                              6,000
                                            --------
                                            $578,000
                                            ========

Total rent expense for the years ended  December 31,  1995,  1994 and 1993,  was
approximately $490,000, $449,000, and $316,000.

Note 14 - Shareholders' Equity

Preferred Stock

At December 31, 1995 and 1994, preferred stock includes 66,011 and 77,278 shares
of the  Company's  Series A Preferred  Stock  carried at $660,110 and  $772,780,
respectively.  The  Series A  Preferred  Stock has a par  value and  liquidation
preference of $10 per share and,  commencing  July 1, 1996,  will be entitled to
annual  dividend  payments of $.80 per share.  Commencing  January 1, 1993, on a
quarterly basis, the Company must contribute $100 per timeshare interest sold in
the Los Abrigados  resort to a mandatory  dividend sinking fund. At December 31,
1995,  notes  receivable  in the  amount  of  approximately  $370,000  have been
designated  for the sinking fund.  Dividends on the  Company's  common stock are
subordinated to the Series A dividends and to the contributions  required by the
sinking fund.

At December 31, 1995 and 1994,  preferred  stock  includes  55,000 shares of the
Company's Series B Convertible  Preferred Stock carried at $55,000. The Series B
Convertible Preferred Stock has a $10 par value and a liquidation  preference of
$10 per share, which is subordinate to the Series A liquidation preference.  The
Series B Convertible  Preferred  Stock is not entitled to dividends.  Commencing
July 1, 1996,  the Series B Convertible  Preferred  Stock may be converted  into
common  stock on the basis of two  shares of common  for one share of  preferred
stock.

Both the Series A and Series B preferred stock may, at the holder's election, be
exchanged under certain conditions for lodging certificates or, after payment of
$2,100 each, for Los Abrigados timeshare  interests.  The Company estimates that
the future cash obligations in respect to these in-kind redemptions is less than
$151,000.

At December  31, 1995 and 1994,  preferred  stock  includes  290,472 and 298,035
shares of the Company's Series C Convertible Preferred Stock carried at $800,024
and $820,975,  respectively  (Note 4). The Series C Convertible  Preferred Stock
has a $10 par value and is entitled to  dividends  at the rate of $.60 per share
per annum when declared by the Board of Directors. If dividends are not declared
in any year prior to the fifth  anniversary  of the  merger  date  (November  1,
1993),  such  undeclared  dividends  ("Dividend  Arrearage") may be converted to
"Cumulation  Shares"  at the rate of $6 of  Dividend  Arrearage  per  Cumulation
Share. The Series C Preferred Stock and the Cumulation Shares have a liquidation
preference of $10 per share and $6 per share, respectively,  and are subordinate
to the  liquidation  preferences of the Series A and Series B stock.  Commencing
November 1, 1994 through  October 31, 2004, the Series C Preferred  Stock may be
converted  to ILX common  stock on the basis of five shares of common  stock for
three  shares of Series C Preferred  Stock and one share of ILX common stock for
each $6 in Dividend  Arrearages.  During 1995 and 1994, 7,524 and 7,260 Series C
convertible   shares  were  exchanged  for  12,540  and  12,100  common  shares,
respectively.  During  1995,  1,857  common  shares  were  issued to  exchanging
shareholders  for their  1994 and 1995  dividend  arrearage.  ILX may redeem the
Series C Preferred  Stock  commencing  November  1, 1996,  at $10 per share plus
payment of all declared but unpaid dividends.

Common Stock

In March 1993, the Company  issued  204,000  shares of restricted  common stock,
valued at $1 per  share,  which was at a  premium  of $.25 over the  approximate
market  price at the date of issuance,  to two LAP Class A minority  partners in
consideration  for the  reduction  of their Class A Priority  return from 22% to
13.5%. The minority partners are affiliates of ILX.

In July 1993,  the Company  issued  102,000  shares of restricted  common stock,
valued at $1 per share,  which was at a discount  of $.50 under the  approximate
market  price at the date of  issuance,  to a LAP Class B  minority  partner  in
consideration  for accrued and future  guarantee fees and Class B interest.  The
minority partner is an affiliate of ILX.

In July 1993,  the Company  issued  warrants for 50,000 shares of ILX restricted
common stock  exercisable at a price of $1.50 per share, the approximate  market
value at date of issuance, in conjunction with the financing of refurbishment at
the Golden Eagle Resort (Note 10). The warrants are exercisable  through July 1,
1998.

In February 1994, the Company issued 123,000 shares of restricted  common stock,
valued at $1 per share,  which was at a discount of a $.56 under the approximate
market price at the date of issuance,  to the minority interest  shareholders of
RRC (Note 5). The minority interest shareholders are affiliates of the Company.

In March 1994, the Company issued  warrants for 100,000 shares of ILX restricted
common stock exercisable at a price of $1.625 per share, the approximate  market
value at date of issuance.  The  warrants  were issued in  conjunction  with the
early collection in March 1994, of a note receivable with a due date of December
31, 1997, in the amount of $900,000.

During 1994,  24,616  shares of  restricted  common stock valued at $29,232 were
issued in exchange for services provided to the Company. The stock was valued at
the approximate market price on the date of the agreement.

During 1995, the Company acquired 20,000 shares of its common stock for $25,037.
The acquired shares have been recorded as treasury stock.

During 1995, the Company granted 36,100 shares of restricted common stock valued
at $26,837, to employees in exchange for services provided.

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 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.

In June 1995,  the Company  issued  120,000  shares of restricted  common stock,
valued at $2 per share,  which was the  approximate  market price at the date of
issuance,  in conjunction  with the  acquisition of the Kohl's Ranch Lodge (Note
3).

Note 15 - Employee Stock Option Plan

The Company has adopted 1987, 1992 and 1995 Stock Option Plans pursuant to which
options  (which term as used herein  includes both  incentive  stock options and
non-statutory  stock  options)  may  be  granted  to  key  employees,  including
officers,  whether or not they are  directors,  and  non-employee  directors and
consultants, who are determined by the Board of Directors to have contributed in
the past, or who may be expected to contribute  materially in the future, to the
success of the Company.  The exercise price of the options  granted  pursuant to
the Plan shall be not less than the fair market  value of the shares on the date
of grant.  All  outstanding  stock  options  require  the  holder to have been a
director or employee of the Company for at least one year before  exercising the
option.  Options are  exercisable  over a five year period from date of grant if
the  optionee  was a ten percent or more  shareholder  immediately  prior to the
granting of the option and over a ten-year  period if the optionee was not a ten
percent  shareholder.  The aggregate  number of shares which may be issued under
the Plans shall not exceed 1,341,376 shares.

Stock option transactions are summarized as follows:

  Outstanding at December 31, 1992                331,336
  Options granted                                  56,250
  Options canceled                               (225,000)
                                                 --------
  Outstanding at December 31, 1993                162,586
  Options exercised                              (162,586)
  Options granted                                 508,000
  Options canceled                               (180,000)
                                                 --------
  Outstanding at December 31, 1994                328,000
                                                
  Options granted                                 550,000
  Options canceled                                 (5,000)
                                                 --------
  Outstanding at December 31, 1995                873,000
                                                 ========


The exercise price on the options  exercised  during 1994 was $.40 per share for
62,586  shares and $.685 for  100,000  shares.  The  exercise  price for options
granted in 1995  ranged from $1.25 to $1.625 per share,  for options  granted in
1994 ranged from $1.625 to $2.00 per share,  and for options granted in 1993 was
$.875 per share.  The  exercise  price for options  outstanding  at December 31,
1995, ranged from $1.25 to $1.625 per share. Options outstanding at December 31,
1995, have expiration dates as follows:

                  Year Ending              Options for
                 December 31,                Shares
                 -----------               ----------
                     1996                     38,000
                     1997                    500,000
                     1999                     62,500
                     2000                     50,000
                     2004                    222,500
                                             -------
                                             873,000
                                             =======

Note 16 - Related Party Transactions

In addition to the related party transactions described in notes 2, 3, 5, 7, 11,
12 and 14, the Company had the following related party transactions:

The Company leases from  affiliates 41 timeshare  interests in the Stonehouse at
Los  Abrigados  at the rate of $1,000  per time  share  unit per  year,  through
October 1, 1996, payable on a quarterly basis. The Company paid $41,000 per year
in lease payments to affiliates for the years ended December 31, 1995,  1994 and
1993.  In addition,  in 1993,  the Company made lease  payments to affiliates of
$52,424 for use of the  Stonehouse for periods prior to 1992. The affiliates pay
maintenance fees to the Company on an annual basis for their ownership intervals
of $650 per interval in 1995, $375 per interval in 1994 and $345 per interval in
1993.

In March  1993,  the  Company  exchanged  two  Stonehouse  interests  and twenty
one-bedroom  timeshare  interests in the Los Abrigados resort in satisfaction of
$70,000 in principal and accrued and future interest due on a note payable to an
affiliate.  In June 1993, the Company upgraded six of the one-bedroom  interests
to  two-bedroom  interests  in  exchange  for  an  additional  $6,000  principal
reduction.

In December  1994,  the Company  acquired a  condominium  adjacent to the Golden
Eagle Resort for $104,915,  consisting of cash of $32,643 and the  assumption of
the underlying mortgage of $72,272. The condominium is used to house the general
manager of the resort.  Timeshare  intervals  in the property may be marketed in
the future.

In December 1995, in exchange for  modification of the terms of the note payable
to the affiliate,  the Company provided the affiliate with an option to convert,
at maturity,  the  $927,868  note balance into shares of ILX common stock at the
price of $2 per share (Note 11).

In December 1995, in exchange for  modification of the terms of note payables to
affiliates,  the Company  provided  the  affiliates  the option to  convert,  at
maturity,  the  $580,000  note  balances  into shares of ILX common stock at the
price of $2 per share (Note 11).

In  December  1995,  the  Company  sold its Red Rock  Collection  building to an
affiliate  for  $500,000.  The  purchase  price  consisted of a reduction in the
principal  balance of the Company's note payable to the affiliate of $320,000 in
December  1995,  and, in January 1996,  payment by the affiliate of the $180,000
note  secured by a deed of trust on the  building  (Note 10).  The  Company  has
leased  back the  building  for a one year term,  with four one year  options to
renew.

Note 17 - Capital Leases

Leased assets  included in resort property held for timeshare sales and property
and equipment totaled $900,150 and $454,386 (net of accumulated  amortization of
$227,527 and $454,386) at December 31, 1995 and 1994,  respectively.  The leases
expire  through  2000.  Future  minimum  lease  payments  at  December 31 are as
follows:

         1996                                         $ 322,964
         1997                                           275,925
         1998                                           219,614
         1999                                           188,020
         2000                                            83,406
                                                      ---------

         Total                                        1,089,929
         Less amounts representing interest             205,431
                                                      ---------
         Net minimum lease payments                   $ 884,498
                                                      =========

Note 18 - Subsequent Events

In February 1996, the Company  borrowed an additional  $1,760,000 from the first
mortgage  holder on the Los  Abrigados  resort and extended the maturity date to
June 1998 (Note 10).

In March 1996, the Company,  through a subsidiary,  became the managing  general
partner of the partnership which owns the Lomacasi Resort in Sedona,  Arizona, a
5.27 acre property  approximately  one mile from the Los Abrigados  resort.  The
Company  acquired its partnership  interest for a $25,000 capital  contribution.
The resort is  encumbered  by the  non-recourse  deeds of trust on the  property
totaling  approximately  $2.2 million,  including accrued interest.  The Company
intends  to  initially  use the  resort to  provide  lodging  accommodations  to
prospective  timeshare  purchasers  at the Company's  Sedona Sales  Office.  The
Company may offer timeshare interests in the resort in the future.


Note 19 - Quarterly Financial Data (Unaudited)

Quarterly financial information is presented in the following summary:

                                                   1995
                                                   ----
                                             Three months ended
                        ----------------------------------------------------
                         March 31      June 30    September 30   December 31
                        ----------   ----------    ----------    -----------

Revenues                $6,836,797   $8,096,470    $8,410,608    $8,735,174
Operating income           819,623    1,193,613       326,287    (1,122,684)
Net income                 402,565      644,621       492,913      (915,436)
Net income per share           .03          .05           .04          (.07)

                                                   1994
                                                   ----
                                             Three months ended
                        ----------------------------------------------------
                         March 31      June 30    September 30   December 31
                        ----------   ----------    ----------    -----------

Revenues                $6,334,998   $8,025,982    $8,196,292    $7,393,397
Operating income         1,173,947    1,347,869     1,167,184         1,067
Net income                 721,183      804,682       469,056       153,366
Net income per share           .06          .06           .04           .01


The reduced  operating  income and net income in the fourth  quarter 1995 is due
primarily  to  write-offs  of bond  offering  costs  and VCA land  deposits  and
associated costs.

The reduced net income in the third quarter 1994 is due to recognition of income
taxes of $241,818.

The reduced  operating  income in the fourth quarter 1994 is due to amortization
of RRC deferred costs and recognition of VCA marketing costs (Notes 5 and 6).

Note 20 - Disclosures About Fair Values of Financial Instruments

The following disclosure of the estimated fair value of financial instruments is
made in accordance  with the  requirements of SFAS No. 107,  "Disclosures  about
Fair Value of Financial Instruments". The estimated fair value amounts have been
determined by the Company,  using available  market  information and appropriate
valuation methodologies.  However, considerable judgment is necessarily required
in interpreting market data to develop the estimates of fair value. Accordingly,
the estimates  presented  herein are not  necessarily  indicative of the amounts
that the Company could realize in a current market exchange.

The carrying  value of cash and cash  equivalents,  notes  receivable,  accounts
payable, notes payable and notes payable to affiliates are a reasonable estimate
of their fair value.
<PAGE>
                                   Signatures

                  Pursuant  to the  requirements  of  Section 13 of 15(d) of the
Securities  Exchange Act of 1934,  the registrant has duly caused this report to
be signed on its behalf by the undersigned,  there unto duly authorized,  on the
27th day of March, 1996.

                                ILX Incorporated
                                  (Registrant)

                              By Joseph P. Martori
                                 -----------------

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

Signatures                  Title                                 Date
- ----------                  -----                                 ----


/s/ Joseph P. Martori       Chairman of the Board           As of March 27, 1996
- -----------------------
Joseph P. Martori


/s/ Nancy J. Stone          President, Chief Financial      As of March 27, 1996
- -----------------------     Officer
Nancy J. Stone              and Director


/s/ Denise L. Janda         Vice President and Controller   As of March 27, 1996
- -----------------------
Denise L. Janda


/s/ Edward J. Martori       Director                        As of March 27, 1996
- -----------------------
Edward J. Martori


/s/  Ronald D. Nitzberg     Director                        As of March 27, 1996
- -----------------------
Ronald D. Nitzberg


/s/ Luis C. Acosta          Director                        As of March 27, 1996
- -----------------------
Luis C. Acosta


/s/ Steven R. Chanen        Director                        As of March 27, 1996
- -----------------------
Steven R. Chanen


/s/ James W. Myers          Director                        As of March 27, 1996
- -----------------------
James W. Myers
<PAGE>

                                ILX INCORPORATED

                                  SCHEDULE IX
                       RESERVE FOR POSSIBLE CREDIT LOSSES
               FOR THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1995

                                                 Charged
                         Balance at  Charged to  to Other             Balance at
                         Beginning   Costs and  Accounts- Deductions-   End of
                         of Period    Expenses  Describe  Describe(a)   Period
                         ---------    --------  --------  --------   ------

Reserve for        1995  $1,263,000  1,235,000     --       87,000    $2,411,000
possible credit          ==========  =========   ======    =======   ==========
losses

Reserve for        1994  $  816,000    764,000   28,000(b) 345,000    $1,263,000
possible credit          ==========  =========   ======    =======    ==========
losses

Reserve for        1993  $  692,000    667,000     --      543,000    $  816,000
possible credit          ==========  =========   ======    =======    ==========
losses

(a) Deductions represent the write-off of notes deemed uncollectible.

(b) Recoveries of prior year write-offs.
<PAGE>


                                    Exhibits
                                       to
                                 1995 Form 10-K

                                ILX INCORPORATED
<PAGE>
                                  EXHIBIT INDEX
<TABLE>
<CAPTION>


Exhibit
No.     Description                                                   Method of Filing
- ---     -----------                                                   ----------------
<S>                                                                   <C>
3 (i)-1 Articles of Incorporation                                     Incorporated by reference to
        of International Leisure                                      Exhibit 3-A of S-1
        Enterprises Incorporated,                                     No. 33-16122
        filed October 8, 1986

3 (i)-2 Articles of Amendment to                                      Incorporated by reference to
        the Articles of Incorporation                                 Exh. 3-C of 1990 10-K
        of International Leisure
        Enterprises Incorporated,
        filed August 31, 1987

3 (i)-3 Articles of Amendment to                                      Incorporated by reference to
        the Articles of Incorporation                                 Exh. 3 (i)-3 of 1994 10-K/A-3
        of International Leisure
        Enterprises Incorporated,
        filed October 19, 1987

3 (i)-4 Articles of Amendment to the Articles                         Incorporated by reference to
        of Incorporation of International Leisure                     Exh. 3 (i)-4 of 1994 10-K/A-3
        Enterprises Incorporated, filed May 3, 1990

3 (i)-5 Articles of Amendment to the Articles                         Incorporated by reference to
        of Incorporation of International Leisure                     Exh. 3-C(a) of 1993 10-K
        Enterprises Incorporated (Changed by
        this Amendment to ILX Incorporated),
        filed June 28, 1993

3 (ii)-1Amended and Restated Bylaws of International                  Incorporated by reference to
        Leisure Enterprises Incorporated, dated                       Exh. 3-D of 1990 10-K
        October 26, 1987

4-1     Certificate of Designation, Preferences, Rights,              Incorporated by reference to
        and Limitations of Series A Preferred Stock,                  Exh. 10-81 of 1991 10-K
        $10.00 par value of International Leisure
        Enterprises Incorporated, filed September 5, 1991

4-2     Certificate of Designation, Preferences, Rights,              Incorporated by reference to
        and Limitations of Series B Preferred Stock,                  Exh. 10-82 of 1991 10-K
        $10.00 par value of International Leisure
        Enterprises Incorporated, filed September 5, 1991

4-3     Certificate of Designation of Series C Preferred              Incorporated by reference to
        Stock, filed April 30, 1993                                   Exh. 10-118 of 1993 10-K

10-1    1987 Stock Option Plan                                        Incorporated by reference to
                                                                      Exh. 10-1 of S-1
                                                                      No. 33-16122

10-2    Form of Stock Option Agreement between                        Incorporated by reference to
        International Leisure Enterprises Incorporated                Exh. 10-2 of S-1
        and Option Holder                                             No. 33-16122

10-3    1992 Stock Option Plan                                        Incorporated by reference to
                                                                      Exh. 10-97 of 1992 10-K
10-4    1995 Stock Option Plan

10-5    Agreement to Purchase Series B Preferred Stock                Incorporated by reference to
        between Wm. Robert Burns and Paige Phillips                   Exh. 10-94 of 1992 10-K
        Burns and International Leisure Enterprises
        Incorporated, dated May 1, 1992

10-6    Agreement and Plan of Merger among ILE                        Incorporated by reference to
        Acquisition Corporation, International Leisure                Exh. 10-105 of 1992 10-K
        Enterprises Incorporated and Genesis Investment
        Group, Inc., dated March 15, 1993

10-7    First Amendment to Agreement and Plan of                      Incorporated by reference to
        Merger between ILE Acquisition Corporation,                   Exh. 10-105 (a) of 1993 10-K
        International Leisure Enterprises Incorporated
        and Genesis Investment Group Inc., dated
        April 22, 1993

10-8    Agreement among ILX Incorporated, Martori Enterprises
        Incorporated, Los Abrigados Partners Limited Partnership,
        Red Rock Collection Incorporated, Edward John Martori 
        and Joseph P. Martori as Trustee for Cynthia J. Polich 
        Irrevocable  Trust dated June 1, 1989, dated December
        29, 1995

10-9    All Inclusive Purchase Money Promissory Note                  Incorporated by reference to
        Secured by All-Inclusive Purchase Money Deed                  Exh. 10-70 of 1994 10-K/A-3
        of Trust to GPH Properties, Inc. from Red Rock
        Collection Incorporated, dated January 18, 1994

10-10   Lease Agreement between Edward John Martori and Red
        Rock Collection Incorporated, dated December 29, 1995

10-11   Stock Purchase Agreement between Martori                      Incorporated by reference to
        Enterprises Incorporated and ILX Incorporated,                Exh. 10-116 of 1993 10-K
        dated December 30, 1993
        (Red Rock Collection Incorporated)

10-12   Installment Promissory Note ($150,000) to Martori             Incorporated by reference to
        Enterprises Incorporated by ILX Incorporated,                 Exh. 10-15 of 1994 10-K/A-3
        dated February 11, 1994

10-13   Stock Purchase Agreement between Alan R.                      Incorporated by reference to
        Mishkin and Carol Mishkin, and ILX Incorporated,              Exh. 10-117 of 1993 10-K
        dated December 30, 1993
        (Red Rock Collection Incorporated)

10-14   Installment Promissory Note ($150,000) to Alan                Incorporated by reference to
        R. Mishkin and Carol Mishkin by ILX Incorporated,             Exh. 10-17 of 1994 10-K/A-3
        dated February 11, 1994

10-15   First Amended Certificate of Limited Partnership              Incorporated by reference to
        and Amended Agreement of Los Abrigados                        Exh. 10-77 of 1991 10-K
        Partners Limited Partnership, dated
        September 9, 1991

10-16   Certificate of Amendment of Limited Partnership               Incorporated by reference to
        for Los Abrigados Partners Limited Partnership,               Exh. 10-6 of 1994 10-K/A-3
        dated November 11, 1993

10-17   Certificate of Amendment of Limited Partnership               Incorporated by reference to
        for Los Abrigados Partners Limited Partnership,               Exh. 10-7 of 1994 10-K/A-3
        dated July 1, 1994

10-18   First Amendment to Amended Agreement of
        Los Abrigados Partners Limited Partnership,
        dated February 9, 1996

10-19   Loan Agreement between The Steele Foundation,                 Incorporated by reference to
        Inc., ILX Incorporated and Los Abrigados Partners             Exh. 10-111 of 1993 10-K
        Limited Partnership, dated July 21, 1993

10-20   Second Modification Agreement between ILX                     Incorporated by reference to
        Incorporated, Los Abrigados Partners Limited                  Exh. 10-36 of 1994 10-K/A-3
        Partnership, ILE Sedona Incorporated, and The
        Steele Foundation, Inc., dated December 20, 1994

10-21   Assignment of Beneficial Interest under Promissory            Incorporated by reference to
        Note, Deed of Trust and Title Policy to Daniel                Exh. 10-37 of 1994 10-K/A-3
        Cracchiolo as Personal Representative of the Estate
        of Ethel Steele by Genesis Investment Group,
        Inc., dated June 17, 1994

10-22   Continuing Guaranty to Daniel Cracchiolo as Personal          Incorporated by reference to
        Representative of the Estate of Ethel Steele by ILX           Exh. 10-38 of 1994 10-K/A-3
        Incorporated, dated June 17, 1994

10-23   Purchase and Sale Agreement between Edward                    Incorporated by reference to
        J. Martori, Martori Enterprises Incorporated,                 Exh. 10-8 of 1994 10-K/A-3
        Jerome M. White, Guadalupe Iniguez (as Trustee),
        Wedbush Morgan Securities (IRA), and Joseph
        P. Martori (as Trustee) and ILX Incorporated,
        dated July 1, 1994

10-24   Installment Promissory Note ($1,000,000) to                   Incorporated by reference to
        Edward J. Martori by ILX Incorporated, dated                  Exh. 10-9 of 1994 10-K/A-3
        July 1, 1994

10-25   Installment Promissory Note ($100,000) to                     Incorporated by reference to
        Martori Enterprises Incorporated by ILX                       Exh. 10-10 of 1994 10-K/A-3
        Incorporated, dated July 1, 1994

10-26   Amendment to Purchase and Sale Agreement                      Incorporated by reference to
        between Edward J. Martori, Martori Enterprises                Exh. 10-11 of 1994 10-K/A-3
        Incorporated, Wedbush Morgan Securities
        (IRA), and Joseph P. Martori (as Trustee) and
        ILX Incorporated, dated January 3, 1995

10-27   Installment Promissory Note ($57,875) to                      Incorporated by reference to
        Wedbush Morgan Securities (IRA) by ILX                        Exh. 10-12 of 1994 10-K/A-3
        Incorporated, dated January 1, 1995

10-28   Installment Promissory Note ($57,875) to                      Incorporated by reference to
        Joseph P. Martori (as Trustee) by ILX                         Exh. 10-13 of 1994 10-K/A-3
        Incorporated, dated January 1, 1995

10-29   Agreement between BIS-ILE Associates, Arthur                  Incorporated by reference to
        J. Martori and Alan R. Mishkin, dated                         Exh. 10-72 of 1990 10-K
        March 28, 1991

10-30   Supplemental Agreement between BIS-ILE                        Incorporated by reference to
        Associates, Arthur J. Martori and Alan R. Mishkin,            Exh. 10-72 (a) of 1990 10-K
        dated March 28, 1991

10-31   Guarantee Fee Agreement between Los Abrigados                 Incorporated by reference to
        Partners Limited Partnership and Arthur J.                    Exh. 10-79 of 1991 10-K
        Martori and Alan R. Mishkin, dated
        September 9, 1991

10-32   License Agreement between Los Abrigados                       Incorporated by reference to
        Partners Limited Partnership and those certain                Exh. 10-83 of 1991 10-K
        participants, dated September 1, 1991

10-33   Promissory Note ($900,000) to Cynthia J. Polich Irrevocable   Incorporated by reference to
        Trust and Edward John Martori by Los Abrigados Partners       Exh. 10-1 9/30/95 10-Q/A
        Limited Partnership and ILX Incorporated, dated July 27, 1995

10-34   Deed of Trust and Assignment of Rents to Cynthia J. Polich    Incorporated by reference to
        Irrevocable Trust and Edward John Martori by Los Abrigados    Exh. 10-2  9/30/95 10-Q/A
        Partners Limited Partnership, dated July 27, 1995

10-35   Financing Agreement between Martori Enterprises               Incorporated by reference to
        Incorporated and International Leisure Enterprises            Exh. 10-91 of 1991 10-K
        Incorporated, dated January 13, 1992

10-36   Financing Agreement between Martori Enterprises               Incorporated by reference to
        Incorporated and Los Abrigados Partners Limited               Exh. 10-96 of 1992 10-K
        Partnership, dated August 31, 1992

10-37   Financing and Security Agreement between                      Incorporated by reference to
        Martori Enterprises Incorporated and International            Exh. 10-109 of 1993 10-K
        Leisure Enterprises Incorporated, dated
        May 15, 1993

10-38   Secured Promissory Note and Security Agreement                Incorporated by reference to
        and Financing Statement between Martori                       Exh. 10-110 of 1993 10-K
        Enterprises Incorporated and International
        Leisure Enterprises Incorporated, dated
        June 11, 1993

10-39   Real Estate Purchase Contract between Indian                  Incorporated by reference to
        Wells Partners, Ltd., Los Abrigados Partners                  Exh. 10-98 of 1992 10-K
        Limited Partnership and International Leisure
        Enterprises Incorporated, dated December 18, 1992

10-40   Option Agreement between Indian Wells Partners,               Incorporated by reference to
        Ltd. and Martori Enterprises Incorporated,                    Exh. 10-29 of 1994 10-K/A-3
        dated March 31, 1994

10-41   Assignment of Option by Martori Enterprises                   Incorporated by reference to
        Incorporated to Genesis Investment Group, Inc.,               Exh. 10-30 of 1994 10-K/A-3
        dated September 15, 1994

10-42   Lease Agreement between Indian Wells Partners,                Incorporated by reference to
        Ltd. and Los Abrigados Partners Limited                       Exh. 10-99 of 1992 10-K
        Partnership, dated December 21, 1992

10-43   Second Amendment to Lease Agreement                           Incorporated by reference to
        between Indian Wells Partners, Ltd. and Los                   Exh. 10-32 of 1994 10-K/A-3
        Abrigados Partners Limited Partnership,
        dated March 31, 1994

10-44   Warrant Agreement (50,000 Shares of Common                    Incorporated by reference to
        Stock) between Lawrence S. Held and ILX                       Exh. 10-33 of 1994 10-K/A-3
        Incorporated, dated March 31, 1994

10-45   Warrant Agreement (50,000 Shares of Common                    Incorporated by reference to
        Stock) between Jerome M. White and ILX                        Exh. 10-34 of 1994 10-K/A-3
        Incorporated, dated March 31, 1994

10-46   Loan Agreement ($5,000,000) between The                       Incorporated by reference to
        Valley National Bank and Los Abrigados                        Exh. 10-76 of 1991 10-K
        Partners Limited Partnership,
        dated September 9, 1991

10-47   Modification Agreement ($5,000,000) between                   Incorporated by reference to
        Bank One, Arizona, NA and Los Abrigados                       Exh. 10-114 of 1993 10-K
        Partners Limited Partnership,
        dated October 22, 1993

10-48   Second Modification Agreement ($5,000,000)                    Incorporated by reference to
        between Bank One, Arizona, NA and Los                         Exh. 10-43 of 1994 10-K/A-3
        Abrigados Partners Limited Partnership,
        dated October 4, 1994 additional advance 
        including repayment of prior $750,000 loan)

10-49   Third Modification Agreement ($5,000,000)
        between Bank One, Arizona, NA and Los
        Abrigados Partners Limited Partnership,
        dated January 25, 1996 (additional advance)

10-50   Secured Promissory Note ($2,485,000) to Bank
        One, Arizona, NA by Los Abrigados Partners
        Limited Partnership, dated January 25, 1996

10-51   Letter of Commitment between Tammac Financial                 Incorporated by reference to
        Corp. and Los Abrigados Partners Limited                      Exh. 10-52 of 1994 10-K/A-3
        Partnership, dated July 20, 1994

10-52   Financing Agreement between Tammac Financial                  Incorporated by reference to
        Corp. and Los Abrigados Partners Limited                      Exh. 10-88 of 1991 10-K
        Partnership, dated September 10, 1991

10-53   Amendment to Commitment Letter, Financing                     Incorporated by reference to
        Agreement and Reaffirmation of Various Loan                   Exh. 10-88 (a) of 1993 10-K
        Documents between Tammac Financial
        Corp., Los Abrigados Partners Limited
        Partnership and International Leisure Enterprises
        Incorporated, dated March 31, 1993

10-54   Third Amendment to Financing Agreement between                Incorporated by reference to
        Tammac Financial Corp. and Los Abrigados                      Exh. 10-55 of 1994 10-K/A-3
        Partners Limited Partnership, dated September 7, 1994

10-55   Amended and Restated Continuing Guaranty to                   Incorporated by reference to
        Tammac Financial Corporation by ILX Incorporated,             Exh. 10-56 of 1994 10-K/A-3
        dated September 7, 1994

10-56   Loan and Security Agreement between Tammac                    Incorporated by reference to
        Financial Corp. and Los Abrigados Partners                    Exh. 10-53 of 1994 10-K/A-3
        Limited Partnership, dated September 7, 1994

10-57   Promissory Note ($499,859.15) to Tammac Financial             Incorporated by reference to
        Corp. by Los Abrigados Partners Limited Partnership,          Exh. 10-54 of 1994 10-K/A-3
        dated September 7, 1994

10-58   Contract of Sale of Membership Agreements and                 Incorporated by reference to
        Installment Purchase Agreements with Recourse                 Exh. 10-112 of 1993 10-K
        between Resort Funding, Inc. and Los Abrigados
        Partners Limited Partnership, dated
        September 14, 1993

10-59   Management Agreement between Bennett Funding                  Incorporated by reference to
        International, Ltd. and Los Abrigados Partners Limited        Exh 10 (c) S-2 No. 33-61477
        Partnership, ILE Sedona Incorporated, and ILX Incorporated
        dated November 21, 1995 (Los Abrigados Resort)

10-60   Promissory Note ($255,000) to Firstar Metropolitan Bank
        & Trust from Los Abrigados Partners Limited Partnership
        and ILX Incorporated, dated April 28, 1995

10-61   Financing Agreement ($255,000) between Firstar
        Metropolitan Bank & Trust and Los Abrigados Partners
        Limited Partnership and ILX Incorporated,
        dated September 10, 1991

10-62   Promissory Note to Firstar Metropolitan Bank                  Incorporated by reference to
        and Trust from Los Abrigados Partners Limited                 Exh. 10-115 of 1993 10-K
        Partnership, dated November 8, 1993

10-63   Change in Terms Agreement ($400,000) between                  Incorporated by reference to
        Los Abrigados Partners Limited Partnership and                Exh. 10-49 of 1994 10-K/A-3
        Firstar Metropolitan Bank and Trust, dated
        November 8, 1994

10-64   Change in Terms Agreement ($400,000) between
        Los Abrigados Partners Limited Partnership and
        Firstar Metropolitan Bank and Trust, dated
        November 8, 1995

10-65   Agreement for Purchase and Sale of Kohl's                     Incorporated by reference to
        Ranch between Kohl's Ranch Associates and                     Exh. 10-74 of 1994 10-K/A-3
        ILX Incorporated, dated March 10, 1995                        Exh. 10-1 6/30/95 10-Q/A-2
        (Kohl's Ranch)

10-66   Promissory Note ($367,750) to Kohl's Ranch Associates         Incorporated by reference to
        by ILX Incorporated, dated June 1, 1995 (Kohl's Ranch)        Exh. 10-2 6/30/95 10-Q/A-2

10-67   Fourth Modification Agreement and Assumption Agreement        Incorporated by reference to
        between Bank One, Arizona, NA and ILX Incorporated            Exh. 10-4 6/30/95 10-Q/A-2
        dated June 1, 1995 (Kohl's Ranch)

10-68   Letter of Commitment between Tammac Financial Corp.           Incorporated by reference to
        and ILX Incorporated, dated June 19, 1995 (Kohl's Ranch)      Exh. 10-5 6/30/95 10-Q/A-2

10-69   Promissory Note ($10,000,000) to Tammac Financial Corp.       Incorporated by reference to
        by ILX Incorporated, dated August 25, 1995 (Kohl's Ranch)     Exh. 10-3 9/30/95 10-Q/A

10-70   Loan and Security Agreement between Tammac Financial Corp.    Incorporated by reference to
        and ILX Incorporated, dated August 25, 1995 (Kohl's Ranch)    Exh. 10-4 9/30/95 10-Q/A

10-71   Letter of Commitment between Tammac Financial                 Incorporated by reference to
        Corp. and ILX Incorporated, dated July 20, 1994               Exh. 10-57 of 1994 10-K/A-3
        (Golden Eagle Resort)

10-72   Loan and Security Agreement between Tammac                    Incorporated by reference to
        Financial Corp. and ILX Incorporated, dated                   Exh. 10-58 of 1994 10-K/A-3
        September 7, 1994
        (Golden Eagle Resort)

10-73   Promissory Note ($2,000,000) to Tammac                        Incorporated by reference to
        Financial Corp. by ILX Incorporated, dated                    Exh. 10-59 of 1994 10-K/A-3
        September 7, 1994
        (Golden Eagle Resort)

10-74   Amended and Restated Financing Agreement                      Incorporated by reference to
        between Tammac Financial Corp. and ILX                        Exh. 10-60 of 1994 10-K/A-3
        Incorporated, dated September 7, 1994
        (Golden Eagle Resort)

10-75   Option Agreement between Imperial Properties and              Incorporated by reference to
        ILX Incorporated, dated July 25, 1994                         Exh. 10-71 of 1994 10-K/A-3

10-76   Joint Venture Agreement between Chanen                        Incorporated by reference to
        Development Company, Inc. and ILE Sedona                      Exh. 10-72 of 1994 10-K/A-3
        Incorporated, dated September 28, 1994

10-77   First Amended Certificate of Limited Partnership and
        Amended Agreement of The Sedona Real Estate Limited
        Partnership #1, dated March 1, 1996 (Lomacasi Resort)

10-78   Letter Agreement dated February 27, 1996 (Lomacasi Resort)

10-79   Letter of Commitment between Bennett Funding                  Incorporated by reference to
        International, Ltd. and VCA South Bend Incorporated,          Exh. 10-62 of 1994 10-K/A-3
        dated August 18, 1994

10-80   Construction Loan Agreement between Bennett Funding           Incorporated by reference to
        International, Ltd. and VCA South Bend Incorporated,          Exh. 10-63 of 1994 10-K/A-3
        dated October 4, 1994

10-81   Construction Promissory Note ($5,000,000) to Bennett          Incorporated by reference to
        Funding International, Ltd. by VCA South Bend                 Exh. 10-64 of 1994 10-K/A-3
        Incorporated, dated October 4, 1994


10-82   Guaranty and Subordination Agreement (Construction            Incorporated by reference to
        Loan) to Bennett Funding International, Ltd. by               Exh. 10-65 of 1994 10-K/A-3
        ILX Incorporated, dated August 18, 1994

10-83   Contract of Sale of Timeshare Receivables with                Incorporated by reference to
        Recourse between Bennett Funding International,               Exh. 10-66 of 1994 10-K/A-3
        Ltd. and VCA South Bend Incorporated, dated
        August 18, 1994

10-84   Guaranty and Subordination Agreement (Receivables             Incorporated by reference to
        Financing) to Bennett Funding International, Ltd. by          Exh. 10-67 of 1994 10-K/A-3
        ILX Incorporated, dated August 18, 1994

10-85   Standard Form of Agreement between Owner and                  Incorporated by reference to
        Contractor between Walton Constuction Company,                Exh. 10-73 of 1994 10-K/A-3
        Inc. and VCA South Bend Incorporated, dated
        October 10, 1994

10-86   Contract for Sale between City of Tucson and ILX              Incorporated by reference to
        Incorporated, dated June 16, 1995                             Exh. 10-6 6/30/95 10-Q/A-2

10-87   Assignment of Contract for Sale from ILX Incorporated to      Incorporated by reference to
        VCA Tucson Incorporated, dated July 17, 1995                  Exh. 10-7 6/30/95 10-Q/A-2

10-88   Articles of Limited Partnership between Hotel Syracuse        Incorporated by reference to
        Timeshare Corporation and Syracuse Project Incorporated,      Exh. 10-6 9/30/95 10-Q/A
        dated August 15, 1995

10-89   Agreement of Purchase and Sale of Real Property,              Incorporated by reference to
        Improvements and Associated Personalty between Hotel          Exh. 10-7 9/30/95 10-Q/A
        Syracuse, Inc. and Orangemen Club Limited Partnership,
        dated September 12, 1995

10-90   Letter of Commitment between Resort Service Company, Inc.     Incorporated by reference to
        and Orangemen Club Limited Partnership, dated August 9, 1995  Exh. 10-5 9/30/95 10-Q/A

10-91   Service Agreement between Hotel Syracuse, Inc. and            Incorporated by reference to
        Orangemen Club Limited Partnership,                           Exh. 10-8 9/30/95 10-Q/A
        dated September 12, 1995

10-92   Loan Agreement ($500,000) between Bank One,                   Incorporated by reference to
        Arizona, NA and ILX Incorporated,                             Exh. 10-46 of 1994 10-K/A-3
        dated October 4, 1994

10-93   Modification  Agreement ($500,000) between Bank One, 
        Arizona, NA and ILX Incorporated, dated October 4, 1995

10-94   Promissory Note ($500,000) to Bank One,                       Incorporated by reference to
        Arizona, NA by ILX Incorporated, dated                        Exh. 10-47 of 1994 10-K/A-3
        October 4, 1994

10-95   Consulting Agreement between Investor Resource                Incorporated by reference to
        Services, Inc. and ILX Incorporated                           Exh. 10 (a) S-2 No. 33-61477

10-96   Consulting Agreement between Universal Solutions, Inc.        Incorporated by reference to
        and ILX Incorporated                                          Exh 10 (b) S-2 No. 33-61477

21-1    List of Subsidiaries of ILX Incorporated

27-1    The Registrant's 1995 Financial Data Schedule
</TABLE>

                                ILX INCORPORATED
                             1995 STOCK OPTION PLAN



         1.  PURPOSE
             -------

         This  Stock  Option  Plan (the  "Plan")  is  intended  to  advance  the
interests  of  ILX   Incorporated   (the   "Corporation")   and  its  subsidiary
corporations,  including  subsidiaries  which become such after  adoption of the
Plan (the  "Subsidiaries"),  by  inducing  persons of  outstanding  ability  and
potential to join and remain with the  Corporation,  by encouraging and enabling
employees and  non-employee  directors to acquire  proprietary  interests in the
Corporation  and by  providing  the  participating  employees  and  non-employee
directors with additional  incentive to promote the success of the  Corporation.
This is accomplished  by providing for the granting of "Options"  (which term as
used herein  includes both  "Incentive  Stock Options" and  "Nonstatutory  Stock
Options," as later defined) to qualified employees and non-employee directors.

         2.  ADMINISTRATION
             --------------

         The Plan  shall  be  administered  by the  Board  of  Directors  of the
Corporation (the "Board").  Any action taken under this Plan shall be authorized
by a majority of the Board at a meeting in which a quorum is present, or by acts
reduced to or approved in writing by all of the members of the Board. Subject to
the  provisions  of the  Plan,  the  Board  shall  from  time  to  time,  at its
discretion,  determine  the  persons who shall be granted  Options,  whether the
Option is an Incentive Stock Option or a Nonstatutory  Stock Option,  the amount
of stock to be optioned to each such

                                        1
<PAGE>
person,  and the time or times  Options shall be granted.  No director  shall be
eligible to receive an Option  under the Plan unless the granting of such Option
is approved by a majority of the other Board members.
         Except  as  herein  specifically   provided,   the  interpretation  and
construction by the Board of any provisions of the Plan or of any Option granted
under it shall be final.  No member of the Board  shall be liable for any action
or  determination  made in good  faith  with  respect  to the Plan or any Option
granted under it.

         3.  ELIGIBILITY
             -----------

         The persons who shall be eligible to receive  Options shall be (i) such
key employees  (including  officers,  whether or not they are  directors) of the
Corporation or its  Subsidiaries  (as such term is defined in Section 425 of the
Internal  Revenue Code of 1986, as amended (the  "Code"))  which the Board shall
select;   and  (ii)  any  non-employee   director  of  the  Corporation  or  its
Subsidiaries which the Board shall select. A "key employee" shall be such person
who, in the opinion of the Board,  has  contributed  in the past,  or who may be
expected  to  contribute  materially  in  the  future,  to  the  success  of the
Corporation. An optionee may hold more than one Option or Options of either type
authorized under the Plan, but only on the terms and subject to the restrictions
hereafter set forth.

         4.  STOCK
             -----

         The stock subject to the Options granted under the Plan shall be shares
of the Corporation's authorized but unissued or

                                        2
<PAGE>
reacquired  no par value common stock  (hereafter  sometimes  referred to as the
"Capital  Stock").  The  aggregate  number of shares  which may be issued  under
Options authorized by the Plan shall not exceed 500,000 shares of Capital Stock.
The limitations  established by each of the preceding sentences shall be subject
to  adjustment  as  provided  in Article  10 of the Plan.  In the event that any
outstanding  Option under the Plan for any reason expires or is terminated,  the
shares of Capital Stock allocable to the unexercised  portion of such Option may
again be subjected to an Option under the Plan.

         5.  TERMS AND CONDITIONS OF OPTIONS
             -------------------------------

         Each Option granted under the Plan shall be authorized by the Board and
shall be evidenced by a Stock Option  Agreement,  which shall be executed by the
Corporation  and the  person to whom the  Option is  granted.  The Stock  Option
Agreement  shall  specify  the type of Option  granted,  the number of shares of
Capital  Stock as to which any Option is granted,  the periods  during which the
Option is exercisable and the purchase price per share thereof.

                                        3
<PAGE>

         6.  INCENTIVE  STOCK OPTIONS
             ------------------------

        The Board may grant  Options  under the Plan which are  intended to meet
the  requirements  of  Section  422A of the Code,  and which are  subject to the
following  terms and conditions and any other terms and conditions as may at any
time be required by Section 422A of the Code (such Options referred to herein as
"Incentive Stock Options").

              (a)          Eligibility.
                           -----------

                           An  Incentive  Stock  Option  may be  granted  to any
         person eligible to receive an Option under the Plan pursuant to Article
         3 hereof,  except that no Incentive  Stock Option shall be granted to a
         non-employee director of the Corporation or its Subsidiaries.

              (b)          Optionee's Agreement.
                           --------------------

                           Each optionee shall execute an Incentive Stock Option
         Agreement in such form as the Board shall from time to time  determine,
         such agreement  being  consistent  with the provisions of the Plan. The
         form of Incentive Stock Option Agreement attached hereto as Exhibit "A"
         shall be used until the Board shall adopt a different form.

              (c)          Number of Shares; Fair Market Value.
                           -----------------------------------

                           Prior to each  grant  of an  Incentive  Stock  Option
         authorized  by this Plan,  the Board  shall  determine  the fair market
         value of the Capital Stock.  This valuation  shall be made based on all
         relevant factors,  including:  the economic outlook for the Corporation
         and its  Subsidiaries  as of the date the  Incentive  Stock  Option  is
         granted, recent sales of

                                        4
<PAGE>
         the  Corporation's  stock,  the book value of the  Corporation  and the
         Subsidiaries  and their potential  earning  capacities,  and the market
         price of other  enterprises  which  are  engaged  in  similar  lines of
         business  and which are  actively  traded in an  organized  national or
         regional stock exchange.  The Board may obtain and rely on the opinions
         of fair market value made by independent  and  well-qualified  experts.
         If,  however,   the  Corporation's  stock  is  actively  traded  in  an
         established  market,  the Board shall determine fair market value based
         on market  quotations.  Once the Capital  Stock's fair market value has
         been ascertained, the Incentive Stock Option Agreement shall be entered
         into and shall state the number of shares to which it pertains.

                  (d)      Option Price.
                           -------------

                                        5
<PAGE>
                           If immediately prior to the granting of any Incentive
         Stock Option  authorized by this Plan, the  employee-optionee  does not
         own stock possessing more than ten percent of the total combined voting
         power of all classes of stock of the  Corporation  or its  subsidiaries
         (referred  to herein as a "ten percent  shareholder"),  then the Option
         price  shall be not less than one  hundred  percent of the fair  market
         value of the Capital  Stock (as  determined  by the Board in accordance
         with the  guidelines  set forth in Article  5(c) herein) on the date of
         the granting of the Incentive Stock Option.  If,  however,  immediately
         prior to the granting of the Incentive Stock Option,  the optionee is a
         ten percent  shareholder,  then the Option price shall be not less than
         one hundred  and ten  percent of the fair  market  value of the Capital
         Stock  as of the  date  the  Incentive  Stock  Option  is  granted.  In
         determining whether an optionee is a ten percent shareholder, the stock
         attribution rules of Code Section 425(d) shall apply.

                  (e)      Exercise.
                           --------

                  An  Incentive  Stock Option shall be exercised by the delivery
         by the  holder  thereof  to the  Corporation  at its  principal  office
         (attention of the  Secretary) of written notice of the number of shares
         with respect to which the Incentive Stock Option is being exercised, in
         such form as the Board shall from time to time  determine.  The form of
         Notice of Exercise of Incentive Stock Option attached hereto as

                                        6
<PAGE>
         Exhibit "B" shall be used until the Board shall adopt a different form.
         The purchase price of the shares as to which an Incentive  Stock Option
         is exercised shall be paid in full, in cash, at the time of exercise.

                  (f)      Term of Option and When Exercisable.
                           -----------------------------------

                           No Incentive Stock Option shall be exercisable either
         in whole or in part prior to twelve months from the date it is granted.
         Subject to the  provisions  of  Articles 8 and 9, to the extent that an
         Incentive Stock Option has become  exercisable,  it may be exercised at
         any time  thereafter,  in whole or from time to time in part,  prior to
         the expiration of such Option.  Not less than one hundred shares may be
         purchased  at any one time  unless  the number  purchased  is the total
         number  at the time  left to be  purchased  under  the  Option.  If the
         optionee  was  a ten  percent  shareholder  immediately  prior  to  the
         granting of the Incentive  Stock Option,  such Option shall expire five
         years from the date on which the Option was  granted.  If the  optionee
         was not a ten percent shareholder  immediately prior to the granting of
         the Incentive Stock Option, such Option shall expire ten years from the
         date  on  which  it was  granted.  No  Incentive  Stock  Option  may be
         exercised to any extent after it has expired. The aggregate fair market
         value (determined at the time the Incentive Stock Option is granted) of
         the Capital  Stock with respect to which  Incentive  Stock  Options are
         exercisable  for the first time by optionee  during any  calendar  year
         (under the

                                        7
<PAGE>
         Plan or any other Incentive Stock Option Plan of the Corporation or its
         Subsidiaries) shall not exceed $100,000.

                  (g)      Early Disposition of Stock.
                           --------------------------

                           At the time each  Incentive  Stock  Option is granted
         under  this  Plan,  the  Option  Agreement  shall  provide  that if the
         optionee  acquires  stock  pursuant  to the  exercise of the Option and
         subsequently  disposes of such stock  within two years from the date on
         which the Option was granted,  or within one year after the exercise of
         such  Option with  respect to such stock,  the  optionee  will  provide
         written notice to the Corporation of such disposition,  as well as such
         additional information as the Corporation may request.

        7.   NONSTATUTORY STOCK OPTIONS
             --------------------------

         In addition to or in lieu of the Incentive  Stock Options  described in
Article 6, the Board may grant an Option under the Plan which is not intended to
meet the  requirements  of Section  422A of the Code (such  Option  referred  to
herein as a "Nonstatutory  Stock Option").  Nonstatutory  Stock Options shall be
subject to the following terms and conditions:

                  (a)      Eligibility.
                           ------------

                           A  Nonstatutory  Stock  Option  may be granted to any
              person  eligible to receive an Option  under the Plan  pursuant to
              Article 3 hereof.

                  (b)      Optionee's Agreement.
                           ---------------------

                           Each  optionee  shall  execute a  Nonstatutory  Stock
              Option Agreement in such form as the Board shall from time to time

                                        8
<PAGE>
              determine,  such Agreement being consistent with the provisions of
              the Plan. The form of Nonstatutory Stock Option Agreement attached
              hereto as Exhibit  "C" shall be used until the Board shall adopt a
              different form.

                  (c)      Number of Shares; Purchase Price.
                           --------------------------------

                           The  number of shares and the  purchase  price of the
              shares subject to a Nonstatutory  Stock Option shall be determined
              by the  Board,  in its  absolute  discretion,  at the  time of the
              granting of the Nonstatutory Stock Option.

                  (d)      Duration of Option.
                           ------------------

                           A  Nonstatutory  Stock Option  granted under the Plan
              may be of such duration as shall be determined by the Board.

                  (e)      Term of Option and When  Exercisable.
                           ------------------------------------

                           Unless   otherwise   provided  in  the  Stock  Option
              Agreement,  a  Nonstatutory  Stock Option shall be  exercisable in
              whole  at any  time,  or in part  from  time  to  time,  prior  to
              expiration,  but in no case may an Option be  exercised as to less
              than one hundred  shares at any one time (or the remaining  shares
              covered by the Option if less than one hundred).

                  (f)       Exercise.
                            ---------

                           A Nonstatutory Stock Option shall be exercised by the
              delivery by the holder thereof to the Corporation at its principal
              office  (attention  of the  Secretary)  of  written  notice of the
              number of shares  with  respect  to which the  Nonstatutory  Stock
              Option is being  exercised,  in such form as the Board  shall from
              time to time determine. The form of

                                        9
<PAGE>
              Notice of Exercise of Nonstatutory Stock Option attached hereto as
              Exhibit  "D" shall be used until the Board shall adopt a different
              form. The purchase  price as to which a Nonstatutory  Stock Option
              is exercised  shall be paid in full,  in cash,  at the time of the
              exercise.

        8.   TERMINATION OF EMPLOYMENT OTHER THAN BY REASON OF DEATH OR
             ----------------------------------------------------------
             DISABILITY
             ----------

         If an optionee  shall cease to be  employed by the  Corporation  or its
Subsidiaries  for any reason  other  than his death or  disability  (within  the
meaning  of Code  Section  105(d)(4)),  such  optionee  shall  have the right to
exercise the  Incentive  Stock Option at any time within three months after such
termination  of  employment  (subject to the condition  that no Incentive  Stock
Option shall be  exercisable  after the expiration of ten years from the date it
is granted  (five years if the employee is a ten percent  shareholder)),  to the
extent his right to exercise such Option had not  previously  been  exercised at
the date of such termination,  and it shall thereafter terminate. If an optionee
shall die within three months after the  termination of employment  (for reasons
other than disability), his personal representative or persons who have acquired
the Incentive  Stock Option directly from the optionee by bequest or inheritance
may exercise such Option  during the  remainder of such three month period,  but
only to the extent that the optionee  could have  exercised the Option if he had
not died.

        9.   DEATH OR DISABILITY OF OPTIONEE
             -------------------------------

                                       10
<PAGE>
         If the  optionee  dies  while in the  employ  of the  Corporation  or a
Subsidiary,  or the  optionee's  employment is terminated  due to disability (as
described in Code Section  105(d)(4)),  and such  optionee  shall not have fully
exercised an Option granted under this Plan,  such Option may be fully exercised
notwithstanding the exercise limitations set forth in Article 5(f) and Article 8
(but  subject  to  the  condition  that  no  Incentive  Stock  Option  shall  be
exercisable  after the  expiration  of the  applicable  five or ten year  period
beginning on the date on which it was granted and only to the extent such Option
had not  previously  been  exercised)  at any time  within  one year  after  the
optionee's death or the date of termination of employment due to disability.  If
the  provisions  of this  Article  9 shall  become  effective  by  reason  of an
optionee's  death,  then the Options granted under this Plan may be exercised by
the  optionee's  personal  representative  or by any person or persons who shall
have acquired the Option directly from the optionee by bequest or inheritance.

        10.  RECAPITALIZATION
             ----------------

         In the  event  of  changes  in the  outstanding  Capital  Stock  of the
Corporation  by  reason of stock  dividends,  stock  splits,  recapitalizations,
mergers, consolidations,  combinations,  exchanges of shares, reorganization, or
liquidation,  the aggregate  number of shares and class of stock available under
the Plan, and under each outstanding  Option,  and the per share exercise price,
shall be  correspondingly  adjusted by the Board  consistent  with such  capital
adjustments, provided that no Incentive Stock Option granted pur-

                                       11
<PAGE>
suant to this Plan shall be adjusted in a manner that causes the Incentive Stock
Option to fail to continue to qualify as an Incentive  Stock  Option  within the
meaning of Code Section 422A or any other then applicable Code provision.
         The grant of an Option pursuant to the Plan shall not affect in any way
the right or power of the  Corporation to make  adjustments,  reclassifications,
reorganizations  or changes of its capital or business  structure or to merge or
to consolidate or to dissolve, liquidate or sell, or transfer all or any part of
its business or assets.
         In the event of a change in the  Capital  Stock of the  Corporation  as
presently  constituted,  which is limited  to a change of all of its  authorized
shares with par value into the same number of shares with a different  par value
or without par value,  the shares resulting from any such change shall be deemed
to be the Capital  Stock within the meaning of the Plan.  To the extent that the
foregoing  adjustments  relate to stock or securities of the  Corporation,  such
adjustments  shall be made by the Board,  whose  determination  in that  respect
shall be final, provided that no Incentive Stock Option granted pursuant to this
Plan shall be adjusted in a manner that  causes the  Incentive  Stock  Option to
fail to continue to qualify as an Incentive  Stock Option  within the meaning of
Code Section 422A or any other than applicable Code provision.
         Except as  hereinbefore  expressly  provided  in this  Article  10, the
optionee shall have no rights by reason of any stock split or

                                       12
<PAGE>
other  subdivision  or  consolidation  of shares of stock of any  class,  or the
payment of any stock dividend or any other increase or decrease in the number of
shares of stock of any  class,  or by reason  of any  dissolution,  liquidation,
merger,  or consolidation or spinoff of assets or stock of another  corporation,
and any issue by the  Corporation of shares of stock of any class, or securities
convertible  into  shares  of stock  of any  class,  shall  not  affect,  and no
adjustment by reason  thereof shall be made with respect to, the number or price
of shares of Capital Stock subject to the Option.

        11.  NONTRANSFERABILITY OF OPTION
             ----------------------------

         Each   Option   granted   under   the  Plan   shall  by  its  terms  be
nontransferable  by the  optionee  except  by will or the  laws of  descent  and
distribution  and  each  Option  shall be  exercisable,  during  the  optionee's
lifetime, only by him.

        12.  RIGHTS AS A STOCKHOLDER
             -----------------------

         The holder of any Option granted under the Plan shall have no rights as
a stockholder (including the right to vote or receive dividends) with respect to
any  shares  covered  by his Option  until the date of the  issuance  of a stock
certificate  to him for  such  shares.  Except  as  specifically  and  expressly
provided in Article 10 of the Plan,  no  adjustment  shall be made for dividends
(ordinary or  extraordinary,  whether in cash,  securities or other property) or
distributions  or other  rights for which the record date is prior to the date a
stock certificate is issued.

        13.  INVESTMENT PURPOSE
             ------------------

                                       13

<PAGE>
         Each Option under the Plan shall be granted on the  condition  that the
purchases of stock thereunder shall be for investment  purposes,  and not with a
view to resale or to distribution,  and each Option is granted under the express
condition  that unless the Capital  Stock  subject to such Option is  registered
under the  Securities  Act of 1933, as amended,  and other  applicable  laws and
regulations,  such Capital Stock shall not be  transferred  or sold without such
registration,  unless  in the  opinion  of  counsel  for  the  Corporation  such
condition  is not  required  under  the  Securities  Act of  1933  or any  other
applicable  law,  regulation,  or rule of any  governmental  agency.  Unless the
Capital  Stock  issued upon the  exercise of an Option is  registered  under the
Securities Act of 1933, the certificate for such Capital Stock shall be legended
to indicate such transfer restriction.

        14.  OTHER PROVISIONS
             ----------------

         The Option  Agreements  authorized  under the Plan shall  contain  such
other provisions, including, without limitation,  restrictions upon the exercise
of the  Option,  as  the  Board  shall  deem  advisable.  Any  Option  Agreement
applicable to an Incentive  Stock Option  granted  hereunder  shall contain such
limitations  and  restrictions  upon  the  exercise  of the  Option  as shall be
necessary  in order that such  Option  will be an  "Incentive  Stock  Option" as
defined in Code Section 422A or to conform to any change in the law.

        15.  TERM OF PLAN
             ------------

         Options may be granted  pursuant to the Plan from time to time within a
period of ten years from the date the Plan is adopted, or

                                       14
<PAGE>
the date the Plan is approved by the stockholders,  whichever is earlier, but no
Option shall be granted after the expiration of such ten year period.

        16.  INDEMNIFICATION OF BOARD
             ------------------------

         In addition to such other rights of indemnification as they may have as
directors,  the members of the Board  shall be  indemnified  by the  Corporation
against  the  reasonable  expenses,   including  attorneys'  fees  actually  and
necessarily  incurred in  connection  with the  defense of any  action,  suit or
proceeding,  or in connection with any appeal  therein,  to which they or any of
them may be a party by reason of any action  taken or failure to act under or in
connection  with the Plan or any Option  granted  thereunder,  and  against  all
amounts paid by them in settlement thereof (provided such settlement is approved
by independent  legal counsel  selected by the  Corporation)  or paid by them in
satisfaction  of a judgment in any such action,  suit or  proceeding,  except in
relation  to matters as to which it shall be adjudged  in such  action,  suit or
proceeding  that a Board member is liable for gross  negligence  or  intentional
misconduct  in the  performance  of his duties;  provided that within sixty days
after institution of any such action,  suit or proceeding,  a Board member shall
in writing offer the Corporation the opportunity,  at its own expense, to handle
and defend the same.

        17.  AMENDMENT OF THE PLAN
             ---------------------

         The Board may,  insofar as  permitted by law,  from time to time,  with
respect to any shares of Capital Stock at the time not subject

                                       15
<PAGE>
to Options, suspend or discontinue the Plan or revise or amend it in any respect
whatsoever  except that no such revision or amendment shall change the number of
shares  subject  to the Plan,  change  the  designation  of the class of persons
eligible to receive  Options or decrease the minimum  price at which Options may
be  exercised.  Furthermore,  the Plan  may not,  without  the  approval  of the
stockholders,  be amended in any manner that will cause  Incentive Stock Options
issued under it to fail to meet the  requirements  of Incentive Stock Options as
defined in Code Section 422A.

        18.  OPTIONS DISCRETIONARY; NO EMPLOYMENT OBLIGATION
             -----------------------------------------------

         The granting of Options under the Plan shall be entirely  discretionary
and  nothing  in the Plan  shall be  deemed  to give any  employee  any right to
participate in the Plan or to receive Options.  No obligation of the Corporation
as to length  of  employment  shall be  implied  by the  terms of the Plan.  The
Corporation  reserves the same rights to terminate employment of any employee as
existed prior to the addition of this Plan.

        19.  NO OBLIGATION TO EXERCISE OPTION
             --------------------------------

        The granting of an Option shall impose no  obligation  upon the optionee
to exercise the Option.

        20.  APPROVAL OF STOCKHOLDERS
             ------------------------

         The Plan shall be subject to  approval  by the holders of a majority of
the outstanding shares of Capital Stock of the Corporation,  which approval must
occur within the period  beginning twelve months before and ending twelve months
after the date the Plan is adopted by the Board.  In the event such  shareholder
approval is

                                       16
<PAGE>
withheld or otherwise  not received  within the given time period,  the Plan and
all Options which may have been granted thereunder shall become null and void.

Date Plan adopted by Board of Directors:  July 17, 1995

Date Plan approved by Stockholders:  _____________________

                                       17
<PAGE>
                                  Certification


         I, the Secretary of ILX Incorporated,  an Arizona corporation,  certify
that the foregoing ILX  Incorporated  1995 Stock Option Plan is the Plan adopted
by the Board of Directors and approved by the Shareholders on the above dates.

         Dated:  July 17, 1995.



                                            /s/ Stephanie D. Castronova
                                            ----------------------------
                                            Stephanie D. Castronova, Secretary


                                       18
<PAGE>
                                   EXHIBIT "A"

              NOTICE OF GRANT OF INCENTIVE STOCK OPTION TO PURCHASE
                           SHARES OF ILX INCORPORATED

                                           ______________________ 199__


Dear __________:

         At the  direction of the Board of Directors  of ILX  Incorporated  (the
"Corporation"),  you are hereby  notified  that the Board has  granted to you an
Incentive  Stock  Option,  pursuant to the 1995 Stock  Option Plan (the  "Plan")
adopted by the Corporation on ____________________, and ratified and approved by
the stockholders of the Corporation on ____________________.

         The Incentive  Stock Option  granted to you is to purchase _____ shares
of the _____ par value common stock of the  Corporation at the price of $_______
per share.  The date of grant of this Incentive Stock Option is the date of this
notice,  and it is the determination of the Board of Directors that on this date
the fair market value of the Corporation's common stock was $_____ per share.

         I enclose  a copy of the Plan  governing  the  Incentive  Stock  Option
granted to you,  and your  attention  is directed to all the  provisions  of the
Plan. You will observe that this Incentive Stock Option must be exercised, if at
all, by no later than ____ years from the date of this notice.

         Your Incentive Stock Option is in all respects  limited and conditioned
as provided in the Plan, including, but not limited to, the following:

        1         During the applicable period during which your Incentive Stock
                  Option is exercisable, it may be exercised by you, but only by
                  you, at any time during your  lifetime  prior to three  months
                  following  the ter-  mination of your  employment  unless such
                  termination occurred as a result of your becoming disabled (as
                  defined  in the  Plan),  in  which  case  the  Options  may be
                  exercised prior to twelve months following such termination;

        2         In the  event of your  death  while  you are an  employee,  or
                  within  three  months  from  the date of  termination  of your
                  employment,  your  Incentive  Stock Option may be exercised by
                  your estate, or by the person to whom such right devolves from
                  you by reason  of your  death,  at any time  prior to one year
                  after the date of your death or ______ years after the date of
                  this notice,

                                        1
<PAGE>
                  whichever date first arrives;

         3        Your Incentive Stock Option is nontransferable, otherwise than
                  as may be  occasioned  by your  death,  and then  only to your
                  estate or according to the terms of your Will or the provision
                  of applicable laws of descent and distribution;

         4        In the event that the right to exercise your  Incentive  Stock
                  Option is passed to your  estate,  or to a person to whom such
                  right  devolves by reason of your death,  then your  Incentive
                  Stock  Option  shall be  nontransferable  in the hands of your
                  executor or administrator or of such person,  except that your
                  Incentive  Stock Option may be distributed by your executor or
                  administrator to the distributees of your estate.

         5        In the event you wish to  dispose of any stock  received  as a
                  result of the exercise of any Incentive  Stock Option received
                  under the Plan within two years of the grant of such Incentive
                  Stock  Option  or one  year  following  the  exercise  of such
                  Incentive Stock Option, you must notify the Corporation of and
                  provide   the   Corporation   with   information   about  such
                  disposition,   including  an  opinion  of  counsel  that  such
                  disposition will not result in the Corporation being deemed an
                  issuer  or   underwriter  or  otherwise   receiving   negative
                  securities  laws  consequences.  Further,  you should be aware
                  that such  dispositions  may cause adverse tax consequences to
                  arise.

         6        Your right to exercise this Incentive Stock Option vests after
                  you have  been an  employee  of the  Corporation  for one year
                  after the date of the granting of the Incentive  Stock Option.
                  This  means  that you cannot  exercise  the Option  until that
                  time, and if you leave the  Corporation's  employ before then,
                  you have no  rights  hereunder.  There  may be  limits  on the
                  number of shares of common stock with respect to which you may
                  exercise your Incentive Stock Option in any calendar year.

         The foregoing  statements  are qualified in their entirety by reference
to the Plan. At the time or times when you wish to exercise this Incentive Stock
Option,  in whole or in part, please refer to the provisions of the Plan dealing
with methods and formalities of exercising your Incentive Stock Option.

         If you wish to accept the Incentive Stock Option, please so indicate by
signing  the  enclosed  extra  copy  of  this  letter  and  returning  it to the
undersigned by _________ . Your timely

                                        2
<PAGE>
signing  and  return  of such  extra  copy is a  condition  to the  grant of the
Incentive  Stock Option,  and will  constitute your agreement to be bound by the
terms of the Plan with respect to the Incentive Stock Option.

         We  suggest  that  you  consult  your  own tax  advisor  about  the tax
consequences  of the  Incentive  Stock  Option,  its exercise and sales or other
disposition of stock you purchase under the Incentive Stock Option.

                                         ILX Incorporated


                                         By:
                                         -----------------------------

                                         Its:
                                         -----------------------------



         I accept the Incentive  Stock Option  referred to above and agree to be
bound by the terms of the Plan  with  respect  to the  Incentive  Stock  Option.
Further, I represent to you and agree with you that any shares of stock acquired
upon  exercise of the  Incentive  Stock Option will be acquired  for  investment
purposes, and not with a view towards resale or distribution thereof.

         I ACKNOWLEDGE THAT I HAVE RECEIVED,  AND HAVE READ AND UNDERSTAND,  THE
ILX  INCORPORATED  1995 STOCK OPTION PLAN. I FURTHER  ACKNOWLEDGE THAT I HAVE OR
HAVE BEEN GIVEN ACCESS TO ALL  INFORMATION  CONCERNING THE  CORPORATION  AND ITS
PROSPECTS  AS IS NECESSARY TO ALLOW ME TO MAKE A DECISION AS TO THE VALUE OF THE
INCENTIVE  STOCK OPTION AND INVESTMENT IN THE  CORPORATION'S  STOCK,  AND THAT I
HAVE THE SKILL AND EXPERIENCE NECESSARY TO MAKE SUCH DECISIONS.


Date of Signing:

                                                       -------------------------
                                                           Employee's Signature


                                        3

<PAGE>
                                   EXHIBIT "B"

            NOTICE OF EXERCISE OF INCENTIVE STOCK OPTION TO PURCHASE
                           SHARES OF ILX INCORPORATED
                          AND RECORD OF STOCK TRANSFER


         I  hereby  exercise  my  Incentive  Stock  Option  granted  by The  ILX
Incorporated  1995 Stock  Option  Plan  subject to all the terms and  provisions
referred to in the Plan, and notify you of my desire to purchase ________ shares
of Common Stock of ILX Incorporated (the "Corporation") which were offered to me
pursuant  to said  Incentive  Stock  Option.  Enclosed is my check in the sum of
$______ in full payment for such shares.
         I hereby represent that the  _____________  shares of the Corporation's
Common Stock to be delivered to me pursuant to the  above-mentioned  exercise of
the Incentive  Stock Option  granted to me on _________ are being acquired by me
as an  investment  and not with a view to, or for sale in connection  with,  the
distribution  of any such shares.  I further  represent that I have or have been
given access to all  information  necessary to allow me to make a decision as to
the  advisability of an investment in the  Corporation's  stock and the value of
such  stock,  and that I have the skill and  experience  necessary  to make such
decision.

DATED: _________________, 19__

                                                       -------------------------
                                                           Employee's Signature

                                        1
<PAGE>
         Receipt   is   hereby   acknowledged   of   the   delivery   to  me  by
________________________  on  _____________  of stock  certificates  for _______
shares of Common Stock  purchased by me pursuant to the terms and  conditions of
The ILX Incorporated 1995 Stock Option Plan referred to above, which shares were
transferred to me on ILX Incorporated's stock record books on _____________.


                                                       -------------------------
                                                           Employee


                                        2
<PAGE>
                                   EXHIBIT "C"

            NOTICE OF GRANT OF NONSTATUTORY STOCK OPTION TO PURCHASE
                           SHARES OF ILX INCORPORATED
                          ______________________ 199__

Dear __________:

         At the  direction of the Board of Directors  of ILX  Incorporated  (the
"Corporation"),  you are  hereby  notified  that the Board has  granted to you a
Nonstatutory Stock Option (the "Option"), pursuant to the 1995 Stock Option Plan
(the "Plan") adopted by the Corporation on  _____________________,  and ratified
and  approved by the  stockholders  of the  Corporation  on  __________________,
199__.

         The Option  granted to you is to purchase _____ shares of the _____ par
value common stock of the Corporation at the price of $_____ per share. The date
of grant of this Option is the date of this notice.

         I enclose a copy of the Plan  governing the Option  granted to you, and
your  attention is directed to all the  provisions of the Plan. You will observe
that this Option must be exercised,  if at all, by no later than _____ years and
one day from the date of this notice.

         Your Option is in all respects  limited and  conditioned as provided in
the Plan, including, but not limited to, the following:

         1        During the  applicable  period  during  which  your  Option is
                  exercisable,  it may be  exercised  by you (to the extent such
                  exercise right is vested), but only by you, at any time during
                  your lifetime prior to three months  following the termination
                  of your  employment  unless  such  termination  occurred  as a
                  result of your becoming  disabled (as defined in the Plan), in
                  which case the Options may be exercised prior to twelve months
                  following such termination;

         2        In the  event of your  death  while  you are an  employee,  or
                  within  three  months  from  the date of  termination  of your
                  employment, your Option may be exercised by your estate, or by
                  the person to whom such right  devolves  from you by reason of
                  your  death,  at any time  prior to one year after the date of
                  your  death or _____  years and one day after the date of this
                  notice, whichever date first arrives;

         3        Your  Option  is  nontransferable,  otherwise  than  as may be
                  occasioned  by your  death,  and then  only to your  estate or
                  according  to the  terms  of  your  Will or the  provision  of
                  applicable laws of descent and distribution;

                                        1
<PAGE>
         4        In the event that the right to exercise  your Option is passed
                  to your estate,  or to a person to whom such right devolves by
                  reason   of  your   death,   then   your   Option   shall   be
                  nontransferable in the hands of your executor or administrator
                  or of such person,  except that your Option may be distributed
                  by your executor or  administrator to the distributees of your
                  estate.

         5        In the event you wish to  dispose of any stock  received  as a
                  result of the exercise of any Option  received  under the Plan
                  within  two  years  of the  grant of such  Option  or one year
                  following  the  exercise of such  Option,  you must notify the
                  Corporation of and provide the  Corporation  with  information
                  about such  disposition,  including an opinion of counsel that
                  such  disposition  will not  result in the  Corporation  being
                  deemed  an  issuer  or  underwriter  or  otherwise   receiving
                  negative securities laws consequences.  Further, you should be
                  aware   that  such   dispositions   may  cause   adverse   tax
                  consequences to arise.

         6        Your right to exercise the Option vests after you have been an
                  employee  or a  non-employee  director  for one year after the
                  date of the granting of the Option. This means that you cannot
                  exercise  the Option  until  that  date,  and you will have no
                  rights  hereunder  if you  leave the  Corporation's  employ or
                  cease to be a director before then.

         The foregoing  statements  are qualified in their entirety by reference
to the Plan.  At the time or times when you wish to  exercise  this  Option,  in
whole or in  part,  please  refer to the  provisions  of the Plan  dealing  with
methods and formalities of exercising your Option.

         If you wish to accept the  Option,  please so  indicate  by signing the
enclosed  extra  copy of this  letter and  returning  it to the  undersigned  by
_______________.  Your  timely  signing  and  return  of  such  extra  copy is a
condition to the grant of the Option,  and will  constitute your agreement to be
bound by the terms of the Plan with respect to the Option.

         We  suggest  that  you  consult  your  own tax  advisor  about  the tax
consequences of the Option, its exercise and sales or other disposition of stock
you purchase under the Option.

                                ILX Incorporated
                           By: _______________________
                          Its: _______________________

                                        2
<PAGE>
         I accept the  Nonstatutory  Stock Option referred to above and agree to
be bound by the  terms  of the Plan  with  respect  to the  Option.  Further,  I
represent  to you and  agree  with you that any  shares of stock  acquired  upon
exercise of the Option will be acquired for investment purposes,  and not with a
view towards resale or distribution thereof.

         I ACKNOWLEDGE THAT I HAVE RECEIVED,  AND HAVE READ AND UNDERSTAND,  THE
ILX  INCORPORATED  1995 STOCK OPTION PLAN. I FURTHER  ACKNOWLEDGE THAT I HAVE OR
HAVE BEEN GIVEN ACCESS TO ALL  INFORMATION  CONCERNING THE  CORPORATION  AND ITS
PROSPECTS  AS IS NECESSARY TO ALLOW ME TO MAKE A DECISION AS TO THE VALUE OF THE
OPTION AND INVESTMENT IN THE CORPORATION'S  STOCK, AND THAT I HAVE THE SKILL AND
EXPERIENCE NECESSARY TO MAKE SUCH DECISIONS.


Date of Signing:

- -------------------------------                        -------------------------
                                                           Employee's Signature


                                        3
<PAGE>
                                   EXHIBIT "D"

           NOTICE OF EXERCISE OF NONSTATUTORY STOCK OPTION TO PURCHASE
                           SHARES OF ILX INCORPORATED
                          AND RECORD OF STOCK TRANSFER


         I hereby  exercise  my  Nonstatutory  Stock  Option  granted by The ILX
Incorporated  1995 Stock  Option  Plan  subject to all the terms and  provisions
referred to in the Plan, and notify you of my desire to purchase ________ shares
of Common Stock of ILX Incorporated (the "Corporation") which were offered to me
pursuant to said Nonstatutory  Stock Option.  Enclosed is my check in the sum of
$_______ in full payment for such shares.
         I hereby represent that the  _____________  shares of the Corporation's
Common Stock to be delivered to me pursuant to the  above-mentioned  exercise of
the  Nonstatutory  Stock Option granted to me on _________ are being acquired by
me as an investment and not with a view to, or for sale in connection  with, the
distribution  of any such shares.  I further  represent that I have or have been
given access to all  information  necessary to allow me to make a decision as to
the  advisability of an investment in the  Corporation's  stock and the value of
such  stock,  and that I have the skill and  experience  necessary  to make such
decision.

DATED: _________________, 19__

                                                      --------------------------
                                                           Employee's Signature

                                        1
<PAGE>
         Receipt   is   hereby   acknowledged   of   the   delivery   to  me  by
____________________  on  _______________  of stock  certificates for __________
shares of Common Stock  purchased by me pursuant to the terms and  conditions of
The ILX Incorporated 1995 Stock Option Plan referred to above, which shares were
transferred to me on ILX Incorporated's stock record books on _______________.



                                                      --------------------------
                                                           Employee


                                        2

                                    AGREEMENT

         This Agreement is made and entered into as of the 29th day of December,
1995,  by  and  among  the  following  parties:  ILX  Incorporated,  an  Arizona
corporation ("ILX"),  Martori Enterprises  Incorporated,  an Arizona corporation
("MEI"),  Los  Abrigados  Partners  Limited  Partnership,   an  Arizona  limited
partnership  ("LAP"), Red Rock Collection  Incorporated,  an Arizona corporation
("RRC"),  Edward  John  Martori  ("EJM")  and Joseph P.  Martori as Trustee  for
Cynthia J. Polich Irrevocable Trust dated June 1, 1989 ("Polich").

                                R E C I T A L S:

         A. The parties desire to effect certain  transactions  whereby  certain
existing  agreements  will be  modified  or  otherwise  affected;  namely  those
agreements represented by the following documents:

         Installment  Promissory  Note in the face  amount of  $1,000,000  dated
         October 1, 1994 made by ILX payable to EJM (the "EJM/LAP Note"),  which
         note is secured by ILX's Class A limited partnership interest in LAP.

         Promissory Note in the face amount of $900,000 dated July 27, 1995 made
         by LAP and ILX  payable  to EJM and  Polich in  accordance  with  their
         respective  participation  interests  therein (the "EJM/Polich  Note"),
         which  note is secured by 320  timeshare  weeks in the Sedona  Vacation
         Club at Los Abrigados  ("Weeks") as represented by that certain Deed of
         Trust and Assignment of Rents dated July 27, 1995 and recorded July 27,
         1995 in the Official Records of Coconino County at Instrument No.
         95-21171 (the "EJM/Polich Deed of Trust").

         Guarantee Fee Agreement dated as of September 9, 1991 between Arthur J.
         Martori  ("AJM")  and  Alan R.  Mishkin  and LAP  (the  "Guarantee  Fee
         Agreement"), AJM's interest under which was assigned to MEI pursuant to
         that  certain  Memorandum  of  Guaranty/Partnership  Interest  Exchange
         Agreement dated as of January 1, 1993 between MEI and Arthur J. Martori
         and Sue L.
         Martori.

         B.  EJM and RRC  desire  to  enter  into a  sale/leaseback  transaction
involving the real property  presently owned and occupied by RRC located at 3840
N. 16th Street, Phoenix,  Arizona (the "RRC Building"),  which real property was
recently independently appraised at $465,000.

         C. The parties desire to memorialize said transactions by this
one, all-inclusive agreement.

                                        1
<PAGE>
                               A G R E E M E N T:

         1.  Modification  of EJM  Note.  Effective  after the  January  1, 1996
payment,  the  EJM/LAP  Note  shall  be  amended  and  restated  by the  form of
Installment  Promissory Note attached hereto as Exhibit "A" so as to be modified
so that the indented portion of the first paragraph thereof reads as follows:

         Installments  of interest only shall be payable  quarterly on the first
         day of January,  April, July, and October of each year commencing April
         1, 1996. The entire unpaid principal balance, together with all accrued
         and unpaid interest thereon and other costs payable hereunder, shall be
         paid in full on December 31, 1999.

Upon maturity of the EJM/LAP  Note,  EJM shall have the option to convert all or
any portion of the note  balance  into ILX common  stock at a price of $2.00 per
share; provided, however, that any such exercise shall not cause EJM's interest,
direct or indirect, in ILX to exceed 50%.

Except as  specifically  provided  herein,  the  EJM/LAP  Note (as  amended  and
restated)  and  security  therefor  shall  remain in full  force and  effect and
unamended hereby.

         2. Modification of EJM/Polich Note. Effective after the January 1, 1996
payment,  and  further  subject  to  the  simultaneous  modifications  described
hereinafter,  the  EJM/Polich  Note shall be  substituted  with two  notes,  one
payable  to EJM in the face  amount of  $550,000  (the  "EJM/SVC  Note") and one
payable to Polich in the face amount of $350,000 (the "Polich/SVC  Note").  Both
such notes shall be in  substantially  the same format as the  EJM/Polich  Note,
except that the Note Rate in each shall be reduced to 10% and they shall each be
further modified so that the indented  portions of the first paragraphs  thereof
read as follows:

         Payments of interest  only shall be made  quarterly on the first day of
         January,  April,  July,  and October of each year  commencing  April 1,
         1996. The entire unpaid  principal  balance,  together with all accrued
         and unpaid interest thereon and other costs payable hereunder, shall be
         paid in full on December 31, 1999.

Simultaneously,  100 Weeks under the EJM/Polich  Deed of Trust shall be released
in accordance with the form of Deed of Partial Release and Partial  Reconveyance
attached hereto as Exhibit "B", and the following additional modifications shall
be made:

         A. Polich/SVC Note.  The makers of the Polich/SVC Note shall
         make a cash payment to Polich on or before January 5, 1996
         such that the Polich/SVC Note shall be reduced to a face
         amount of $250,000.  The Polich/SVC Note (as so reduced) shall

                                        2
<PAGE>
         be secured by 120 of the 220 Weeks remaining  subject to the EJM/Polich
         Deed of Trust by the execution  and  recordation  of the  Assignment of
         Beneficial  Interest Under Deed of Trust in the form attached hereto as
         Exhibit "C". Upon maturity of the  Polich/SVC  Note,  Polich shall have
         the option to convert all or any portion of the note  balance  into ILX
         common stock at a price of $2.00 per share; provided, however, that any
         such exercise shall not cause Polich's interest, direct or indirect, in
         ILX to exceed 50%. The Polich/SVC  Note (taking into account all of the
         simultaneous modifications described in this Agreement) shall be in the
         form attached hereto as Exhibit "D".

         B. EJM/SVC  Note.  As payment by EJM of part of the Purchase  Price for
         the RRC  Building  (as such terms are defined and such  transaction  is
         described hereinafter), the makers of the EJM/SVC Note shall credit the
         account of RRC on their books in the amount of $320,000 and the EJM/SVC
         Note shall be reduced to a face amount of $230,000  (the  "Initial Note
         Reduction").  The EJM/SVC Note (as so reduced)  shall be secured by 100
         of the 220 Weeks  remaining  subject to the EJM/Polich Deed of Trust by
         the execution and recordation of the Assignment of Beneficial  Interest
         Under Deed of Trust in the form  attached  hereto as Exhibit "C".  Upon
         maturity of the EJM/SVC Note,  EJM shall have the option to convert all
         or any portion of the note  balance into ILX common stock at a price of
         $2.00 per share;  provided,  however,  that any such exercise shall not
         cause EJM's  interest,  direct or  indirect,  in ILX to exceed 50%. The
         EJM/SVC Note (taking into account all of the simultaneous modifications
         described in this  Agreement)  shall be in the form attached  hereto as
         Exhibit "E".  Notwithstanding the foregoing,  the EJM/SVC Note shall be
         subject to further future reductions as described below.

         3.  Acquisition  of RRC Building.  EJM agrees to purchase from RRC, and
RRC agrees to sell to EJM, the RRC Building at a price of $500,000, with closing
to occur on or before December 29, 1995 by recordation of a Warranty Deed (along
with an Affidavit of Real Property Value) in the form attached hereto as Exhibit
"F". The Purchase Price shall be payable  $320,000 by the Initial Note Reduction
with the $180,000 balance payable by "Subsequent Note Reductions" as hereinafter
described.  RRC agrees to pay the last half 1995 taxes on or before the  payment
due date  thereof.  Additional  terms and  conditions  of the  purchase and sale
transaction  shall be as  appears  in  Escrow  Instructions  attached  hereto as
Exhibit "G".

EJM agrees to acquire the RRC  Building  subject to RRC's  outstanding  purchase
money  obligation  represented  by that  certain  All-Inclusive  Purchase  Money
Promissory  Note Secured by  All-Inclusive  Purchase  Money Deed of Trust in the
face  amount of  $225,000  dated  January  18,  1994 made by RRC  payable to GPH
Properties, Inc. ("GPH") (the

                                        3
<PAGE>
"GPH Note"),  which note is secured by the RRC Building pursuant to that certain
All-Inclusive Purchase Money Deed of Trust and Assignment of Rents dated January
18, 1994 and  recorded  February  17, 1994 in the  Official  Records of Maricopa
County  at  Instrument  No.  94-0135554  and  re-recorded  November  4,  1994 at
Instrument No.  94-0791828 (the "GPH Deed of Trust"),  as well as the underlying
note and deed of trust.  RRC warrants that the current  principal  balance under
the GPH Note is $180,000.

RRC hereby affirms and agrees to honor all remaining  monetary and  non-monetary
obligations  under the GPH note and the GPH Deed of Trust  (the  "Obligations").
ILX and LAP, solely for the benefit of EJM and not for the benefit of GPH or any
other third party, each hereby  guarantees the Obligations.  With respect to the
principal  payment to be made in 1996 and the principal and interest payments to
be made  thereafter  under  the GPH Note by or on  behalf  of RRC,  as each such
payment is made,  the makers of the EJM/SVC Note shall credit the account of RRC
on their  books the  amount  of such  payment  and the  outstanding  balance  of
principal  under  the  EJM/SVC  Note  shall be  reduced  (the  "Subsequent  Note
Reductions").

         4. Lease of RRC Building. Commencing December 29, 1995, EJM shall lease
to RRC the RRC Building at an annual rental of $48,000 payable $4,000 monthly on
a triple  net basis.  The term of the lease  shall be one (1) year with four one
year options to renew by RRC. The lease shall be in the form attached  hereto as
Exhibit "H".

         5. Guarantee Fee and Holdback Payments.  Effective after the January 1,
1996  fee and  payment,  and in  consideration  of  $160,000  payable  by LAP as
described below, MEI hereby forever relinquishes and waives its rights under the
Guarantee Fee  Agreement to the  guarantee  fee and holdback  payments as may be
accrued and unpaid on, due on or due after such effective  date.  Said sum shall
be  payable  $60,000  in cash on or before  January  5,  1996 with the  $100,000
balance  represented  by a promissory  note  substantially  in the form attached
hereto as Exhibit "I".

         6.  Miscellaneous  Provisions.  Any notice  hereunder shall be given in
writing and  hand-delivered.  The provisions of this Agreement shall be governed
and  interpreted  in  accordance  with the laws of the  State of  Arizona.  This
Agreement  shall be binding upon and inure to the benefit of the parties  hereto
and their respective successors and assigns. This instrument contains the entire
agreement of the parties and may not be modified  except by a writing  signed by
the parties affected thereby.  Each provision of this Agreement is divisible and
separable from all others and the parties agree that each such  provision  shall
be fully enforceable  notwithstanding the fact that one or more other provisions
may be determined to be illegal or otherwise  unenforceable in whole or in part.
Should one or more of the  provisions  of this  Agreement  be  determined  to be
illegal, wholly or partially unenforceable, or

                                        4
<PAGE>
unreasonable, the parties hereby empower the Court to enforce any such provision
to the fullest  extent being  possible  under  Arizona law.  Each of the parties
hereto agrees in good faith to execute such further or  additional  documents as
may be  necessary  or  appropriate  to fully carry out the intent and purpose of
this  Agreement.  Time shall be of the  essence in the  performance  of each and
every  term of this  Agreement.  If any  action is  brought  by either  party in
respect of its rights under this Agreement,  the substantially  prevailing party
shall be  entitled  to  recover  from the  other  party  its  court  costs,  and
reasonable  attorneys'  fees as determined by the Court,  to the maximum  extent
permitted  by law. No waiver by any party to insist upon the strict  performance
of any covenant,  duty, agreement, or condition of this Agreement or to exercise
any right or  remedy  upon a breach  hereof  shall  constitute  a waiver of such
remedy.  No waiver shall effect or alter the  remainder of this  Agreement,  but
each and every covenant, agreement, term and condition thereof shall continue in
full force and effect with respect to any then existing or subsequent  breach of
this Agreement.  This Agreement may be executed in several counterparts,  all of
which taken  together  shall  constitute  one Agreement  binding upon all of the
parties,  notwithstanding  that all of the  parties are not  signatories  to the
original or the same counterpart.

                                        5
<PAGE>
Effective as of the date and year first above written.

ILX Incorporated

By: /s/ Nancy J. Stone
   --------------------------
Its: Executive Vice President
   --------------------------


Martori Enterprises Incorporated

By: /s/ Joseph P. Martori
   --------------------------
Its: Chairman
   --------------------------


Los Abrigados Partners Limited Partnership

By:      ILE Sedona Incorporated,
         General Partner

         By: /s/ Nancy J. Stone
            ----------------------
         Its: Vice President
            ----------------------


Red Rock Collection Incorporated

By: /s/ Michael Stone
   --------------------------
Its: President
   --------------------------


/s/ Edward John Martori
- ------------------------
    Edward John Martori


/s/ Joseph P. Martori Trustee
- --------------------------------
Joseph P. Martori as Trustee
for Cynthia J. Polich Irrevocable
Trust dated June 1, 1989

                                        6

                                 LEASE AGREEMENT

Edward  John  Martori,  hereafter  "Landlord",  agrees  to  lease  to  Red  Rock
Collection Incorporated, an Arizona corporation,  hereafter "Tenant", and Tenant
agrees to lease from Landlord,  the real property  situated in Maricopa  County,
Arizona,  more particularly  described in Exhibit "A" attached hereto located at
3840 N. 16th  Street,  Phoenix,  Arizona,  hereafter  "the  premises",  upon the
following terms and conditions:

1.       TERM:  The  term  of this  Lease  shall  commence  on the  29th  day of
         December,  1995 and shall terminate on the 31st day of December,  1996.
         Tenant  shall  have  four  options  to  extend  the  term,  each  for a
         successive  additional  one  calendar  year period,  by giving  written
         notice  thereof to Landlord at least thirty (30) days in advance of the
         commencement of such extended term.

2.       POSSESSION:  Tenant shall take  possession  of the premises on December
         29,  1995.  Tenant  shall  be bound by all  provisions  of this  Lease,
         including  the payment of rent, at all times Tenant is in possession of
         the premises.

3.       RENT:  Tenant agrees to pay Landlord as base rent FOUR THOUSAND DOLLARS
         ($4,000)  per  month  for each  month of the  Lease.  Rent is due on or
         before the last day of each month and is payable at Landlord's  offices
         or at such other place as Landlord may designate in writing. Rent shall
         be prorated  on the basis of a thirty  (30) day month for each  partial
         month  during  the term of this  Lease or  during  which  Tenant  is in
         possession of the premises.  All other  monetary  obligations of Tenant
         under this Lease shall  constitute  additional rent and shall be due as
         specified in each instance.

4.       TAXES AND  ASSESSMENTS:  Tenant agrees to pay as additional rent during
         each lease year or partial  lease year of the term of this  lease,  all
         real estate taxes and assessments levied and assessed for any such year
         upon the premises and the underlying realty. For any partial lease year
         of the term hereof such amount shall be pro rated on a daily basis. The
         amount to be paid by Tenant shall be paid to Landlord at least five (5)
         days before the due date thereof.

         Tenant shall pay to Landlord,  in addition to and along with the rental
         otherwise  payable  hereunder,  any  excise,   transaction,   sales  or
         privilege tax now or hereafter imposed by any government or agency upon
         Landlord and attributed to or measured by rent or prorations payable by
         Tenant.

5.       OPERATING  EXPENSES:  The operating  expenses of the premises  shall be
         paid by Tenant. The operating expenses of the

                                        1
<PAGE>
         Project   include   without   limitation:   property   taxes,   special
         assessments,   utilities,   maintenance,   supplies,  management  fees,
         janitorial  services,  trash  removal,  fire  and  liability  insurance
         premiums,  repairs and all other costs which can properly be considered
         expenses of operating  and  maintaining  the  building and  surrounding
         property of which the premises are a part,  including necessary capital
         expenditures.  Without limiting the generality of the foregoing, Tenant
         shall at its own expense and at all times maintain the premises in good
         and safe condition, including plate glass, heating and air conditioning
         units, roof, exterior walls,  electrical wiring, plumbing and any other
         systems or equipment  upon the premises.  Tenant will promptly pay when
         due  all  electric,  water,  gas and  other  similar  charges  directly
         attributable to the premises.

6.       USE OF PREMISES:  Tenant shall use the premises for the sole purpose of
         office/warehouse use and shall not use or allow the premises to be used
         for any illegal or objectionable purpose.  Tenant shall at its own cost
         and expense  obtain all  licenses and permits  necessary  for such use.
         Tenant shall use its best efforts to comply with all governmental laws,
         ordinances  and  regulations  applicable  to the  use  of  the  demised
         premises,  and shall use its best  efforts to promptly  comply with all
         governmental  orders and directives for the correction,  prevention and
         abatement of nuisances in or upon,  or connected  with,  the use of the
         demised premises all at Tenant's sole expense. Tenant shall not operate
         its business in such manner so as to  constitute  an annoyance to other
         tenants and shall  endeavor to control its  customers so as to maintain
         an orderly premises.  Tenant shall not do or permit anything to be done
         which would  increase  the cost of any fire,  extended  coverage or any
         other insurance covering the premises.

7.       REPAIR:  Tenant  shall at its own  expense  keep the  premises  in good
         condition and repair.

8.       ASSIGNMENT: Tenant shall not assign or hypothecate this Lease, or enter
         into a sublease relating to all or any portion of the premises, without
         Landlord's  prior  written  consent,  which  consent may be withheld in
         Landlord's sole discretion.  Any such assignment or subletting  without
         consent shall be void.  Landlord's  approval of any such  assignment or
         sublease shall not release Tenant from its obligations under this Lease
         or constitute assent to any subsequent assignment or sublease.

9.       RETURN OF PREMISES:  Upon the  termination of this Lease,  Tenant shall
         return the  premises to Landlord in its  original  condition,  ordinary
         wear and tear and  alterations  or  improvements  not  designated to be
         removed excepted.

                                        2
<PAGE>
10.      INSURANCE:  Tenant,  during the term hereof, at its own ex- pense, will
         provide and keep in force for the benefit of  Landlord  and Tenant,  as
         their respective interests may appear, fire, comprehensive, plate glass
         and general and public liability  insurance  protection with respect to
         the premises  and for claims for  personal  injury or death or property
         damage in and about the premises  with limits not less than  $1,000,000
         in the event of bodily  injury or death of any number of persons in any
         one  accident  and  limits of not less that  $1,000,000  for  damage to
         property,  and shall  provide  Landlord  with a copy of the policy upon
         Landlord's written request. Tenant shall name Landlord as an additional
         insured  under  the  policy  and  provide  Landlord  a  certificate  of
         insurance.  The insurance shall be primary  insurance and shall provide
         that any right of subrogation  against  Landlord is waived.  The policy
         shall  further  provide  that no act or omission by Tenant shall impair
         the rights of the  insured to receive  the  proceeds  of the policy and
         that the policy  shall not be  canceled  except  upon  thirty (30) days
         prior written notice to each named insured.

11.      INDEMNIFICATION:  Tenant  shall  indemnify,  defend  and hold  Landlord
         harmless from all actions,  claims,  demands,  penalties or liabilities
         arising out of events  occurring  in or about the premises or caused in
         whole or in part by Tenant or Tenant's agents,  servants,  employees or
         invites,   except  for  matters   attributable  to  Landlord's  willful
         misconduct or gross negligence.  This indemnification shall include all
         costs and expenses and  reasonable  attorney's  fees which Landlord may
         expend in connection with any of the foregoing.

12.      LIMITATION  OF  LIABILITY:  Landlord  shall not be liable to Tenant for
         damages nor shall  Tenant be entitled to a reduction  in rent by reason
         of any of the following: (i) Landlord's failure to provide utilities or
         services  when such  failure is caused by accident,  repairs,  strikes,
         disturbances  or any other  cause  beyond  the  reasonable  control  of
         Landlord  (ii)  disruption  to Tenant's  business  caused by Landlord's
         repairs or improvements to the project (iii) damages to the premises or
         Tenant's  property  unless  caused by  Landlord's  gross  negligence or
         wilful misconduct.

13.      NOTICE: All notices or demands under this Lease or required to be given
         by law are to be made in  writing  by  registered  or  certified  mail,
         return  receipt  requested,  and are deemed given when deposited in the
         United States mail postage  prepaid and addressed to Landlord or Tenant
         at the addresses set forth on the  signature  page of this Lease.  Each
         party shall have the right, from time to time, to designate a different
         address to which notices and demands are to be

                                        3
<PAGE>
         sent by giving  notice in the manner  provided  for above  except  that
         Landlord  may in any event use the  premises  as  Tenant's  address for
         notice purposes.

14.      ENTRY BY LANDLORD:  Landlord shall have the right to enter the premises
         at all reasonable  times for the purposes of  inspecting,  repairing or
         maintaining  the premises,  determining  whether the terms of the Lease
         are being  complied  with,  posting  such  notices  as  Landlord  deems
         advisable for its  protection,  and showing the premises to prospective
         tenants,  purchasers or lenders. Landlord may at any time within ninety
         (90) days prior to the expiration of this lease place upon the premises
         any customary "For Lease" signs, and reasonably permit persons desiring
         to lease the same to inspect the premises.

15.      DEFAULT & REMEDIES:

         (a)      The  occurrence of one or more of the  following  events shall
                  constitute a default of this Lease by Tenant:

                  (1)      The  abandonment of the premises by Tenant or absence
                           of  Tenant  from  premises  for  thirty  (30) days or
                           longer while  failing to comply with any provision of
                           this Lease.

                  (2)      The  failure by Tenant to make any payment of rent or
                           other  payment  required  to be made by Tenant  under
                           this Lease when due.

                  (3)      The  failure  by Tenant to  observe  or  perform  any
                           provision  of this Lease  other  than the  payment of
                           money where such  failure  continues  for a period of
                           thirty (30) days after  written  notice  thereof from
                           Landlord to Tenant.  This notice shall be in lieu of,
                           and not in  addition  to, any notice  required  under
                           Arizona law.

                  (4)      (i) The  making by Tenant of any  general  assignment
                           for the benefit of  creditors;  (ii) the filing by or
                           against  Tenant of a petition under the United States
                           Bankruptcy Code unless  dismissed  within thirty (30)
                           days;  (iii) the appointment of a receiver or trustee
                           to take possession of  substantially  all of Tenant's
                           assets located at the premises or of this Lease where
                           possession  is not restored to Tenant  within  thirty
                           (30) days;  (iv) the  attachment,  execution or other
                           judicial  seizure of  substantially  all of  Tenant's
                           assets  located on the premises where such seizure is
                           not discharged within thirty (30) days.

                                                4
<PAGE>
         (b)      In the  event of any  default  by  Tenant  as  defined  above,
                  Landlord may exercise one or more of the following remedies in
                  addition to any remedy provided for at law or equity:

                  (1)      With or  without  notice or  process of law and using
                           such force as Landlord may deem reasonably  necessary
                           under the circumstances, and without terminating this
                           Lease  or   relieving   Tenant   of  any   obligation
                           hereunder,  Landlord may re-enter and take possession
                           of the premises and of all property  located therein.
                           Under no  circumstances  shall  Landlord be liable in
                           damages or  otherwise  by reason of the  exercise  by
                           Landlord  of any such  re-entry  or  eviction,  or by
                           reason  of the  exercise  by  Landlord  of any  other
                           remedy provided in this subparagraph (b).

                  (2)      In the event that Landlord recovers possession of the
                           premises  without  termination of this Lease,  Tenant
                           shall pay to  Landlord  all sums due under this Lease
                           on the dates due as if Tenant  remained in possession
                           of the premises.

                  (3)      Landlord may recover  from  Tenant,  and Tenant shall
                           pay upon demand,  all expenses incurred in recovering
                           possession  of the  premises,  repairing and altering
                           the premises for  reletting,  and attempting to relet
                           the  premises,  including  commissions  and  attorney
                           fees.

         (c)      The remedies  described in subparagraph (b) are cumulative and
                  in addition  to any remedy at law or in equity.  The filing of
                  an action by Landlord  against Tenant  requesting under one or
                  more  remedies  shall not be deemed an election of that remedy
                  or remedies to the exclusion of all others.

         (d)      Landlord  shall be under no  obligation  to observe or perform
                  any duty imposed by this Lease which accrues after the date of
                  any default by Tenant.

         (e)      The failure or delay of Landlord  in  exercising  any right or
                  remedy shall not be construed as a waiver of any such right or
                  remedy or of any default by Tenant.

16.      ATTORNEY'S  FEES:  In the event any action or  proceeding is brought by
         either party against the other under this Lease,  the prevailing  party
         shall be entitled to recover from the other party its reasonable costs,
         expenses and attorneys' fees.

                                        5
<PAGE>
17.      WAIVER:  The waiver by Landlord of Tenant's  breach by any provision of
         this Lease shall not  constitute a continuing  waiver of any subsequent
         breach by Tenant of the same or other provision.

18.      DEFAULT BY LANDLORD:  Landlord shall not be in default unless  Landlord
         fails to perform is  obligations  under this Lease  within  thirty (30)
         days  after  written  notice  by  Tenant  to  Landlord  specifying  the
         obligations which the Landlord has failed to perform.  If an obligation
         is such that it cannot  reasonably be completed within such thirty (30)
         day  period,  Landlord  shall not be in default if  Landlord  commences
         performance   within  thirty  (30)  days  and   thereafter   diligently
         prosecutes the same to completion.

19.      SURRENDER  OF  PREMISES:  The  surrender  of this  lease by  Tenant  to
         Landlord shall not work a merger and shall,  at the option of Landlord,
         operate as an assignment to it of any subleases affecting the premises.

20.      ESTOPPEL CERTIFICATE:

         (a)      Tenant  shall upon not less than five (5) days  prior  written
                  notice  from  Landlord  execute,  acknowledge  and  deliver to
                  Landlord a statement in writing (i) certifying that this Lease
                  is  unmodified  and in full force and effect and if  modified,
                  stating the nature of such  modification  and certifying  that
                  this  Lease as  modified  is in full  force and  effect,  (ii)
                  specifying  the dates to which  rental and other  charges  are
                  paid in  advance,  and (iii)  acknowledging  that there are no
                  uncured  defaults on the part of Landlord or  specifying  such
                  defaults if any are claimed.  Any such statement may be relied
                  upon by any prospective  purchaser or encumbrancer of the real
                  property of which the premises are a part.

         (b)      Tenant's  failure to deliver such a statement  within the time
                  specified  above shall be conclusive upon Tenant (i) that this
                  Lease is in full  force and effect  and  without  modification
                  except as may be represented by Landlord,  and (ii) that there
                  are no uncured defaults by Landlord.

21.      CONDITION OF PREMISES:  Tenant  acknowledges  that neither the Landlord
         nor  any of the  Landlord's  agents  has  made  any  representation  or
         warranty  with  respect to the  premises or building or with respect to
         the suitability of either for the conduct of Tenant's business.  Taking
         possession of the premises by Tenant shall conclusively  establish that
         the premises and building were in good,  sanitary order,  condition and
         repair at such time.

                                        6
<PAGE>
22.      DESTRUCTION OF PREMISES: In the event that the premises or the building
         of which the premises  are a part are  destroyed in whole or in part by
         fire or  other  casualty,  Landlord  may  terminate  this  Lease at its
         option.  If Landlord does not terminate this Lease and elects to repair
         the damage, this Lease shall remain in full force and effect.

23.      CONDEMNATION:   If  all  or  a  portion  of  the  leased  premises  are
         appropriated by a public or  quasi-public  authority under the power of
         eminent domain or are transferred by Landlord in lieu thereof, Landlord
         may terminate this Lease without  liability to Tenant for any unexpired
         term of this Lease. If this Lease is not terminated as a result of such
         appropriation  or transfer,  base rent shall be equitably  reduced.  In
         either  event,  Landlord  shall be entitled to the entire  condemnation
         award or  settlement  except that Tenant shall be entitled to any award
         made by such authority  specifically  to Tenant for moving  expenses or
         damages for disruption to Tenant's business.

24.      LATE  CHARGES:  All sums due under this Lease not paid by Tenant within
         ten (10) days from the date such  payment  is due shall be subject to a
         late charge of the greater of Twenty  Dollars  ($20.00) or Five Percent
         (5%) of the amount due and shall bear  interest  at a rate of  Eighteen
         Percent (18%) per annum until paid.

25.      SALE BY LANDLORD:  In the event of a sale or  conveyance by Landlord of
         the  premises,  the same shall  operate to  release  Landlord  from any
         future  liability upon any of the covenants or  conditions,  express or
         implied,  herein contained in favor of Tenant (so long as the purchaser
         expressly  assumes such liability),  and in such event Tenant agrees to
         look  solely to the  responsibility  of the  successor  in  interest of
         Landlord in and to this Lease.  This Lease shall not be affected by any
         such sale, and Tenant agrees to attorn to the purchaser or assignee.

26.      LANDLORD'S  CONSENT:   Except  as  otherwise  provided  herein,   where
         Landlord's consent is required under this Lease, such consent shall not
         be unreasonably withheld.

27.      APPLICABLE  LAW:  This lease shall be governed by the laws of the State
         of Arizona.

                                        7
<PAGE>
28.      TIME OF ESSENCE: Time is of the essence with respect to the performance
         of every  provision  of this  Lease in which time of  performance  is a
         factor.

INTENDING TO BE LEGALLY  BOUND,  the parties have executed this Lease  agreement
effective as of the 29th day of December, 1995.

LANDLORD:                                   TENANT:

/s/ Edward John Martori                     Red Rock Collection Incorporated
- -----------------------
    Edward John Martori
                                            By: Michael Stone
                                                -----------------------
2777 E. Camelback Road
Phoenix, AZ 85016                           Its: President
                                                -----------------------
                                            2777 E. Camelback Road
                                            Phoenix, AZ 85016

                                        8
<PAGE>
                                   EXHIBIT "A"

                          LEGAL DESCRIPTION OF PREMISES


The North 106 feet of Lots 4 and 5, of DUNDEE SUBDIVISION, according to the plat
of record in the office of the County  Recorder  of  Maricopa  County,  Arizona,
recorded in Book 10 of Maps, Page 5.

EXCEPT the East 7 feet of the North 106 feet of Lot 5.

                                       9

                                                     1
                     FIRST AMENDMENT TO AMENDED AGREEMENT OF
                   LOS ABRIGADOS PARTNERS LIMITED PARTNERSHIP
                   ------------------------------------------

EXECUTION DATE:            February 9, 1996

GENERAL PARTNER:           ILE SEDONA INCORPORATED, an Arizona
                           corporation ("ILES")

CLASS A
LIMITED PARTNER:           ILX Incorporated, an Arizona corporation ("ILX")

CLASS B
LIMITED PARTNERS:          ALAN R. MISHKIN ("Mishkin"), a married man
                           dealing with his sole and separate property

                           MARTORI ENTERPRISES INCORPORATED, an Arizona 
                           corporation ("MEI")


                                    RECITALS:
                                    ---------

A.   The General  Partner,  the Class A Limited  Partner and the Class B Limited
     Partners are all the remaining  partners of an Arizona limited  partnership
     known as Los Abrigados Partners Limited Partnership ("LAP"), formed in 1991
     to acquire the Los Abrigados Resort in Sedona, Arizona.

B.   A First Amended Certificate of Limited Partnership and Amended Agreement of
     Los  Abrigados  Partners  Limited  Partnership  was filed with the  Arizona
     Secretary of State on October 16, 1991.

C.   In connection with a financing with Bank One,  Arizona,  N.A., the partners
     desire to further  amend the Amended  Agreement of Los  Abrigados  Partners
     Limited  Partnership  (the  "LAP  Partnership  Agreement")  in  the  manner
     hereinafter set forth.

                                    AGREEMENT
                                    ---------

The  General  Partner,  the  Class A  Limited  Partner  and the  Class B Limited
Partners mutually agree as follows:

1.    Paragraph  6.9 shall be added to the LAP  Partnership  Agreement and shall
read in its entirety as follows:

         6.9      Primary Distribution of Partnership Funds.
                  -----------------------------------------

                       (a)  Notwithstanding  any provision of Section 6.1 to the
         contrary,  beginning October 1, 1996, and continuing until such time as
         the  Capital  Accounts of the Class B Limited  Partners  are reduced to
         zero,  the Class B Limited  Partners,  shall be  entitled  to  receive,
         prorata, a monthly preferential distribution from the Partnership of an
         amount of Two  Hundred  Dollars  ($200.00)  per full LAP Los  Abrigados
         timeshare  interval  sold  ($100.00 per  bi-annual  timeshare  interval
         sold). All distributions hereunder shall be reflected as a reduction of
         the Capital Account of the partner receiving such distribution.

                       (b)  Until such time as the Capital Accounts of the Class
         B Limited  Partners are reduced to zero, the Partnership  shall (except
         as otherwise may be  contemplated  with respect to the Bank One Loan of
         January 25, 1996) make no additional loans to the General Partner or to
         ILX  Incorporated  (or any of its affiliates or  subsidiaries)  unless,
         first,  Alan  Mishkin  receives  a  distribution  equal to  Eleven  and
         One-Half  Percent  (11.5%) of the amount of any such loan and,  second,
         MEI receives a distribution equal to Ten Percent (10%) of the amount of
         any such loan, such distributions to be reflected as a reduction of the
         Capital Account of the partner receiving such distribution.

                       (c)  Commencing  with the taxable year beginning  January
         1, 1995,  and for each  taxable year  thereafter,  each Class B Limited
         Partner  shall  be  distributed  in  cash,   upon   completion  of  the
         Partnership  tax return for such taxable year, an amount equal to Forty
         Percent  (40%) of the net Profits  allocated to each  Limited  Partner,
         respectively, for the current year.

                       (d)  All distributions  pursuant to  sub-paragraphs  (a),
         (b) and (c) above shall be charged to each  Limited  Partner's  Capital
         Account  in  accordance  with  the  provisions  of the LAP  Partnership
         Agreement.

                  EXECUTED as of the date set forth above.

                                    GENERAL PARTNER:

                                    ILE SEDONA INCORPORATED, an Arizona
                                    corporation



                                    By: /s/ Nancy J. Stone
                                    ----------------------
                                    Its: Vice President


                                    CLASS A LIMITED PARTNER:
                                    ILX Incorporated, an Arizona corporation



                                    By: /s/ Joseph P. Martori
                                    -------------------------
                                    Its: Chairman


                                    CLASS B LIMITED PARTNERS:



                                    /s/  Alan R. Mishkin
                                    --------------------
                                    Alan R. Mishkin

                                    MARTORI ENTERPRISES INCORPORATED, an Arizona
                                         corporation

      
                                    By: /s/ Joseph P. Martori
                                    -------------------------
                                    Its:  Chairman



                          THIRD MODIFICATION AGREEMENT
                          ----------------------------



DATE:       January 25, 1996
- ----

PARTIES:    Borrower:    LOS ABRIGADOS PARTNERS LIMITED PARTNERSHIP, an Arizona
- -------                  limited partnership.

            Bank:        BANK ONE, ARIZONA, NA, a national banking association.


RECITALS:
- ---------

     A.  Bank has  extended  to  Borrower  credit  ("Acquisition  Loan")  in the
principal  amount of up to $5,000,000.00  pursuant to the Loan Agreement,  dated
September 9, 1991 ("Acquisition  Loan Agreement"),  and evidenced by the Secured
Promissory  Note,  dated  September  9, 1991  ("Acquisition  Note").  The unpaid
principal of the Acquisition Loan as of the date hereof is $725,000.00. Bank and
Borrower have  executed and delivered  previously  the  Modification  Agreement,
dated October 22, 1993  ("Modification") and the Second Modification  Agreement,
dated  October  4,  1994  ("Second  Modification")  modifying  the  terms of the
Acquisition Loan, the Acquisition  Note, the Acquisition Loan Agreement,  and/or
the Acquisition Security Documents (hereinafter defined).

     B. The Acquisition Loan is secured by, among other things,  (i) the Deed of
Trust (With  Assignment  of Rents and Security  Agreement),  dated  September 9,
1991, by Borrower, as trustor, for the benefit of Bank, as beneficiary, recorded
on September 10, 1991, at Docket 1421,  page 705, as  Instrument  No.  91-19146,
records  of  Coconino  County,  Arizona  ("Deed of  Trust"),  as amended by that
certain  First  Amendment  to Deed of Trust  and  Collateral  Assignment,  dated
October 4, 1994,  recorded  on October 7, 1994,  at Docket  1714,  page 561,  as
Instrument No. 94-33675, (ii) the Collateral Assignment dated September 9, 1991,
by Borrower in favor of Bank,  recorded on  September  10, 1991 at Docket  1421,
page 758, as Instrument No. 91-19147,  records of Coconino County,  Arizona (the
"Collateral Assignment"),  as amended by that certain First Amendment to Deed of
Trust and Collateral  Assignment,  dated October 4, 1994, recorded on October 7,
1994, at Docket 1714, page 561, as Instrument No. 94-33675,  (iii) the Repayment
Guaranty of ILX Incorporated, an Arizona corporation, dated October 4, 1994 (the
"Acquisition  Loan  Guaranty"),  (iv) the Security  Agreement dated September 9,
1991,  by  Borrower  in favor of Bank (the  "Security  Agreement"),  and (v) the
Assignment of Management Agreement dated as of September 9, 1991, by and between
Borrower and Bank (the "Assignment") (the agreements, documents, and instruments
securing  the  Acquisition  Loan  and  the  Acquisition  Note  are  referred  to
individually and collectively as the "Acquisition Security Documents").

     C. The Acquisition  Note, the Acquisition  Loan Agreement,  the Acquisition
Security Documents, any arbitration resolution, any environmental  certification
and indemnity agreement,  and all other agreements,  documents,  and instruments
evidencing, securing, or otherwise relating to the Acquisition Loan, as modified
in the  Modification,  the Second  Modification and the other  modifications and
amendments  referred  to herein,  are  sometimes  referred to  individually  and
collectively  as  the  "Loan  Documents".   Hereinafter,   "Acquisition   Note",
"Acquisition  Loan  Agreement",  "Acquisition  Deed of Trust",  and "Acquisition
Security Documents"

                                        1
<PAGE>
shall  mean  such  documents  as  modified  in  the  Modification,   the  Second
Modification and the other modifications and amendments referred to herein.

     D. Borrower has requested that Bank further modify the Acquisition Loan and
the Loan Documents as provided  herein in order to, among other things,  provide
for the  advancing of  additional  sums by Bank and an extension of the Maturity
Date. Bank is willing to so modify the Acquisition  Loan and the Loan Documents,
subject to the terms and conditions herein.

AGREEMENT:
- ----------

For good and valuable  consideration,  the receipt and  sufficiency of which are
hereby acknowledged, Borrower and Bank agree as follows:

1.   ACCURACY OF RECITALS.
     --------------------

Borrower acknowledges the accuracy of the Recitals.

2.   MODIFICATION OF LOAN DOCUMENTS.
     ------------------------------

     2.1      The Acquisition Loan Agreement is modified as follows:

         2.1.1 In order to provide for an increase of  $1,760,000  in the amount
of the  Acquisition  Loan,  the  definition  of "Loan  Amount"  set forth in the
Acquisition Loan Agreement is modified in its entirety to read as follows:

              "Loan  Amount"  shall mean the amount of Two Million  Four Hundred
              Eighty-Five Thousand and No/100 Dollars ($2,485,000.00),  plus any
              sum in addition  thereto  advanced by Lender at its  discretion in
              accordance with the Loan Documents.

         2.1.2 In order to provide for an extension of the  Maturity  Date,  the
definition of "Maturity  Date" set forth in the  Acquisition  Loan  Agreement is
modified in its entirety to read as follows:

              "Maturity Date" shall mean June 5, 1998.

         2.1.3  The term  "Timeshare  Documents"  as used in the Loan  Documents
shall  include  all  amendments,   modifications,   renewals,  restatements  and
supplements  with  respect  to  such  Timeshare  Documents.  Borrower  and  Bank
acknowledge that the definition of "Timeshare  Interval"  currently contained in
the Loan Agreement refers to a "1/8925  fractional  interest in the fee title of
the Premises" and that, as a result of certain  amendments and  modifications of
the  Timeshare  Documents,  the  fractional  interest  in the fee  title  to the
Premises with respect to Timeshare  Intervals sold on and after January 11, 1995
is a 1/9325  interest in and to the  Premises  with  respect to each "Every Year
Membership"  (as defined in the Timeshare  Documents) and a 1/18650  interest in
and to the  Premises  with  respect to each "Every  Other Year  Membership"  (as
defined in the Timeshare Documents).

                                        2
<PAGE>
         2.1.4 Section 2.7 of the Acquisition  Loan Agreement is modified in its
entirety to provide as follows:

              2.7 Servicing Fee. On each of the Closing Date, September 1, 1992,
         September 1, 1993,  September 1, 1994,  September 1, 1995, September 1,
         1996,  and September 1, 1997,  Borrower  shall pay to Lender the sum of
         $12,000 for the Servicing  Fee due for the  succeeding  year;  provided
         that the  Servicing  Fee due on  September  1,  1997  shall  be  $9,000
         (representing  the full annual Servicing Fee prorated for the number of
         months,  or portions  thereof,  from  September 1, 1997 to the Maturity
         Date).  The Servicing  Fee  represents  compensation  to Lender for its
         administration   and   servicing  of  the  Loan,   including,   without
         limitation,  preparation of Releases pursuant to Article VIII below. If
         the Loan is fully paid prior to the Maturity Date (other than by reason
         of  Lender's  exercise  of any  rights and  remedies  after an Event of
         Default),  any Servicing Fee paid by Borrower for the then current year
         will be prorated and the portion of the Servicing Fee for the remainder
         of such year will be refunded to Borrower.

         2.1.5 Section 4.3(c) of the  Acquisition  Loan Agreement is modified in
its entirety to read as follows:

              (c)  Governmental  and  Private  Approvals.  All  governmental  or
         regulatory  orders,  consents,  permits,  authorizations  and approvals
         required for the use,  occupancy and operation of the  Improvements and
         the offering and sale of Timeshare  Intervals pursuant to the Timeshare
         Documents  have been  obtained  and are in full  force and  effect.  No
         additional governmental or regulatory actions, filings or registrations
         with respect to the Improvements,  and no approvals,  authorizations or
         consents of any trustee or holder of any  indebtedness or obligation of
         Borrower or its general  partner are  required  for the due  execution,
         delivery and performance by Borrower of the Loan Documents.

         2.1.6 Section 5.16 of the Acquisition Loan Agreement is modified in its
entirety to read as follows:

              5.16 Loan-to-Value.  At all times during the term of the Loan, the
         unpaid  principal  balance of the Loan shall not exceed  fifty  percent
         (50%) of the value of the Project,  as determined by Lender in its sole
         discretion  based on (i) the  Appraisals  obtained  pursuant to Section
         5.15 hereof or (ii) evaluations of the value of the Project prepared or
         obtained  by  Lender's  appraisal  department  in  connection  with any
         modifications   of  the  Loan   Documents.   If  for  any   reason  the
         loan-to-value ratio exceeds said percentage,  then Borrower shall, upon
         Lender's demand, immediately reduce the unpaid principal balance of the
         Loan,   or  deposit   sufficient   sums  with   Lender  to  reduce  the
         loan-to-value ratio to at or below said percentage. For the purposes of
         determining  the  loan-to-value  ratio,  the  value of the  Project  as
         determined  pursuant to any Appraisal or evaluation shall represent the
         fractional  interest  in the  Project  encumbered  by the Deed of Trust
         (which  may be  adjusted  by  Lender  from  time to  time  in its  sole
         discretion as fractional  interests are sold and released) and,  unless
         otherwise  agreed  or  elected  by  Lender  in its  sole  and  absolute
         discretion,  shall not include the value of  Timeshare  Intervals  that
         have been sold or any amounts receivable in respect to the sale of such
         Timeshare Intervals.  Borrower acknowledges that in connection with the
         Third  Modification  Agreement  dated as of January 25,  1996,  Lender,
         through  its  appraisal  department,  has  ordered  and will  obtain an
         Appraisal  or  evaluation  of the  value of the  Project  and  Borrower
         agrees, without limiting this Section 5.16, that if the results of such
         Appraisal/evaluation reflect a loan-to-value ratio of greater than 50%,
         Borrower will comply with this Section 5.16.

                                        3
<PAGE>
     2.2 The  securing  clause of the  Security  Agreement  is  modified  in its
entirety to read as follows:

         To secure  performance of the covenants and agreements herein set forth
         and payment of Debtor's  promissory  note dated January 25, 1996 in the
         sum of Two Million Four Hundred Eighty-Five Thousand and no/100 Dollars
         ($2,485,000.00),  which Note restates  Debtor's  promissory  note dated
         October 4, 1994,  and  interest  as  specified  therein and any and all
         extensions or renewals thereof in whole or in part.

     2.3 Recital B of the  Assignment  is  modified  in its  entirety to read as
follows:

              B.  Pursuant to the Loan  Agreement,  Lender has agreed to lend to
         Borrower up to Two Million Four Hundred Eighty-Five Thousand and no/100
         Dollars  ($2,485,000)  (the  "Loan") for the  purpose  of,  among other
         things,  financing  the Premises  and  Improvements  (collectively  the
         "Project").

     2.4 Each  reference  to the  "Loan" in any of the Loan  Documents  shall be
deemed to refer to the "Loan" as amended pursuant to this Agreement. Each of the
Loan  Documents is modified to provide that it shall be a default or an event of
default  thereunder if either (i) Borrower  shall fail to comply with any of the
covenants of Borrower  herein or if any  representation  or warranty by Borrower
herein is materially incomplete,  incorrect, or misleading as of the date hereof
or (ii) any  guarantor  of the  Acquisition  Loan shall fail to comply  with any
covenant of such  guarantor  in any  guaranty  or other loan  document or if any
representation or warranty by such guarantor is materially incomplete, incorrect
or misleading as of the date hereof.

     2.5 Each reference in the Loan Documents to any of the Loan Documents shall
be a reference to such document as modified herein.

3.   RATIFICATION OF LOAN DOCUMENTS AND COLLATERAL.
     ---------------------------------------------

The Loan  Documents  are  ratified  and affirmed by Borrower and shall remain in
full force and effect as modified herein. Any property or rights to or interests
in property  granted as security in the Loan Documents  shall remain as security
for the Loan and the obligations of Borrower in the Loan Documents.

4.   BORROWER REPRESENTATIONS AND WARRANTIES.
     ---------------------------------------

Borrower represents and warrants to Bank:

     4.1 No  default  or event of  default  under any of the Loan  Documents  as
modified herein,  nor any event,  that, with the giving of notice or the passage
of time or both,  would be a  default  or an event  of  default  under  the Loan
Documents as modified herein has occurred and is continuing.

     4.2 There has been no material adverse change in the financial condition of
Borrower or any other person whose  financial  statement  has been  delivered to
Bank in  connection  with the Loan  from the  most  recent  financial  statement
received by Bank.

     4.3 Each and all  representations  and  warranties  of Borrower in the Loan
Documents are accurate on the date hereof.

                                        4
<PAGE>
     4.4  Borrower  has no claims,  counterclaims,  defenses,  or set-offs  with
respect to the Loan or the Loan Documents as modified herein.

     4.5 The Loan Documents as modified herein are the legal, valid, and binding
obligation of Borrower,  enforceable  against  Borrower in accordance with their
terms.

     4.6  Borrower  is  validly  existing  under  the  laws of the  State of its
formation or  organization  and has the requisite power and authority to execute
and deliver this Agreement and to perform the Loan Documents as modified herein.
The execution and delivery of this  Agreement  and the  performance  of the Loan
Documents as modified herein have been duly  authorized by all requisite  action
by or on behalf of Borrower. This Agreement has been duly executed and delivered
on behalf of Borrower.

     4.7 All Timeshare  Documents (as defined in the Acquisition Loan Agreement)
remain in full force and effect and no amendments,  modifications,  restatements
or  supplements  have been entered into since the  execution of the  Acquisition
Loan Agreement, except as disclosed to Bank in writing concurrently herewith.

     4.8 Borrower's  fractional interest in the Project as of the date hereof is
3380.5/9325,  less any  fractional  interests  sold,  in the  normal  course  of
business,  by Borrower  during the period from December 31, 1995 through January
25, 1996.

5.   BORROWER COVENANTS.
     ------------------

Borrower covenants with Bank:

     5.1 Borrower shall execute,  deliver,  and provide to Bank such  additional
agreements,  documents,  and  instruments  as  reasonably  required  by  Bank to
effectuate the intent of this Agreement.

     5.2 Borrower fully,  finally,  and forever releases and discharges Bank and
its  successors,   assigns,   directors,   officers,   employees,   agents,  and
representatives  from any and all  actions,  causes of  action,  claims,  debts,
demands, liabilities, obligations, and suits, of whatever kind or nature, in law
or equity of Borrower,  whether now known or unknown to Borrower, (i) in respect
of the Loan, the Loan Documents,  or the actions or omissions of Bank in respect
of the Loan or the Loan Documents and (ii) arising from events  occurring  prior
to the date of this Agreement.

     5.3  Contemporaneously  with the execution and delivery of this  Agreement,
Borrower has paid to Bank:

         5.3.1 All accrued and unpaid  interest under the  Acquisition  Note and
all  amounts,  other than  interest and  principal,  due and payable by Borrower
under the Loan Documents as of the date hereof.

         5.3.2 All the  reasonable  internal  and  external  costs and  expenses
incurred  by  Bank  in  connection  with  this  Agreement  (including,   without
limitation,   inside  and  outside  attorneys,   appraisal,   appraisal  review,
processing, title, filing, and recording costs, expenses, and fees).

         5.3.3 A fee for the  increase in the Loan Amount in an amount  equal to
Seventeen Thousand Six Hundred and No/100 Dollars ($17,600.00).

                                        5
<PAGE>
     5.4  Contemporaneously  with the execution and delivery of this  Agreement,
Borrower has caused to be executed and delivered to Bank the Second Amendment to
Deed of Trust, dated of even date herewith, amending the Deed of Trust to secure
repayment  of the restated  promissory  note  delivered  pursuant to Section 5.6
below.

     5.5  Contemporaneously  with the execution and delivery of this  Agreement,
Borrower  has  caused  to be  delivered  to Bank,  at  Borrower's  sole cost and
expense,  a new title insurance  policy insuring the Deed of Trust,  issued by a
title insurance company  acceptable to Bank in its sole discretion,  and subject
only to such  exceptions as may be  acceptable  to Bank in its sole  discretion.
Such policy shall  reflect that the interest in the property  encumbered  by the
Deed of Trust is not less than a 3380.5/9325 fractional interest therein.

     5.6  Contemporaneously  with the execution and delivery of this  Agreement,
Borrower  has  executed  and  delivered  to  Bank  a  restated  promissory  note
evidencing  Borrower's  indebtedness  under or pursuant to the Acquisition  Loan
Agreement, as modified hereby.

     5.7  Contemporaneously  with the execution and delivery of this  Agreement,
Borrower  has caused  Guarantor  to  execute  and  deliver  to Bank a  Repayment
Guaranty in form and substance satisfactory to Bank.

     5.8  Contemporaneously  with the execution and delivery of this  Agreement,
Borrower  shall cause to be executed and  delivered to Bank by Tammac  Financial
Corp., a Delaware corporation, a Subordination Agreement in favor of Bank and in
form satisfactory to Bank,  subordinating the lien and encumbrance of the Tammac
Deed of Trust (as defined in the  Acquisition  Loan  Agreement)  to the lien and
encumbrance of the Deed of Trust, as amended by the Second  Amendment to Deed of
Trust executed and delivered pursuant to Section 5.4 above.

     5.9  Contemporaneously  with the execution and delivery of this  Agreement,
Borrower  shall cause to be executed and  delivered  to Bank by Resort  Funding,
Inc., a Delaware corporation,  a Subordination Agreement in favor of Bank and in
form satisfactory to Bank, subordinating the lien and encumbrance of the Deed of
Trust in favor of Resort  Funding,  Inc. to the lien and encumbrance of the Deed
of Trust,  as amended  by the Second  Amendment  to Deed of Trust  executed  and
delivered pursuant to Section 5.4 above.

     5.10  Contemporaneously  with the execution and delivery of this Agreement,
Borrower has delivered to Bank all amendments,  modifications,  restatements, or
supplements  to  any  or  all of the  Timeshare  Documents  (as  defined  in the
Acquisition Loan Agreement). All such amendments or supplements shall be in form
satisfactory to Bank in its sole discretion.

     5.11  Contemporaneously  with the execution and delivery of this Agreement,
Borrower has delivered to Bank a partnership  certificate authorizing Borrower's
execution of this Agreement and all other documents and instruments  referred to
herein and  required by Bank in  connection  with the  transaction  contemplated
hereby.

     5.12  Contemporaneously  with the execution and delivery of this Agreement,
Borrower has caused  Guarantor to deliver to Bank a  resolution  of  Guarantor's
Board of Directors  authorizing  Guarantor's execution of the Repayment Guaranty
required  pursuant to Section  5.7 above,  together  with copies of  Guarantor's
Articles of Incorporation and Bylaws, and a good standing  certificate issued by
Guarantor's state of incorporation.

                                        6
<PAGE>
     5.13  Contemporaneously  with the execution and delivery of this Agreement,
Borrower  has caused to be delivered  to Bank an opinion of  Borrower's  counsel
with  respect to such  matters  as Bank may  require  and in form and  substance
satisfactory to Bank in its sole discretion.

     5.14  Contemporaneously  with the execution and delivery of this Agreement,
Borrower has executed and  delivered  such other  documents,  and provided  such
opinions of counsel, as Bank may reasonably request.

     5.15  Within  thirty  (30) days after the  execution  and  delivery of this
Agreement,   Borrower   shall  cause  to  be  delivered  to  Bank  a  "Phase  I"
environmental  study from an  environmental  engineer  acceptable to Bank in its
sole and  absolute  discretion.  The  contents of such study shall be subject to
approval of Bank in its sole and absolute discretion. If Bank shall identify any
contamination or other violation of  environmental  laws affecting the Property,
Borrower  shall take all action,  at the sole cost and expense of  Borrower,  to
cause such  contamination to be remediated and corrected and to cause compliance
with all such  environmental  laws  within not more than  ninety (90) days after
written notice of such contamination or violation, as applicable, from Bank, and
Borrower shall otherwise  perform all of its duties and obligations with respect
to such  contamination  and  violation in  accordance  with the Loan  Documents,
including, without limitation, the Environmental Indemnity.

6.   EXECUTION AND DELIVERY OF AGREEMENT BY BANK.
     -------------------------------------------

Bank  shall  not be bound by this  Agreement  until  (i) Bank has  executed  and
delivered this Agreement,  (ii) Borrower has performed all of the obligations of
Borrower  under  this  Agreement  to be  performed  contemporaneously  with  the
execution  and delivery of this  Agreement  and has  satisfied any and all other
conditions  precedent  set forth  herein,  (iii) if requested by Bank,  Borrower
shall have  ordered,  at its sole cost and  expense,  a "Phase I"  Environmental
Study from an environmental  engineer acceptable to Bank in its sole discretion,
and (iv) if required by Bank,  Borrower and any  guarantor(s)  have executed and
delivered to Bank an arbitration resolution, an environmental questionnaire, and
an  environmental  certification  and  indemnity  agreement.  Until  all  of the
foregoing are satisfied, Bank shall be under no obligation to advance additional
proceeds under the  Acquisition  Loan or to release any collateral  securing the
Acquisition  Loan or the  Additional  Loan.  If  Borrower  does not  perform its
obligations  hereunder and satisfy all conditions  precedent  herein as and when
required,  Bank, at its option, may terminate its obligations hereunder, and the
Acquisition  Loan and the  Additional  Loan  shall  continue  to be  payable  in
accordance with their terms. If Borrower performs all obligations  hereunder and
satisfies all conditions precedent herein as and when required (as determined by
Bank),  the  amendments to the Loan set forth herein shall become  effective and
Bank shall make the  disbursement of the Loan to Borrower.  Borrower agrees that
the  additional  proceeds of the Loan shall be used by  Borrower  solely for the
purpose of making  improvements to the Property and other permitted  partnership
purposes of Borrower. Borrower represents and warrants to Bank that Borrower has
obtained  all  necessary  consents in  connection  with this  Agreement  and the
disbursement  of the Loan  proceeds  contemplated  hereby and that  Borrower  is
authorized  to execute,  deliver and perform this  Agreement  and the other Loan
Documents.

                                       7
<PAGE>
7.   INTEGRATION, ENTIRE AGREEMENT, CHANGE, DISCHARGE, TERMINATION, OR
     -----------------------------------------------------------------
     WAIVER.
     -------

The Loan  Documents as modified  herein contain the complete  understanding  and
agreement of Borrower and Bank in respect of the Acquisition  Loan and supersede
all prior representations, warranties, agreements, arrangements, understandings,
and  negotiations.  No provision of the Loan Documents as modified herein may be
changed,  discharged,  supplemented,  terminated,  or waived except in a writing
signed by the parties thereto.

8.   BINDING EFFECT.
     --------------

The Loan  Documents as modified  herein shall be binding upon and shall inure to
the  benefit of  Borrower  and Bank and their  successors  and  assigns  and the
executors, legal administrators,  personal representatives, heirs, devisees, and
beneficiaries of Borrower, provided, however, Borrower may not assign any of its
right  or  delegate  any of its  obligation  under  the Loan  Documents  and any
purported assignment or delegation shall be void.

9.   CHOICE OF LAW.
     -------------

This Agreement shall be governed by and construed in accordance with the laws of
the State of Arizona, without giving effect to conflicts of law principles.

10.  COUNTERPART EXECUTION.
     ---------------------

This Agreement may be executed in one or more counterparts,  each of which shall
be deemed an original and all of which  together  shall  constitute  one and the
same  document.  Signature  pages  may be  detached  from the  counterparts  and
attached to a single copy of this Agreement to physically form one document.

DATED as of the date first above stated.

                                    LOS ABRIGADOS PARTNERS LIMITED
                                    PARTNERSHIP, an Arizona limited partnership

                                    By:      ILE Sedona Incorporated, an Arizona
                                             corporation,
                                             General Partner


                                    By: /s/ Nancy J. Stone
                                    -----------------------
                                    Name: Nancy J. Stone
                                    -----------------------
                                    Title: Vice President
                                    -----------------------

                                        8
<PAGE>


                                    BANK ONE, ARIZONA, NA, a national banking
                                    association



                                    By: /s/ Scott A. Smith
                                    -------------------------------
                                    Name: Scott A. Smith
                                    -------------------------------
                                    Title: Assistant Vice President
                                    -------------------------------

                                        9

                             SECURED PROMISSORY NOTE
                             -----------------------


                                                                Phoenix, Arizona
$2,485,000.00                                                   January 25, 1996



1.       FUNDAMENTAL PROVISIONS.

         The following terms will be used as defined terms in this Note:

         Payee and Holder:          BANK ONE, ARIZONA, NA, a national banking
                                    association.

         Maker:                     LOS ABRIGADOS PARTNERS LIMITED  PARTNERSHIP,
                                    an Arizona limited partnership.

         Principal Amount:          Two   Million   Four   Hundred   Eighty-Five
                                    Thousand and No/100 Dollars ($2,485,000).

         Interest Rate:             One  and  one-quarter  percent  (1.25%)  per
                                    annum  above the Index  Rate.  The  Interest
                                    Rate shall  change  from time to time as and
                                    when the Index Rate changes.

         Default
         Interest Rate:             Four   percent  (4%)  per  annum  above  the
                                    Interest  Rate.  The Default  Interest  Rate
                                    shall  change  from time to time as and when
                                    the  Interest  Rate  changes  as a result of
                                    changes in the Index Rate.

         Index Rate:                The rate of interest most recently announced
                                    by Payee,  or its  successors,  in  Phoenix,
                                    Arizona as its  "prime  rate." Any change in
                                    the "prime rate" shall  become  effective as
                                    of the same date of any such change.

         Maturity Date:             June 5, 1998.

         Business Day:              Any  day of the  year  on  which  banks  are
                                    neither  required nor authorized to close in
                                    Phoenix, Arizona.

         Deed of Trust:             That certain Deed of Trust (With  Assignment
                                    of  Rents  and  Security  Agreement),  dated
                                    September  9,  1991,   between   Maker,   as
                                    Trustor,  and  Payee,  as  Beneficiary,   as
                                    amended by that certain  First  Amendment to
                                    Deed  of  Trust  and  Collateral  Assignment
                                    dated  October 4, 1994,  and by that certain
                                    Second Amendment to

                                    1
<PAGE>
                                    Deed of Trust and  Collateral  Assignment of
                                    even date herewith,  and as further  amended
                                    from time to time.

         Loan Documents:            The Loan  Agreement,  the Note,  the Deed of
                                    Trust and any other  documents  securing the
                                    repayment of the Note.

         Loan:                      The  loan   from   Payee  to  Maker  in  the
                                    Principal Amount and evidenced by this Note.

         Loan Agreement:            That certain Loan Agreement  dated September
                                    9, 1991,  between  Maker,  as Borrower,  and
                                    Holder,   as  Lender,  as  amended  by  that
                                    certain Modification dated October 22, 1993,
                                    that  certain  Second  Modification,   dated
                                    October  4,  1994,  and that  certain  Third
                                    Modification,  of even date herewith, and as
                                    the same may be further  amended,  modified,
                                    restated,  renewed or supplemented from time
                                    to time.

2.       PROMISE TO PAY.

         For value  received,  Maker promises to pay to the order of Holder,  at
         its office at 241 North Central Avenue,  Phoenix,  Arizona 85004, or at
         such other place as the holder  hereof may from time to time  designate
         in writing,  the Principal Amount,  together with accrued interest from
         the  date  of  disbursement  on the  unpaid  principal  balance  at the
         Interest Rate.

3.       INTEREST; PAYMENTS.

         (a)      Absent an Event of Default  hereunder or under any of the Loan
                  Documents,  this Note shall bear interest at the Interest Rate
                  in effect from time to time. Throughout the term of this Note,
                  interest shall be calculated on a 360-day year with respect to
                  the unpaid balance of the Principal  Amount and, in all cases,
                  shall be computed for the actual  number of days in the period
                  for which  interest is charged,  which period shall consist of
                  365-days on an annual basis.

         (b)      All payments of principal and interest due hereunder  shall be
                  made (i) without  deduction  of any present and future  taxes,
                  levies, imposts,  deductions,  charges or withholdings,  which
                  amounts shall be paid by Maker, and (ii) without any other set
                  off. Maker will pay the amounts  necessary such that the gross
                  amount of the  principal  and interest  received by the holder
                  hereof is not less than that required by this Note.

         (c)      Principal  and  accrued  interest  shall be payable in monthly
                  installments  commencing  on February 1, 1996 and on the first
                  day of each month  thereafter,  each in an amount equal to the
                  sum of (i) $82,833.33 for application to the unpaid

                                        2
<PAGE>
                  principal  balance hereof,  plus (ii) accrued  interest on the
                  unpaid  principal  balance  hereof at the Interest  Rate.  All
                  remaining  principal,   accrued  interest  and  other  amounts
                  outstanding  pursuant to this Note or the Loan  Documents  and
                  not  otherwise  paid  shall be due and  payable in full on the
                  Maturity Date.

4.       PREPAYMENT.

         (a)      Maker may  prepay  the  Loan,  in whole or in part at any time
                  without penalty or premium.  All prepayments  shall be applied
                  to payments due hereunder in the reverse  chronological  order
                  of  maturity;  provided  that  release  payments  pursuant  to
                  Section  8.2  of  the  Loan  Agreement  shall  be  applied  to
                  principal  payments due pursuant to Section 3(c) hereof in the
                  chronological order of maturity.

         (b)      In no  event shall Maker be  entitled to reborrow  any amounts
                  repaid or prepaid.

5.       LAWFUL MONEY.

         Principal and interest are payable in lawful money of the United States
         of America.

6.       APPLICATION OF PAYMENTS/LATE CHARGE.

         (a)      Absent  the  occurrence  of an Event of Default  hereunder  or
                  under any of the other Loan  Documents,  (i) any  payment of a
                  Release Price  pursuant to Article VIII of the Loan  Agreement
                  shall be applied  to the  principal  balance of the Note,  and
                  (ii) any other payments received by the holder hereof pursuant
                  to the terms hereof shall be applied first to sums, other than
                  principal and interest,  due the holder hereof pursuant to the
                  Loan Documents, next to the payment of all interest accrued to
                  the date of such  payment,  and the  balance,  if any,  to the
                  payment of  principal.  Any  payments  received  by the holder
                  hereof after the  occurrence of an Event of Default  hereunder
                  or under any of the Loan  Documents,  shall be  applied to the
                  amounts  specified in this Paragraph 6(a) in such order as the
                  holder hereof may, in its sole discretion, elect.

         (b)      If any payment of interest and/or principal is not received by
                  the holder  hereof  within  fifteen (15) days of the date such
                  payment is due,  then in  addition to the  remedies  conferred
                  upon the holder hereof  pursuant to Paragraph 9 hereof and the
                  other Loan  Documents,  (i) a late charge of four percent (4%)
                  of the amount of the  installment due and unpaid will be added
                  to the  delinquent  amount to compensate the holder hereof for
                  the expense of handling  the  delinquency,  regardless  of any
                  notice  and cure  periods,  and (ii) the amount due and unpaid
                  (including,  without  limitation,  the late charge) shall bear
                  interest at the Default Interest Rate,  computed from the date
                  on which the amount was due and payable until paid.

                                        3
<PAGE>
7.       SECURITY AND GUARANTY.

         This Note is secured by, inter alia,  the Deed of Trust,  which Deed of
         Trust  creates  a lien on  that  certain  real  and  personal  property
         described  therein.  This Note is guaranteed by that certain  Repayment
         Guaranty of even date  herewith  wherein ILX  Incorporated,  an Arizona
         corporation, is guarantor (the "Repayment Guaranty").

8.       EVENT OF DEFAULT.

         The  occurrence of any of the following  shall be deemed to be an event
         of default ("Event of Default") hereunder:

         (a)      default  in the  payment of  principal  or  interest  when due
                  pursuant to the terms  hereof and the  expiration  of ten (10)
                  days  after  notice  of such  default  is given by the  holder
                  hereof to Maker without such default having been cured; or

         (b)      the  occurrence  of an Event of Default under any of the other
                  Loan Documents.

9.       REMEDIES.

         Upon the  occurrence of an Event of Default,  then at the option of the
         holder  hereof,  the entire  balance  of  principal  together  with all
         accrued interest thereon,  and all other amounts payable by Maker under
         the Loan Documents shall, without demand or notice,  immediately become
         due and  payable.  Upon the  occurrence  of an Event of Default (and so
         long as such Event of Default shall  continue),  the entire  balance of
         principal hereof, together with all accrued interest thereon, all other
         amounts  due  under  the  Loan  Documents,  and any  judgment  for such
         principal,  interest,  and other  amounts  shall,  at the option of the
         holder hereof,  bear interest at the Default Interest Rate,  subject to
         the limitations  contained in Paragraph 4 hereof.  No delay or omission
         on the part of the holder  hereof in  exercising  any right  under this
         Note or under any of the other Loan Documents hereof shall operate as a
         waiver of such right.

10.      WAIVER.

         Maker,  endorsers,  guarantors,  and sureties of this Note hereby waive
         diligence, demand for payment, presentment for payment, protest, notice
         of  nonpayment,  notice of  protest,  notice  of intent to  accelerate,
         notice of acceleration,  notice of dishonor,  and notice of nonpayment,
         and  all  other  notices  or  demands  of  any  kind  (except   notices
         specifically  provided for in the Loan  Documents) and expressly  agree
         that,  without in any way affecting the liability of Maker,  endorsers,
         guarantors, or sureties, the holder hereof may extend any maturity date
         or the time for payment of any  installment  due  hereunder,  otherwise
         modify the Loan  Documents,  accept  additional  security,  release any
         Person liable, and release any security or guaranty.  Maker, endorsers,
         guarantors, and sureties

                                        4
<PAGE>
         waive, to the full extent  permitted by law, the right to plead any and
         all statutes of limitations as a defense.

11.      CHANGE, DISCHARGE, TERMINATION, OR WAIVER.

         No provision of this Note may be changed,  discharged,  terminated,  or
         waived except in a writing signed by the party against whom enforcement
         of the change, discharge,  termination, or waiver is sought. No failure
         on the part of the holder hereof to exercise and no delay by the holder
         hereof in  exercising  any right or remedy under this Note or under the
         law shall operate as a waiver thereof.

12.      ATTORNEYS' FEES.

         If this Note is not paid when due or if any  Event of  Default  occurs,
         Maker  promises  to pay all costs of  enforcement  and  collection  and
         preparation   therefor,   including  but  not  limited  to,  reasonable
         attorneys' fees,  whether or not any action or proceeding is brought to
         enforce the provisions hereof (including,  without limitation, all such
         costs  incurred in connection  with any  bankruptcy,  receivership,  or
         other court proceedings (whether at the trial or appellate level)).

13.      SEVERABILITY.

         If any provision of this Note is unenforceable,  the  enforceability of
         the other  provisions  shall not be affected  and they shall  remain in
         full force and effect.

14.      INTEREST RATE LIMITATION.

         Maker hereby  agrees to pay an effective  rate of interest  that is the
         sum of the  interest  rate  provided  for  herein,  together  with  any
         additional  rate of  interest  resulting  from  any  other  charges  of
         interest or in the nature of interest  paid or to be paid in connection
         with the Loan,  including,  without limitation,  any commitment fee and
         any other fees to be paid by Maker  pursuant to the  provisions  of the
         Loan  Documents.  Holder  and  Maker  agree  that none of the terms and
         provisions  contained  herein or in any of the Loan Documents  shall be
         construed to create a contract for the use, forbearance or detention of
         money requiring  payment of interest at a rate in excess of the maximum
         interest  rate  permitted  to be  charged  by the laws of the  State of
         Arizona. In such event, if any holder of this Note shall collect monies
         which are deemed to constitute  interest which would otherwise increase
         the  effective  interest  rate on this  Note to a rate in excess of the
         maximum  rate  permitted  to be  charged  by the  laws of the  State of
         Arizona,  all such sums deemed to constitute interest in excess of such
         maximum  rate shall,  at the option of the  holder,  be credited to the
         payment of other amounts  payable under the Loan  Documents or returned
         to Maker.

                                        5
<PAGE>
15.      NUMBER AND GENDER.

         In this Note the singular  shall  include the plural and the  masculine
         shall include the feminine and neuter gender, and vice versa.

16.      HEADINGS.

         Headings at the  beginning  of each  numbered  section of this Note are
         intended solely for convenience and are not part of this Note.

17.      CHOICE OF LAW.

         This Note shall be governed by and  construed  in  accordance  with the
         laws of the State of Arizona  without giving effect to conflict of laws
         principles.

18.      LOAN FEE.

         Upon execution and delivery of this Note, and as a condition  precedent
         to any obligation of Holder to disburse any portion of the Loan,  Maker
         agrees to pay Holder the loan fees provided for in the Loan  Agreement,
         which fees are partial  compensation  for Holder agreeing to extend the
         Loan to Maker.

19.      INTEGRATION.

         The Loan Documents contain the complete  understanding and agreement of
         the holder hereof and Maker and  supersede  all prior  representations,
         warranties, agreements, arrangements, understandings, and negotiations.

20.      BINDING EFFECT.

         The Loan  Documents  will be binding upon, and inure to the benefit of,
         the holder hereof,  Maker, and their respective successors and assigns.
         Maker may not delegate its obligations under the Loan Documents.

21.      TIME OF THE ESSENCE.

         Time is of the  essence  with  regard  to each  provision  of the  Loan
         Documents as to which time is a factor.

22.      SURVIVAL.

         The representations, warranties, and covenants of the Maker in the Loan
         Documents  shall  survive  the  execution  and  delivery  of  the  Loan
         Documents and the making of the Loan.

                                        6
<PAGE>
23.      ARBITRATION.

         (a)      Binding  Arbitration.  Payee and Maker  hereby  agree that all
                  controversies  and claims of any nature  between  them arising
                  directly  or  indirectly   out  of  this  Note  and  the  Loan
                  Documents,  shall  at the  written  request  of any  party  be
                  arbitrated  pursuant to the  applicable  rules of the American
                  Arbitration  Association.  The arbitration  shall occur in the
                  State of  Arizona.  Judgment  upon any award  rendered  by the
                  arbitrator(s) may be entered in any court having jurisdiction.
                  The Federal  Arbitration  Act shall apply to the  construction
                  and interpretation of this arbitration agreement.

         (b)      Arbitration Panel. A single arbitrator shall have the power to
                  render a maximum award of one hundred thousand  dollars.  When
                  any  party  files a  claim  in  excess  of  this  amount,  the
                  arbitration  decision  shall be made by the  majority  vote of
                  three  arbitrators.  No  arbitrator  shall  have the  power to
                  restrain any act of any party.

         (c)      Provisional   Remedies;   Self-Help;   and   Foreclosure.   No
                  provisions  of  subparagraph  (a) shall limit the right of any
                  party to exercise self help remedies, to foreclose against any
                  real  or  personal  property  collateral,  or  to  obtain  any
                  provisional or ancillary  remedies  (including but not limited
                  to injunctive  relief or the appointment of a receiver) from a
                  court of competent  jurisdiction.  At Payee's  option,  it may
                  enforce its right  under a mortgage  by judicial  foreclosure,
                  and under a deed of trust  either by exercise of power of sale
                  or by judicial foreclosure. The institution and maintenance of
                  any remedy  permitted  above shall not  constitute a waiver of
                  the rights to submit any  controversy or claim to arbitration.
                  The statute of  limitations,  estoppel,  waiver,  laches,  and
                  similar  doctrines  which would  otherwise be applicable in an
                  action   brought  by  a  party  shall  be  applicable  to  any
                  arbitration proceeding.

                                        7
<PAGE>
24.      RESTATED PROMISSORY NOTE.

         This Note is a  restatement  of,  and  supersedes  and  replaces,  that
         certain  Secured  Promissory  Note dated  October 4, 1994,  of Maker in
         favor of Holder.

                                            LOS ABRIGADOS PARTNERS LIMITED
                                            PARTNERSHIP, an Arizona limited
                                            partnership

                                            By:  ILE Sedona Incorporated, an
                                            Arizona corporation, General Partner

                                            By: /s/ Nancy J. Stone
                                               ----------------------
                                            Name: Nancy J. Stone
                                            Title: Vice President

                                                                         "Maker"

                                        8


                                 PROMISSORY NOTE

- ----------- ---------- ---------- ------- ---- ---------- ------- ------- ------
Principal   Loan Date  Maturity   Loan No Call Collateral Account Officer  Init.
$255,000.00 04-28-1995 05-01-1997  02836  220      61     0015204   007
- ----------- ---------- ---------- ------- ---- ---------- ------- ------- ------

  References  in the shaded area are for  Lender's use only and do not limit the
  applicability of this document to any particular loan or item.
- --------------------------------------------------------------------------------

Borrower: ILX, INCORPORATED and  LOS ABRIGADOS   Lender:  FIRSTAR METROPOLITAN
          PARTNERS LIMITED PARTNERSHIP                    BANK & TRUST
          2777 E. CAMELBACK ROAD                          MAIN OFFICE
          PHOENIX, AZ 85016                               320 N. CENTRAL AVENUE
                                                          PHOENIX, AZ 85004

================================================================================
Principal Amount: $255,000.00   Initial Rate: 11.000%   Date of Note: April 28,
                                                                            1995

PROMISE TO PAY. ILX, INCORPORATED and LOS ABRIGADOS PARTNERS LIMITED PARTNERSHIP
("Borrower") promises to pay to FIRSTAR METROPOLITAN BANK & TRUST ("Lender"), or
order, in lawful money of the United States of America,  the principal amount of
Two Hundred Fifty Five Thousand & 00/100  Dollars  ($255,000.00),  together with
interest on the unpaid principal balance from May 1, 1995, until paid in full.

PAYMENT.  Subject to any payment  changes  resulting  from changes in the index,
Borrower  will  pay  this  loan  in 24  payments  of  $11,908.41  each  payment.
Borrower's  first payment is due June 1, 1995, and all  subsequent  payments are
due on the same day of each month after that.  Borrower's  final payment will be
due on May 1, 1997,  and will be for all principal and all accrued  interest not
yet paid.  Payments  include  principal and  interest.  Interest on this Note is
computed on a 365/360 simple interest  basis;  that is, by applying the ratio of
the annual interest rate over a year of 360 days,  multiplied by the outstanding
principal balance, multiplied by the actual number of days the principal balance
is outstanding.  Borrower will pay Lender at Lender's  address shown above or at
such other place as Lender may designate in writing.  Unless otherwise agreed or
required  by  applicable  law,  payments  will be  applied  first to any  unpaid
collection  costs and any late  charges,  then to any unpaid  interest,  and any
remaining amount to principal.

VARIABLE INTEREST RATE. The interest rate on this Note is subject to change from
time to time based on changes in an independent  index which is the FIRSTAR BANK
MILWAUKEE,  N.A.'S PRIME RATE (the "Index").  The Index Is not  necessarily  the
lowest rate  charged by Lender on its loans.  If the Index  becomes  unavailable
during the term of this loan,  Lender may  designate  a  substitute  Index after
notice to  Borrower.  Lender  will tell  Borrower  the  current  Index rate upon
Borrower's  request.  Borrower  understands  that Lender may make loans based on
other  rates as well.  The  interest  rate change will not occur more often than
each DAY.  The Index  currently  is 9.000% per annum.  The  interest  rate to be
applied to the unpaid principal  balance of this Note will be at a rate of 2.000
percentage  points over the Index,  resulting  in an initial rate of 11.000% per
annum.  NOTICE:  Under no  circumstances  will the interest rate on this Note be
more than the maximum rate allowed by applicable law.  Whenever  increases occur
in the  interest  rate,  Lender,  at its  option,  may  do  one or  more  of the
following:  (a) increase  Borrower's payments to ensure Borrower's loan will pay
off by its original final maturity  date,  (b) increase  Borrower's  payments to
cover accruing interest, (c) increase the number of Borrower's payments, and (d)
continue  Borrower's  payments at the same amount and increase  Borrower's final
payment.

PREPAYMENT. Borrower may pay without penalty all or a portion of the amount owed
earlier than it is due. Early  payments will not,  unless agreed to by Lender in
writing,  relieve Borrower of Borrower's obligation to continue to make payments
under the payment schedule.  Rather,  they will reduce the principal balance due
and may result in Borrower making fewer payments.

DEFAULT.  Borrower  will be in  default  if any of the  following  happens:  (a)
Borrower  fails to make any payment when due.  (b)  Borrower  breaks any promise
Borrower has made to Lender,  or Borrower fails to perform  promptly at the time
and  strictly in the manner  provided in this Note or any  agreement  related to
this Note, or in any other  agreement or loan Borrower has with Lender.  (c) Any
representation  or  statement  made or  furnished  to Lender by  Borrower  or on
Borrower's behalf is false or misleading in any material  respect.  (d) Borrower
becomes insolvent,  a receiver is appointed for any part of Borrower's property,
Borrower makes an assignment for the benefit of creditors,  or any proceeding is
commenced  either by  Borrower  or  against  Borrower  under any  bankruptcy  or
insolvency laws. (e) Any creditor tries to take any of Borrower's property on or
in which Lender has a lien or security interest.  This includes a garnishment of
any of Borrower's  accounts with Lender. (f) Any of the events described in this
default section occurs with respect to any guarantor of this Note. (g) Lender in
good faith deems itself insecure.

If any default,  other than a default in payment, is curable and if Borrower has
not been given a notice of a breach of the same  provision  of this Note  within
the preceding twelve (12) months,  It may be cured (and no event of default will
have occurred) if Borrower, after receiving written notice from Lender demanding
cure of such default:  (a) cures the default within fifteen (15) days; or (b) If
the cure requires more than fifteen (15) days, immediately initiates steps which
Lender deems in Lender's  sole  discretion  to be sufficient to cure the default
and  thereafter  continues  and  completes all  reasonable  and necessary  steps
sufficient to produce compliance as soon as reasonably practical.

LENDER'S  RIGHTS.  Upon default,  Lender may declare the entire unpaid principal
balance on this Note and all accrued unpaid interest  immediately  due,  without
notice, and then Borrower will pay that amount, Upon default,  including failure
to pay upon final maturity,  Lender, at its option, may also, if permitted under
applicable  law,  increase  the  variable  interest  rate on this  Note to 6.000
percentage  points over the Index. The interest rate will not exceed the maximum
rate  permitted by applicable  law.  Lender may hire or pay someone else to help
collect this Note if Borrower  does not pay.  Borrower also will pay Lender that
amount.  This includes,  subject to any limits under  applicable  law,  Lender's
attorneys'  fees and Lender's legal expenses  whether or not there is a lawsuit,
including  attorneys'  fees  and  legal  expenses  for  bankruptcy   proceedings
(including  efforts  to modify  or vacate  any  automatic  stay or  injunction),
appeals,  and  any  anticipated   post-judgment   collection  services.  If  not
prohibited  by  applicable  law,  Borrower  also  will pay any court  costs,  in
addition to all other sums  provided  by law.  This Note has been  delivered  to
Lender and  accepted by Lender in the State of  Arizona.  If there is a lawsuit,
Borrower  agrees  upon  Lender's  request to submit to the  jurisdiction  of the
courts of MARICOPA County, the State of Arizona.  This Note shall be governed by
and construed in accordance with the laws of the State of Arizona.

RIGHT OF SETOFF.  Borrower  grants to Lender a contractual  possessory  security
interest in, and hereby assigns,  conveys,  delivers,  pledges, and transfers to
Lender all Borrower's right,  title and interest in and to, Borrower's  accounts
with  Lender  (whether  checking,  savings,  or some other  account),  including
without  limitation all accounts held jointly with someone else and all accounts
Borrower may open in the future,  excluding  however all IRA,  Keogh,  and trust
accounts. Borrower authorizes Lender, to the extent permitted by applicable law,
to  charge  or  setoff  all sums  owing on this  Note  against  any and all such
accounts.

GENERAL  PROVISIONS.  Lender may delay or forgo  enforcing  any of its rights or
remedies under this Note without losing them.  Borrower and any other person who
signs,  guarantees or endorses this Note,  to the extent  allowed by law,  waive
presentment, demand for payment, protest and notice of dishonor. Upon any change
in the terms of this Note, and unless otherwise  expressly stated in writing, no
party who signs this Note, whether as maker,  guarantor,  accommodation maker or
endorser,  shall be released from liability.  All such parties agree that Lender
may renew or  extend  (repeatedly  and for any  length of time)  this  loan,  or
release any party or guarantor or collateral; or impair, fail to realize upon or
perfect Lender's security interest in the collateral;  and take any other action
deemed necessary by Lender without the consent of or notice to anyone.  All such
parties  also agree that Lender may modify  this loan  without the consent of or
notice to anyone other than the party with whom the modification is made.

PRIOR TO SIGNING THIS NOTE,  BORROWER READ AND  UNDERSTOOD ALL THE PROVISIONS OF
THIS NOTE,  INCLUDING THE VARIABLE INTEREST RATE PROVISIONS.  BORROWER AGREES TO
THE TERMS OF THE NOTE AND ACKNOWLEDGES RECEIPT OF A COMPLETED COPY OF THE NOTE.

BORROWER:                                    BORROWER:  LOS ABRIGADOS PARTNERS
ILX, INCORPORATED                                          LIMITED PARTNERSHIP
By: /s/ JOSEPH  P. MARTORI                       By:    ILE Sedona Incorporated,
    ----------------------                                 Its General Partner
    JOSEPH  P. MARTORI, President

                                                 By: /s/ JOSEPH  P. MARTORI
                                                 --------------------------
                                                   JOSEPH  P. MARTORI, President
================================================================================

                               FINANCING AGREEMENT
                               -------------------
                              (SECURITY AGREEMENT)


                  THIS  AGREEMENT  is  entered  into  by  and  between   FIRSTAR
METROPOLITAN  BANK & TRUST ("FMB");  and jointly and severally ILX  INCORPORATED
(formerly   INTERNATIONAL   LEISURE   ENTERPRISES   INCORPORATED),   an  Arizona
corporation ("ILX") and LOS ABRIGADOS PARTNERS LIMITED  PARTNERSHIP,  an Arizona
limited partnership ("LAP"), each with its principal office located at 2777 East
Camelback  Road,   Phoenix,   Arizona  85016  (ILX  and  LAP  are   collectively
"Developer").
                              W I T N E S S E T H:
                              --------------------

                  WHEREAS, LAP is the owner of a certain timeshare project known
as Sedona Vacation Club located at the Los Abrigados Resort ("Los Abrigados") in
Sedona, Coconino County, Arizona; and

                  WHEREAS, LAP has sold certain interests in real estate as said
interests are defined in the Membership  Documents for Sedona  Vacation Club and
any  additions  or  amendments  thereto  as may be made  from  time to time (the
"Project Documents");

                  WHEREAS,  LAP has entered into  Contracts  with  Consumers who
have purchased one or more Unit Weeks,  which Contracts  provide for the payment
of said Contracts over periods of time in installments; and

                  WHEREAS,  Developer  desires to borrow the sum of TWO  HUNDRED
FIFTY FIVE THOUSAND and NO/100  DOLLARS  ($255,000.00)  from FMB pursuant to the
terms of a promissory note of even date herewith (the "Note"), and to offer

<PAGE>

to FMB, as collateral  said  Contracts and FMB is interested in lending such sum
to  Developer  and  receiving  a first  priority  lien and  encumbrance  in said
Contracts; and

                  WHEREAS,  to that end, the parties wish to  memorialize  their
agreements by this writing,

                  NOW,  THEREFORE,  in consideration of the mutual covenants and
agreements contained herein and for other good and valuable  consideration,  the
receipt and adequacy of which is herewith acknowledged, the parties hereby agree
as follows:
                  1.          DEFINITIONS.
                              ------------

                  When used in this  Agreement,  the following  terms shall have
the meanings set forth below:

                  1.1 "Consumer" or "Consumers"  shall mean those purchasers and
borrowers of LAP purchasing and financing the purchase of Unit Weeks  (including
any guarantor thereof), executing an agreement,  contract, a note and/or similar
documentation.
                  1.2  "Contract" or  "Contracts"  means a consumer  contract or
agreement between LAP as seller and lender and a Consumer,  as the purchaser and
borrower of (or relating to) a Unit Week together with all Related Documents.

                  1.3  "Credit  Package"  means the  documents  held by LAP with
respect  to each  Contract,  which  documents  shall  include a  completed  loan
application,  credit bureau report and other  information and documentation of a
similar nature to enable LAP to determine the  creditworthiness  of the Consumer
and the Consumer's financial ability to repay the Contract.

                  1.4 "Loan Documents" shall mean this Agreement,  the Note, any
pledge,  mortgages or deeds of trust, security agreements and the other writings
or documents of every

                                       -2-
<PAGE>
kind and nature  submitted in connection with this  Agreement,  and any security
agreements, whether executed contemporaneously herewith or otherwise.

                  1.5  "Project"   means  the  timeshare   condominium   project
(including  but not limited to the Unit Weeks)  known as Sedona  Vacation  Club,
located  in  Sedona,  Coconino  County,  Arizona,   including  the  real  estate
underlying  same, the  improvements  thereon and all  furnishings,  fixtures and
personalty  contained  thereon,  all common  areas and/or  elements  appurtenant
thereto.

                  1.6 "Related Documents" means, as applicable to each Contract,
the Credit Package, the Contract, notes, security agreements,  mortgages,  deeds
of trust, deeds, information,  documents and such other writings or documents of
every kind and nature  submitted and/or executed by or on behalf of the Consumer
or others and relating to the Contract.

                  1.7  "Transaction"  or  "Transactions"  means sale transaction
evidenced by a Contract and/or Related Documents.

                  1.8  "Unit  Week" or "Unit  Weeks"  shall  mean the  timeshare
interests defined in and created by the Project Documents.

                  2.          ASSIGNMENT AND RECEIPT OF CONTRACTS AND
                              ---------------------------------------
                              RELATED DOCUMENTS.
                              -----------------

                  2.1 Developer hereby pledges and assigns and grants a security
interest in the Transactions,  Contracts,  Credit Packages and Related Documents
more particularly described on Exhibit A attached hereto and incorporated herein
by  reference  and all  proceeds  therefrom  to FMB.  The  portion of the Credit
Package  and  the  Related  Documents   constituting  the  Contract  (e.g.,  the
underlying  promissory notes) and the Consumer's deed of trust will be delivered
to FMB at closing.

                                       -3-
<PAGE>
                  2.2 All costs and expenses  relating to the  negotiations  and
consummation  of this  Agreement  and the  execution  and  delivery  of the Loan
Documents,  including,  but not limited to, attorney's fees and costs,  shall be
paid, respectively, by each party hereto.

                  3.          DEVELOPER'S WARRANTIES AND REPRESENTATIONS.
                              ------------------------------------------

                  Developer  represents  and  warrants  (and  on the  date  each
Transaction   is  pledged,   shall  be  deemed  to  have   repeated   each  such
representation and warranty) as follows:

                  3.1 Developer is duly  organized  and validly  existing and in
good  standing  under  the  laws of the  state of its  organization  and is duly
qualified  and  authorized  to do business in each state where its failure to so
qualify would  materially  impair its ability to perform its  obligations  under
this Agreement, or its ability to enforce any Contract or Related Documents.

                  3.2 The execution, delivery and performance of this Agreement,
the Loan Documents, the Contracts, the Related Documents and any other documents
and  instruments  contemplated  by this Agreement to which Developer is a party,
have been duly  authorized by all necessary  action on the part of Developer and
do not  violate  or  constitute  a breach  under  any law,  rule or  regulation,
indenture,  contract or other  instruments  to which  Developer is a party or by
which it is bound.

                  3.3 Upon Developer's execution and delivery of this Agreement,
this  Agreement  shall be a legal,  valid and binding  obligation  of Developer,
enforceable in accordance with its terms.

                  3.4 There is no suit or  proceeding  now pending,  (nor to the
knowledge of Developer, threatened, nor is there any basis therefore) against or
affecting it, or any of its properties or rights or the Transactions,  which, if
adversely determined, would materially

                                       -4-
<PAGE>
impair  its  ability to carry on its  business  or would  materially  affect its
financial condition or the Transactions.

                  3.5  Developer  has filed or  caused to be filed all  federal,
state and local tax  returns  which are  required  to be filed,  and has paid or
caused  to be paid all  taxes as shown  on said  returns  or on any  assessments
received by it, to the extent such taxes have become due.

                  3.6 Developers'  financial statements  heretofore furnished to
FMB are true and  complete,  have been  prepared in  accordance  with  generally
accepted accounting  principles applied on a basis consistent with those used by
Developer  during its immediately  preceding full fiscal year and fairly present
Developers' financial condition as of the dates noted therein and the results of
its  operations  for the  interim  period  then  ending.  Developer  knows of no
liability,  direct or contingent,  involving  significant amounts, not disclosed
by, or  reserved  against in said  financial  statements.  Since the date of the
financial  statements  referred to herein,  there have been no material  adverse
changes in the  financial  condition of Developer and no such change is expected
to the knowledge of the signatories to this Agreement in either their individual
or representative capacities.

                  3.7  All  information,  reports  and  other  papers  and  data
furnished to FMB were, at the time that same were furnished to FMB, complete and
correct in all material respects, to the extent necessary to give FMB a true and
accurate  knowledge of the subject  matter.  No fact is known to Developer which
materially  and adversely  affects or in the future may materially and adversely
affect  the  business,  assets,  liabilities,  financial  condition,  results of
operations or business  prospects of Developer  which have not been set forth in
such  information,  reports or other  papers or data or  otherwise  disclosed in
writing to FMB. No document  furnished or statement made in connection  with the
negotiation, preparation or

                                       -5-
<PAGE>
execution of this  Agreement  contains or will  contain any untrue  statement of
fact material to the  creditworthiness of Developer or omits to state a material
fact necessary in order to make the statements contained therein not misleading.

                  3.8  No  consent  or  approval   of,   giving  of  notice  to,
registration  with or taking of any other action in respect of, any governmental
authority  or agency is required  with  respect to the  execution,  delivery and
performance by Developer of this Agreement.

                  3.9 LAP is the owner in fee of the Project and the  individual
Unit Weeks  therein  created  and no  interest  therein  has been sold,  leased,
assigned, pledged or otherwise encumbered in any manner whatsoever,  except for:
(i) the sale of Unit Weeks to Consumers in the ordinary  course of business and,
pursuant to the Project  Documents;  (ii) the first  mortgage (deed of trust) on
the Project  held by Bank One,  Arizona,  formerly The Valley  National  Bank of
Arizona and (iii) the second mortgages  (deeds of trust) held,  subject to equal
priority, by Tammac Financial Corp. and Resort Funding International,  Inc., and
to the best of Developer's knowledge,  no other person, company or entity claims
any interest  therein.  The Bank One,  Arizona mortgage and the Tammac Financial
Corp. mortgage do not cover the collateral pledged in favor of FMB.

                  3.10 Developer has obtained prior to the sale and financing of
any Unit Weeks all  necessary  permits,  approvals  and  authorizations  and has
complied  with all  registration  and  qualification  requirements  necessary to
lawfully  offer Unit Weeks for sale or lease and to finance the purchase of Unit
Weeks in the states in which said Unit Weeks shall be offered for sale or lease,
including,  but not limited to,  acceptance  and approval  from the  appropriate
governmental  authorities  as may be  required,  of the  Contracts  and  Related
Documents  presently  used for the sale and  financing of Unit Weeks by LAP, the
Project

                                       -6-
<PAGE>
Documents  and all other  documents  and items  required to be filed or reviewed
pursuant to applicable statutes, rules and regulations.

                  3.11 The Unit Weeks  being  offered  for sale shall be offered
for the  personal  use and  enjoyment  of the  Consumer  and not for  investment
purposes.

                  All  representations  and warranties made under this Agreement
shall  survive and not be waived by the  execution and delivery of the Agreement
or any investigation by FMB.

                  4.          WARRANTIES, REPRESENTATIONS AND COVENANTS
                              -----------------------------------------
                              RELATING TO THE CONTRACTS AND RELATED
                              -------------------------------------
                              DOCUMENTS.
                              ---------

                  Developer   represents  and  warrants  with  respect  to  each
Transaction  (and on the date that each  Transaction is assigned shall be deemed
to have repeated each such representation and warranty) as follows:

                  4.1 LAP is the sole owner of and has indefeasible fee title to
each  Transaction,  and no interest in the  Transaction  or the Unit Weeks other
than as set forth in the Contract  Documents,  has been sold, leased,  assigned,
pledged or  otherwise  encumbered  in any manner  whatsoever  and to the best of
Developer's knowledge, no other person, company or entity claims to hold such an
interest.

                  4.2 Each  Transaction and the Contracts and Related  Documents
executed in furtherance thereof represents a bona fide, genuine,  valid, binding
and  enforceable  obligation of Consumer,  enforceable  in  accordance  with its
terms,  except to the extent  that such  enforceability  may be  affected by any
bankruptcy,  insolvency,  reorganization  or similar  law  affecting  creditor's
rights generally.

                  4.3 Each Transaction purchased was entered into and remains in
compliance with all applicable federal and state laws and regulations.

                                       -7-
<PAGE>
                  4.4 To the best of the  Developer's  knowledge,  Consumer  had
full capacity to contract.

                  4.5 LAP has the right to pledge and assign the Contracts,  the
Related  Documents  and the Unit Weeks to FMB, and to grant a security  interest
hereunder in and to FMB.

                  4.6 Title and the right to  receive  all sums due or to become
due  pursuant to the  Transactions  shall remain in LAP subject to the pledge to
FMB  hereunder,   notwithstanding  Developers'  execution  and  delivery  of  an
assignment for each  Transaction (the  "Assignment").  Title to the Transactions
and the right to receive proceeds are subject to security  interests in favor of
FMB, and the sums due will be delivered to FMB upon notice to the  Developer and
Concord Servicing.

                  4.7 The amounts stated in the Contracts to be due are not past
due and will in fact be due and  payable at the time or times  provided  therein
and the Transactions and Unit Weeks are free from all liens or other outstanding
rights  (except for the mortgage or deed of trust  executed and delivered by the
Consumer as  security  for the  repayment  of the  obligations  set forth in the
Contract, if any),  counterclaims,  encumbrances,  claims, rights of recoupment,
setoff  and  defenses  of every  kind  whatsoever,  except  to the  extent  that
enforceability may be affected by any bankruptcy, insolvency,  reorganization or
similar law affecting creditor's rights generally.

                  4.8 The Contracts  and Related  Documents are genuine and what
they purport to be and they have not and will not be modified or altered without
the prior written consent of FMB.

                                       -8-
<PAGE>
                  4.9 No default on the part of the  Consumer or  Developer  has
occurred  or is  continuing  under the terms of the  Transactions,  or any other
agreement between the Consumer and Developer.  LAP has not and will not make any
other assignment of the Unit Weeks, the Contracts,  the Related Documents or the
rights,  privileges,  monies and benefits pursuant to the Transactions except to
FMB hereunder.

                  4.10 All  signatures,  names,  addresses,  amounts  and  other
statements of facts contained in the documents  evidencing the  Transactions are
genuine, true and correct, to the best of Developer's knowledge.

                  4.11  Developer  shall comply with all of its  warranties  and
other obligations with respect to the Transactions.

                  4.12 The filing,  recordation or any other action or procedure
which is permitted or required by statute or  regulations to perfect LAP's title
or LAP's (and FMB's) security  interest in and to the Unit Weeks,  the Contracts
and/or the Related Documents have been  accomplished  pursuant to all applicable
laws and regulations.

                  4.13  There  is  no  litigation   or  proceeding   pending  or
threatened  which  might,  if  successful,  adversely  affect  the  interest  of
Developer and/or FMB with respect to any Transaction and/or the Project.

                  4.14 The  Project is and shall be insured in such  amounts and
against such risks as is  satisfactory to FMB, naming FMB and its successors and
assigns as the mortgagee  and/or as additional  insured and/or as loss payee, as
appropriate.

                  4.15 Only Developer's authorized and licensed  representatives
were involved with the negotiation and consummation of the Transactions.

                                       -9-
<PAGE>
                  5.          DEVELOPER'S COVENANTS.
                              ---------------------

                  Developer  agrees to perform and observe all of the  following
covenants:

                  5.1  Developer  shall  preserve and  maintain  its  existence,
rights, franchises, licenses and privileges in the jurisdiction of its formation
and qualify and remain  authorized to do business in each  jurisdiction in which
the  character of its  properties  or the nature of its business  requires  such
qualification or authorization.

                  5.2 Developer  shall pay and discharge all taxes,  assessments
and governmental charges or levies imposed upon it or upon its income or profits
and upon any  properties  belonging  to it prior to the date on which  penalties
attached thereto, and all lawful claims for labor, materials and supplies which,
if unpaid,  might  become a lien or charge  upon any  properties  of  Developer;
except no such tax,  assessment,  charge,  levy or claim  need be paid  which is
being contested in good faith by appropriate  proceedings and for which adequate
reserves shall have been set aside.

                  5.3  Developer  shall,  at its own  cost  and  expense,  if so
required or requested by FMB,  prepare,  record and/or file, and deliver to FMB,
all additional  documents,  deeds of trusts,  security agreements,  assignments,
financing statements and/or assignments thereof,  which additional documents and
instruments  create,  grant  and  convey  to and in  favor of FMB,  a valid  and
enforceable  first  and  paramount  lien  position  in and  to the  Transactions
assigned to FMB and/or Contracts and Related Documents.

                  5.4 Developer shall,  within ninety (90) days after the end of
each fiscal year,  furnish to FMB its balance  sheet as at the end of such year,
and its income and surplus  statement and statement of cash flow for such fiscal
year,  all in  reasonable  detail,  all prepared in  accordance  with  generally
accepted accounting principles consistently applied, and all

                                      -10-
<PAGE>
reviewed by independent  certified  public  accountants  of recognized  standing
selected  by  Developer  and  satisfactory  to  FMB,  and in  addition  to  such
statements,  any supplementary information to the financial reports as FMB shall
reasonably require.

                  5.5 Developer shall also deliver to FMB within sixty (60) days
after the end of each  quarter-annual  fiscal  period of  Developer,  except the
fourth  (4th)  quarter,  its  balance  sheet as at the end of such  period,  its
cumulative  income and surplus  statement and its statement of cash flow for the
period  beginning on the first day of such fiscal year and ending on the date of
such balance sheet,  all in reasonable  detail,  all prepared in accordance with
generally accepted accounting principles consistently applied,  certified by the
chief  financial  officer of Developer and in addition to such  statements,  any
supplementary  information  to the  financial  reports  as FMB shall  reasonably
require.

                  5.6  Developer  shall  execute  and deliver to FMB any pledge,
lien, encumbrance, security agreement, financing statement or other documents as
may  reasonably  be  requested  by FMB at any time  when FMB is owed any  monies
pursuant to the  Transactions  in order to effectuate more fully the purposes of
this Agreement.

                  5.7 Provided  there is no default  hereunder or under the Note
to FMB,  Developer shall have the  conditional  right to receive and collect all
monies owing on the  Transactions  assigned  hereunder  subject to the terms and
provisions  of  the  Loan  Documents.   Developer  shall,  at  its  expense,  be
responsible for all collection  activities (as hereinafter  defined) relating to
any  Transactions  that  are not more  than  sixty  (60)  days  delinquent.  The
collection  activities Developer shall include but not be limited to: forwarding
coupon books or payment  statements  to Consumers,  servicing the  Transactions,
generating and mailing delinquency

                                      -11-
<PAGE>
notices to the delinquent Consumers, and causing to be prepared and forwarded to
Developer trial balances and delinquency reports regarding the Transactions.  At
the  written  request of FMB,  Developer  shall,  at its sole cost and  expense,
undertake all such collection  activities relating to the Transactions on behalf
of FMB. Such Developer collection activity shall include, but not be limited to,
contacting the Consumer, instituting suit, foreclosing and selling the Contracts
and/or Unit Weeks  according to applicable  laws,  taking judgment and enforcing
the judgment  against the  Consumer.  Developer  shall not,  without FMB's prior
written consent,  (a) grant any extension of time of payment,  (b) compromise or
settle any Transaction for less than the full amount owing, (c) release,  in any
manner,  any Consumer,  (d) waive any event of default  under any Contract,  (e)
refinance any Contract,  or (f) commence any  foreclosure or collection  action,
provided,  however,  Developer  shall not be so  restricted  on any  Transaction
replaced pursuant hereto by Developer.

                  5.8 If so requested by FMB,  Developer  shall at its sole cost
and expense  assist FMB in pursuing all of FMB ' s rights and remedies under and
pursuant to the Contracts and Related Documents, which assistance shall include,
but  not  be  limited  to,  the  collection  of all  sums  due  thereunder,  the
preparation  and  prosecution  and/or defense of any claims,  suits,  actions or
proceedings,  relating thereto including inspections,  appearances for discovery
and testimony in court or otherwise.

                  5.9  Developer  shall  observe,  perform  and comply  with the
covenants, terms and conditions of this Agreement.

                  5.10  Developer  shall  permit  FMB,  or its  duly  authorized
representatives, at any time during Developer's regular business hours (and upon
reasonable notice to

                                      -12-
<PAGE>
Developer), to examine the books and records of Developer and to make copies and
excerpts thereof.

                  5.11  Developer  shall  not  suffer  or  permit  any  off-set,
counterclaim,  right  of  recoupment  or other  defenses  to arise in favor of a
Consumer with respect to any Transaction.

                  5.12  Developer  agrees  that  upon  payment  in  full  of any
Transaction  pledged to FMB pursuant to the terms of this Agreement,  Developer,
at its sole  cost and  expense,  shall be  responsible  for and  shall  properly
undertake to provide the Consumer with all necessary  evidence that the Contract
has been paid in full and to discharge all liens relating to that  Contract,  if
any.

                  6.          POWER OF ATTORNEY.
                              -----------------

                  Developer   hereby  appoints  FMB,  and  its  duly  authorized
officers and employees,  as its true,  lawful and irrevocable  attorney-in-fact,
with respect to Contracts  pledged and  assigned to FMB and all  obligations  of
Developer  hereunder,  to: (i)  demand,  receive and  enforce  payment,  endorse
Developers'  name on any notes,  checks,  drafts or other  evidences  of payment
relative  to  Contracts  pledged  to  FMB;  (ii)  give  receipts,  releases  and
satisfactions  only  upon  collection  in  full of all  amounts  due  under  the
Contracts or with the written  consent of Developer,  which consent shall not be
unreasonably withheld or delayed;  (iii) sue, either in the name of Developer or
in the name of FMB, for all sums payable  under the  Transactions;  (iv) execute
and deliver any  financing  statements  or similar  documents;  or (v) otherwise
enforce the rights  hereunder  and under the  Transactions.  This  power,  being
coupled  with  an  interest,   is  irrevocable  while  any  Transactions  remain
unsatisfied.

                                      -13-
<PAGE>
                  7.          INDEMNIFICATION.
                              ---------------

                  Developer  hereby  agrees  to  indemnify  FMB and to  protect,
defend and hold them harmless,  from and against any and all loss, cost, damage,
liability,   injury  or  expense,   including  without  limitation,   reasonable
attorney's fees and other reasonable legal expenses, which any of them may incur
for or by reason of the  untruthfulness  and/or breach of any of the agreements,
warranties, representations or covenants of Developer contained herein.

                  8.          EVENTS OF DEFAULT.
                              -----------------

                  If any one or more of the  following  events shall occur or be
continuing, it shall be deemed to be an Event of Default entitling FMB to pursue
each of the remedies as set forth herein,  in the Loan  Documents,  or any other
agreements with FMB or applicable statutes and laws:

                (a) The failure of  Developer  to pay any  principal or interest
under the Note;

                (b) Developer's failure to keep, observe,  perform, and/or carry
out in every  particular  the  covenants,  terms or provisions  contained in the
Agreement or the Loan  Documents,  and such default shall have remained  uncured
for a period of fifteen (15) days after notice thereof to Developer by FMB or if
the cure requires more than fifteen (15) days, Developer fails to initiate steps
to cure the default and  thereafter  continue and complete  all  reasonable  and
necessary  steps  sufficient  to  produce   compliance  as  soon  as  reasonably
practicable;

                (c) Developer's consent to the application for an appointment of
a receiver  or trustee  for it or for  substantially  all of its  property,  its
sufferance of any such  appointment  made without its consent to any proceedings
against it under any law relating

                                      -14-
<PAGE>
to bankruptcy,  insolvency,  or the  reorganization or relief of debtors,  which
shall  have  continued  unstayed  and in  effect  for a period  of  thirty  (30)
consecutive days;

                (d) Developer's admission in writing of its inability to pay its
debts as they mature, or commission of any act of bankruptcy; Developer's making
of an  assignment  for the  benefit of  creditors,  or the filing of a voluntary
petition in bankruptcy by the Developer;  or the  application  for a receiver by
the Developer;

                (e) The entry of any judgment or execution or  attachment  order
(entered after the date hereof) against or affecting the Developer which, in the
reasonable  opinion of FMB, adversely and materially affects the credit standing
of the Developer. (For purposes of this subsection "materially" shall be defined
to mean an amount in excess of five percent (5%) of  Developer's  net worth,  as
shown on Developer's most recently available financial statements or $50,000.00,
whichever is greater.);

                (f) Any statement,  representation, or warranty by the Developer
contained in this  Agreement,  the Loan  Documents,  the  financial  statements,
applications  submitted  for credit or any other  agreement  for the  payment of
money with FMB proves to be incorrect or misleading in any material respect,  or
a  breach  in any of the  terms  and  conditions  of this  Agreement,  the  Loan
Documents  or any other  agreement  with FMB at any time when the  Developer  is
obligated to FMB hereunder;

                 (g)  The  failure  of the  Developer,  ILX  or  LAP to pay  any
principal or interest on any other material  borrowed money obligation when due,
so that the holder of such obligation declares,  or may declare, such obligation
due prior to its  stated  maturity  because of the  Developers',  ILX's or LAP's
default thereunder. (For purposes of this subsection "material" shall be defined
to mean any loan  with FMB or a loan not with FMB in an amount in excess of five
(5%) percent of Developers'  net worth,  as shown on  Developer's  most recently
available financial statements or $50,000.00, whichever is greater.);

                                      -15-
<PAGE>
                (h) Any material and adverse change in the condition or affairs,
financial or  otherwise,  of the  Developer or the liability of the Developer to
FMB,  which in the  reasonable  opinion of FMB  impairs  the  security of FMB or
increases  its  risk so as to  jeopardize  the  replacement  obligations  of the
Developer hereunder:

                (i)  If  at  any  time  FMB   reasonably   determines   that  an
environmental  claim against the Project will have a material  adverse effect on
the financial condition of the Developer;

                (j) The failure of the Developer to provide financial statements
and/or annual tax returns to FMB when  required or requested to do so,  together
with such financial information as may reasonably be requested by FMB;

                (k) The  passing of title,  legal or  equitable,  to the Project
(except as to the  Transactions and Unit Weeks sold by Developer in the ordinary
course of Developers' business) without the written consent of FMB;

                (l) The  failure  to make  payment  of any tax,  assessment,  or
municipal or governmental  charge against the Project or any Unit Week, when due
or the  imposition of any lien thereon not paid and removed  within 15 days from
the date thereof;

                (m) The  failure  to pay any  insurance  premium  when due on or
relating to the Project;

                (n)  Any  material  change  in  the  partnership   structure  or
management of the  Developer  without the prior  written  consent of FMB,  which
consent shall not be unreasonably withheld or delayed;

                                      -16-
<PAGE>
                (o) Any suspension of the  Developer's  transaction of its usual
business;

                (p) Liquidation and/or dissolution of the Developer;

                (q) The Project is partially or totally destroyed and the owners
of the Unit Weeks  elect not to rebuild the  Project in  substantially  the same
size,  quality of  construction,  architecture  and in all other manner so as to
conform with the improvements which existed prior to such damage or destruction.

                  9.          REPLACEMENT OF COLLATERAL.
                              -------------------------

                  9.1 If a  Consumer  becomes  in  excess  of  ninety  (90) days
delinquent on any of the Consumer's  obligations  under the terms and conditions
of his or her  Contract  and  Related  Documents,  then  with  respect  to  such
delinquent  Contract,   Developer  shall  immediately  replace  said  delinquent
Contract with another  Contract for an amount equal to all sums due  thereunder,
including,  but not  limited to unpaid  principal,  accrued  interest,  plus any
expenses of collection (including, but not limited to reasonable attorney's fees
and court costs) as a result of said default by a Consumer as aforesaid.

                  9.2         [Intentionally Deleted]

                  9.3 All  Transactions  replaced by Developer shall be released
from FMB's liens, at Developers' sole cost and expense.

                  9.4 No delay on the part of FMB or its assignees in exercising
any rights hereunder or under the Contracts and Related Documents, nor in taking
any  action to  collect  or  enforce  payment  of any  Contract  and/or  Related
Documents,  shall  operate  as a waiver  of any  such  rights  or in any  manner
prejudice  the  rights  of  FMB  or  its  assignee's  rights  against  Developer
hereunder. FMB may, without prejudice to any claim against Developer

                                      -17-
<PAGE>
hereunder,  at any time, or from time to time, in the sole discretion of FMB and
without notice to the Developer:  (a) sell any collateral  held by FMB at public
or private sale and/or  purchase said collateral at said sale; and (b) settle or
compromise  with the Consumers any  Contracts,  or subordinate to the payment of
any such  Contracts of the Consumers or any other person,  to the payment of any
other debt which may be owing to FMB. In the event of the  occurrence of 9.4 (a)
or (b), without Developer's prior written permission, which permission shall not
be  unreasonably  withheld or  delayed,  Developer  shall be  released  from its
replacement obligations as to those Contracts.

                  9.5 FMB shall at all times have the right to realize  upon any
collateral  security  relating  to  a  defaulted   Transaction  and  Developer's
obligation  to replace any such  Transaction  shall survive any such sale of the
said collateral, if any.

                  9.6 Developer must at all times maintain a loan-to-value ratio
of no more than __%. Thus, the value of all pledged  Contracts that are not more
than 90 days delinquent  must always be at least ___% of the loan balance.  This
restriction is in addition to the collateral replacement provisions contained in
the preceding provisions of this Article 9.

                  10.         ADDITIONAL REQUIREMENTS.
                              -----------------------

                  In the event that any  claim,  counterclaim,  cross-claim,  or
defense is asserted against FMB by a Consumer, whether in a judicial proceeding,
bankruptcy,  or by notice to FMB of nonpayment  of a Transaction  as a result of
such  claim or  defense,  alleging  breach  of  warranty,  breach  of  contract,
violation of any federal,  state or local statute,  rule or  regulation,  or any
other claim,  counterclaim,  cross-claim or defense relating to the Contract, or
otherwise,  Developer agrees to replace any and all Transactions so affected for
an amount equal to all of the sums due  thereunder,  within  thirty (30) days of
written demand from FMB. Developer

                                      -18-
<PAGE>
shall  continue to defend and  indemnify  FMB against any and all loss,  damage,
liability,  fine, penalty,  cost, damage,  injury or expense,  including without
limitation,  all reasonable attorney fees and litigation expenses,  by reason of
any such claim, counterclaim, cross-claim or defense.

                  11.         SECURITY AGREEMENT.
                              ------------------

                  To secure the payment and  performance  of the  obligations of
the Developer as set forth in the Note,  this Agreement and the Loan  Documents,
as well as any  extensions,  renewals  and  modifications  hereof or  thereof or
substitutions  therefore,  Developer hereby grants a security interest to FMB in
and to the  Contracts  and  the  Related  Documents  and all  proceeds  thereof.
Developer  agrees to join with FMB in the execution of any financing  statements
and to execute any other  instruments that may be required for the perfection or
renewal of such security interest under the Uniform Commercial Code.

                  12.         ASSIGNMENT BY FMB.
                              -----------------

                  Developer  understands  and  agrees  that in order  for FMB to
induce any financial  institution,  person,  corporation,  partnership  or other
entity with which FMB  transacts  business to acquire the  Contracts and Related
Documents  referred to herein from FMB all of the terms hereof and undertakings,
warranties  and guarantees  contained  herein shall also inure to the benefit of
such financial institution, person, corporation, partnership or other entity and
shall give such financial institution, person, corporation, partnership or other
entity the same rights and remedies as are conferred upon FMB herein.

                  13.         NOTICES.
                              -------

                  Any notice or demand in connection  with this Agreement  shall
be deemed sufficiently given or made immediately upon hand delivery or if mailed
upon 3 business  days after said notice or demand is  deposited  with the United
States Postal Service by registered

                                      -19-
<PAGE>
mail, postage prepaid, to the other party for whom it is intended at the address
set forth in the  heading  of this  Agreement,  or such  other  address as shall
hereafter be given by written notice to the other party.

                  14.         SURVIVAL OF REPRESENTATIONS. COVENANTS AND
                              ------------------------------------------
                              WARRANTIES.
                              ----------

                  The representations,  warranties and covenants provided herein
shall survive the execution and delivery of this  Agreement,  the replacement of
Transactions hereunder and the termination of this Agreement.

                  15.         SEVERABILITY.
                              ------------

                  Any  provision  of  this  Agreement  which  is  prohibited  or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability  without  invalidating the
remaining  provisions hereof or affecting the validity or enforceability of such
provision in any other jurisdiction.

                  16.         HEADINGS.
                              --------

                  The  section   headings   used  in  this   Agreement  are  for
convenience of reference only and are not to affect the construction of or to be
taken into consideration in interpreting this Agreement.

                  17.         ASSIGNMENT AND MODIFICATION.
                              ---------------------------

                  This  Agreement  may not be assigned by Developer  without the
express  written  consent of FMB. No  modification  or other  amendment  to this
Agreement shall be effective unless in writing and signed by all parties.

                  18.         WAIVER.
                              ------

                                      -20-
<PAGE>
                  Knowledge  of any breach of any  representation,  warranty  or
covenant  hereunder  shall not be deemed to constitute a consent  thereto and no
provision hereof shall be deemed to be modified or amended except in writing.

                  19.         CHOICE OF LAW.
                              -------------

                  This   Agreement   shall  be  governed  by  and  construed  in
accordance with the laws of the State of Arizona.

                  20.         COUNTERPARTS.
                              ------------

                  This Agreement may be executed in counterparts,  each of which
shall be deemed an original.

                  21.         PRIORITY.
                              --------

                  In the event of any conflict,  the  provisions of that certain
Commercial  Security  Agreement of even date herewith between Developer and FMB,
the Commercial Security Agreement shall control.

                  IN  WITNESS  WHEREOF,   the  undersigned  have  executed  this
Agreement at Phoenix, Arizona, as of the _____ day of April, 1995.
     
                                         FIRSTAR METROPOLITAN BANK &
                                         TRUST



                                         By______________________________

                                         Its___________________________

Address:
320 N. Central Avenue
Phoenix, Arizona  85004

                                      -21-
<PAGE>
                                        LOS ABRIGADOS PARTNERS LIMITED
                                        PARTNERSHIP, an Arizona limited
                                        partnership



                                        By ILE SEDONA INCORPORATED,

                                        Its General Partner


/s/Stephanie D. Castronova              By  /s/ Joseph P. Martori
- --------------------------                 ------------------------------
- --------------------------                 ------------------------------
            Secretary                      Its President
- -----------

Address:
2777 E. Camelback Road
Phoenix, Arizona 85016

                                        ILX INCORPORATED, an Arizona
                                        corporation



/s/ Stephanie D. Castronova             By /s/ Joseph P. Martori
- ---------------------------               -------------------------------
- ---------------------------               -------------------------------
                Secretary                 Its President
- ---------------

Address:
2777 E. Camelback Road
Phoenix, Arizona 85016


                                      -22-

                            CHANGE IN TERMS AGREEMENT

- ----------- --------- ---------- ------- ---- ---------- ------- ------- -------
Principal   Loan Date  Maturity  Loan No Call Collateral Account Officer  Init.
$400,000.00           11-08-1996  02556  220             0015765   007
- ----------- --------- ---------- ------- ---- ---------- ------- ------- -------


- --------------------------------------------------------------------------------
References  in the shaded  area are for  Lender's  use only and do not limit the
applicability of this document to any particular loan or item.
- --------------------------------------------------------------------------------

Borrower:  LOS ABRIGADOS PARTNERS LIMITED        Lender:  FIRSTAR METROPOLITAN
           PARTNERSHIP (LAP)                              BANK & TRUST
           2777 E. CAMELBACK ROAD                         MAIN OFFICE
           PHOENIX, AZ 85016                              3800 N. CENTRAL AVENUE
                                                          PHOENIX, AZ 85012

================================================================================
Principal Amount: $400,000.00                Date of Agreement: November 8, 1995

DESCRIPTION OF EXISTING  INDEBTEDNESS.  REVOLVING  CREDIT  PROMISSORY NOTE DATED
NOVEMBER 8, 1993 IN THE AMOUNT OF $250,000  WITH A MATURITY  DATE OF NOVEMBER 8,
1994;  MODIFIED  NOVEMBER 8, 1994  INCREASING  THE LOAN  AMOUNT TO $400,000  AND
EXTENDING THE MATURITY DATE TO NOVEMBER 8, 1995.

DESCRIPTION OF COLLATERAL.  UNSECURED.

DESCRIPTION OF CHANGE IN TERMS. EXTEND MATURITY DATE OF NOTE TO NOVEMBER 8,1996.

PROMISE TO PAY. LOS ABRIGADOS  PARTNERS LIMITED  PARTNERSHIP (LAP)  ("Borrower")
promises to pay to FIRSTAR  METROPOLITAN BANK & TRUST  ("Lender"),  or order, in
lawful  money of the United  States of  America,  the  principal  amount of Four
Hundred  Thousand  &  00/100  Dollars   ($400,000.00)  or  so  much  as  may  be
outstanding,  together with interest on the unpaid outstanding principal balance
of each  advance.  Interest  shall be  calculated  from the date of each advance
until repayment of each advance.

PAYMENT. Borrower will pay this loan in one payment of all outstanding principal
plus all accrued unpaid interest on November 8, 1996. In addition, Borrower will
pay regular monthly  payments of accrued unpaid interest  beginning  December 8,
1995, and all subsequent interest payments are due on the same day of each month
after that.  Interest on this Agreement is computed on a 365/360 simple interest
basis; that is, by applying the ratio of the annual interest rate over a year of
360 days,  multiplied by the outstanding  principal  balance,  multiplied by the
actual number of days the principal  balance is  outstanding.  Borrower will pay
Lender at  Lender's  address  shown  above or at such other  place as Lender may
designate in writing.  Unless  otherwise  agreed or required by applicable  law,
payments  will be  applied  first to any  unpaid  collection  costs and any late
charges, then to any unpaid interest, and any remaining amount to principal.

VARIABLE INTEREST RATE. The interest rate on this Agreement is subject to change
from time to time based on changes in an independent  Index which is the FIRSTAR
BANK  MILWAUKEE,  N.A.'S PRIME RATE (the "Index").  The Index is not necessarily
the lowest rate charged by Lender on its loans. If the index becomes unavailable
during the term of this loan,  Lender may  designate  a  substitute  Index after
notice to  Borrower.  Lender  will tell  Borrower  the  current  Index rate upon
Borrower's  request.  Borrower  understands  that Lender may make loans based on
other  rates as well.  The  interest  rate change will not occur more often than
each DAY.  The Index  currently  is 8.750% per annum.  The  interest  rate to be
applied to the unpaid  principal  balance of this Agreement will be at a rate of
2.000 percentage points over the Index,  resulting in an initial rate of 10.750%
per  annum.  NOTICE:  Under  no  circumstances  will the  interest  rate on this
Agreement be more than the maximum rate allowed by applicable law.

PREPAYMENT. Borrower may pay without penalty all or a portion of the amount owed
earlier than it is due. Early  payments will not,  unless agreed to by Lender in
writing,  relieve Borrower of Borrower's obligation to continue to make payments
of accrued unpaid interest. Rather, they will reduce the principal balance due.

DEFAULT.  Borrower  will be in  default  if any of the  following  happens:  (a)
Borrower  fails to make any payment when due.  (b)  Borrower  breaks any promise
Borrower has made to Lender, or Borrower fails to comply with or to perform when
due any  other  term,  obligation,  covenant,  or  condition  contained  in this
Agreement or any agreement related to this Agreement,  or in any other agreement
or loan Borrower has with Lender.  (c) Any  representation  or statement made or
furnished to Lender by Borrower or on  Borrower's  behalf is false or misleading
in any material  respect  either now or at the time made or  furnished.  (d) Any
partner dies or any of the partners or Borrower becomes insolvent, a receiver is
appointed for any part of Borrower's property,  Borrower makes an assignment for
the benefit of creditors,  or any proceeding is commenced  either by Borrower or
against Borrower under any bankruptcy or insolvency laws. (e) Any creditor tries
to take any of Borrower's  property on or in which Lender has a lien or security
interest. This includes a garnishment of any of Borrower's accounts with Lender.
(f) Any of the events  described in this default  section occurs with respect to
any  guarantor  of this  Agreement.  (g) A  material  adverse  change  occurs in
Borrower's  financial  condition,  or Lender believes the prospect of payment or
performance  of the  indebtedness  is  impaired.  (h) Lender in good faith deems
itself insecure.

If any default,  other than a default in payment, is curable and if Borrower has
not been  given a notice of a breach  of the same  provision  of this  Agreement
within  the  preceding  twelve  (12)  months,  it may be cured  (and no event of
default will have  occurred) if Borrower,  after  receiving  written notice from
Lender demanding cure of such default: (a) cures the default within fifteen (15)
days;  or (b) if the cure  requires  more than  fifteen  (15) days,  immediately
initiates  steps which Lender deems in Lender's sole discretion to be sufficient
to cure the default and  thereafter  continues and completes all  reasonable and
necessary  steps  sufficient  to  produce   compliance  as  soon  as  reasonably
practical.

LENDER'S  RIGHTS.  Upon default,  Lender may declare the entire unpaid principal
balance on this  Agreement  and all accrued  unpaid  interest  immediately  due,
without notice, and then Borrower will pay that amount. Upon default,  including
failure  to pay upon  final  maturity,  Lender,  at its  option,  may  also,  if
permitted  under  applicable  law,  increase the variable  interest rate on this
Agreement to 6.000 percentage  points over the Index. The interest rate will not
exceed the maximum rate  permitted  by  applicable  law.  Lender may hire or pay
someone else to help collect this  Agreement if Borrower does not pay.  Borrower
also will pay Lender that  amount.  This  includes,  subject to any limits under
applicable law, Lender's  attorneys' fees and Lender's legal expenses whether or
not  there is a  lawsuit,  including  attorneys'  fees and  legal  expenses  for
bankruptcy proceedings (including efforts to modify or vacate any automatic stay
or injunction),  appeals, and any anticipated post-judgment collection services.
If not prohibited by applicable law,  Borrower also will pay any court costs, in
addition to all other sums provided by law. This Agreement has been delivered to
Lender and  accepted by Lender in the State of  Arizona.  If there is a lawsuit,
Borrower  agrees  upon  Lender's  request to submit to the  jurisdiction  of the
courts  of  MARICOPA  County,  the State of  Arizona.  This  Agreement  shall be
governed by and construed in accordance with the laws of the State of Arizona.

RIGHT OF SETOFF.  Borrower  grants to Lender a contractual  possessory  security
interest in, and hereby assigns,  conveys,  delivers,  pledges, and transfers to
Lender all Borrower's right,  title and interest in and to, Borrower's  accounts
with  Lender  (whether  checking,  savings,  or some other  account),  including
without  limitation all accounts held jointly with someone else and all accounts
Borrower may open in the future,  excluding  however all IRA,  Keogh,  and trust
accounts. Borrower authorizes Lender, to the extent permitted by applicable law,
to charge or setoff all sums owing on this  Agreement  against  any and all such
accounts.

LINE OF CREDIT.  This Agreement  evidences a revolving line of credit.  Advances
under this  Agreement  may be requested  orally by Borrower or by an  authorized
person. Lender may, but need not, require that all oral requests be confirmed in
writing.  All  communications,  instructions,  or  directions  by  telephone  or
otherwise  to Lender are to be directed  to Lender's  office  shown  above.  The
following party or parties are authorized to request  advances under the line of
credit until  Lender  receives  from  Borrower at Lender's  address  shown above
written  notice of  revocation  of their  authority:  NANCY  STONE,  EXEC.  Vice
President.  Borrower  agrees to be liable for all sums  either:  (a) advanced in
accordance with the instructions of an authorized  person or (b) credited to any
of Borrower's  accounts with Lender.  The unpaid principal balance owing on this
Agreement at any time may be evidenced by  endorsements  on this Agreement or by
Lender's internal records, including daily computer print-outs. Lender will have
no  obligation  to advance  funds under this  Agreement  if: (a) Borrower or any
guarantor is in default under the terms of this  Agreement or any agreement that
Borrower or any  guarantor  has with Lender,  including  any  agreement  made in
connection  with the signing of this  Agreement;  (b) Borrower or any  guarantor
ceases  doing  business or is  insolvent;  (c) any  guarantor  seeks,  claims or
otherwise attempts to limit, modify or revoke such guarantor's guarantee of this
Agreement or any other loan with Lender; (d) Borrower has applied funds provided
pursuant to this Agreement for purposes  other than those  authorized by Lender;
or (e) Lender in good faith deems itself  insecure  under this  Agreement or any
other agreement between Lender and Borrower.

CONTINUING VALIDITY. Except as expressly changed by this Agreement, the terms of
the original  obligation or obligations,  including all agreements  evidenced or
securing  the  obligation(s),  remain  unchanged  and in full force and  effect.
Consent  by Lender to this  Agreement  does not waive  Lender's  right to strict
performance of the  obligation(s)  as changed,  nor obligate  Lender to make any
future change in terms. Nothing in this Agreement will constitute a satisfaction
of the obligation(s).  It is the intention of Lender to retain as liable parties
all makers and endorsers of the original obligation(s),  including accommodation
parties, unless a party is expressly released by Lender in writing. Any maker or
endorser, including accommodation makers, will not be released by virtue of this
Agreement.  If any person who signed the original  obligation does not sign this
Agreement below,  then all persons signing below acknowledge that this Agreement
is  given  conditionally,  based  on  the  representation  to  lender  that  the
non-signing  party  consents to the changes and  provisions of this Agreement or
otherwise  will not be  released  by it.  This  waiver  applies  not only to any
initial  extension,  modification  or release,  but also to all such  subsequent
actions.

11-08-1995                  CHANGE IN TERMS AGREEMENT                     Page 2
                                   (Continued)
================================================================================

MISCELLANEOUS PROVISIONS.  Lender may delay or forgo enforcing any of its rights
or remedies  under this Agreement  without  losing them.  Borrower and any other
person who signs,  guarantees or endorses this Agreement,  to the extent allowed
by law, waive presentment,  demand for payment,  protest and notice of dishonor.
Upon any change in the terms of this Agreement,  and unless otherwise  expressly
stated  in  writing,  no party  who  signs  this  Agreement,  whether  as maker,
guarantor,  accommodation  maker or endorser,  shall be released from liability.
All such parties agree that Lender may renew or extend  (repeatedly  and for any
length of time) this loan, or release any party or guarantor or  collateral;  or
impair,  fail to  realize  upon or perfect  Lender's  security  interest  in the
collateral;  and take any other action  deemed  necessary by Lender  without the
consent  of or notice to anyone.  All such  parties  also agree that  Lender may
modify this loan without the consent of or notice to anyone other than the party
with whom the modification is made.

EFFECTIVE  RATE.  Borrower  agrees to an effective  rate of interest that is the
rate  specified in this Note plus any  additional  rate resulting from any other
charges in the nature of  interest  paid or to be paid in  connection  with this
Note.

PRIOR TO SIGNING THIS AGREEMENT, BORROWER READ AND UNDERSTOOD ALL THE PROVISIONS
OF THIS AGREEMENT,  INCLUDING THE VARIABLE  INTEREST RATE  PROVISIONS.  BORROWER
AGREES TO THE TERMS OF THE  AGREEMENT  AND  ACKNOWLEDGES  RECEIPT OF A COMPLETED
COPY OF THE AGREEMENT.

BORROWER:

LOS ABRIGADOS PARTNERS LIMITED PARTNERSHIP (LAP)

By:   /s/ Nancy J. Stone
      ------------------
      ILE SEDONA, INC., General Partner, NANCY STONE, Vice President


================================================================================
Variable  Rate.  Line of Credit.  LASER PRO, Reg. U.S.  Pat. & T.M.  Off.,  Ver.
3.20b(c) 1995 CFI  ProServices,  Inc. All rights  reserved.  (AZ-D20 E3.20 P3.20
LAP2.LN C2.OVL)

               FIRST AMENDED CERTIFICATE OF LIMITED PARTNERSHIP
                                       AND
                              AMENDED AGREEMENT OF
                  THE SEDONA REAL ESTATE LIMITED PARTNERSHIP #1
                  ---------------------------------------------

EFFECTIVE DATE:          March 1, 1996

GENERAL  PARTNER:        LOMACASI RESORT  INCORPORATED, an Arizona  corporation,
                         a wholly-owned subsidiary of GENESIS INVESTMENT GROUP,
                         INC., an Arizona corporation, a wholly-owned subsidiary
                         of ILX INCORPORATED ("ILX"), an Arizona corporation

LIMITED PARTNERS:        THE SEDONA LAND COMPANY, a Nevada corporation ("SLC")

                         CURTIS TRUST


                                    RECITALS:

          The Limited  Partners,  among others,  have formed an Arizona  limited
partnership to acquire the Lomacasi Resort in Sedona, Arizona, more specifically
described in Exhibit A (the "Property") and to own and operate the Property as a
hotel.

          This First  Amended  Certificate  of Limited  Partnership  and Amended
Agreement of the Sedona Real Estate  Limited  Partnership  #1 (the  "Agreement")
amends and supersedes in its entirety the Partnership  Agreement recorded at the
Office of the Coconino  County Recorder on January 19, 1996 in Docket 1840, Page
352 et seq.

          Pursuant to this Agreement,  the General Partner and Limited  Partners
intend  to own  and  operate  the  Property  as a hotel  and to  sell  timeshare
intervals in the Property and operate the Property as a timeshare project.


                                    AGREEMENT

The General Partner and the Limited Partners mutually agree as follows:

                                    SECTION 1
                                   DEFINITIONS

          When  used in this  Agreement,  the  following  terms  shall  have the
meaning set forth in this section.
<PAGE>
          "Adjusted  Capital  Contribution"  means,  as of any  day,  a  General
Partner's or Limited  Partner's  Capital  Contribution  reduced by the amount of
cash and the Gross Asset Value of any Partnership  property  distributed to such
Partner pursuant to Sections 6 and 12 hereof.

          "Affiliate"  means (i) any person  ("first  person")  who  directly or
indirectly  controls  a second  person  or owns or  controls  10% or more of the
outstanding  securities  of the second  person;  (ii) any  officer,  director or
partner or any member of the immediate family of the first person;  and (iii) if
the second person is an officer,  director or partner, any company for which the
second  person  acts in that  capacity.  Person  includes  any  natural  person,
partnership,  corporation, association or other legal entity, "control" includes
the  terms  "controlled  by" and  "under  common  control  with"  and  means the
possession,  direct or indirect of the power to direct or cause the direction of
the management and policies of a person whether  through the ownership of voting
securities by contract or otherwise.

          "Capital Account" is defined in Section 6.3.

          "Capital Contribution" means with respect to any Partner the amount of
money  and  initial  Gross  Asset  Value  of any  property  (other  than  money)
contributed to the  Partnership  with respect to the interest in the Partnership
held by such Partner.

          "Cash Available for Distribution"  means total cash revenues generated
by the  Partnership  from all sources,  including but not limited to operations,
sales, borrowings, capital contributions,  refinancing,  condemnation, insurance
awards and other  miscellaneous  sources less cash  expenditures  including debt
service,  operating  expenses,  Partnership  expenses,  amounts  set  aside  for
reserves in the General Partner's sole discretion,  and expenses relating to the
transaction generating such revenues.

         "Code"  means  the  Internal  Revenue  Code of  1986,  as  amended,  or
corresponding provisions of subsequent revenue laws.

         "Depreciation"  means, for each fiscal year or other period,  an amount
equal  to the  depreciation,  amortization  or  other  cost  recovery  deduction
allowable with respect to an asset for such year or other period, except that if
the Gross Asset Value of an asset  differs from its  adjusted  basis for federal
income  tax  purposes  at  the   beginning   of  such  year  or  other   period,
"depreciation"  shall be an amount which bears the same ratio to such  beginning
Gross Asset Value as the federal income tax depreciation,  amortization or other
cost recovery  deduction  for such year or other period bears to such  beginning
adjusted tax basis.

          "Gross Asset  Value"  means,  with  respect to any asset,  the asset's
adjusted basis for federal income tax purposes, except as follows:

               (i) The initial Gross Asset Value of any asset  contributed  by a
          Partner to the  Partnership  shall be the gross fair  market  value of
          such asset as of the date of contribution,  as determined and mutually
          agreed upon by the contributing Partner and the Partnership;

<PAGE>
               (ii) The Gross Asset  Value of all  Partnership  assets  shall be
          adjusted  to equal  their  respective  gross fair  market  values,  as
          determined  by  the  Partners,  as of the  following  times:  (a)  the
          acquisition of an additional interest in the Partnership by any new or
          existing  Partner  in  exchange  for more  than a de  minimis  Capital
          Contribution;  (b) the distribution by the Partnership to a Partner of
          more than a de minimis amount of Partnership property as consideration
          for  any  interest  in  the  Partnership  if the  Partners  reasonably
          determine that such  adjustment is necessary or appropriate to reflect
          the relative  economic  interests of the Partners in the  Partnership;
          and (c) the  liquidation  of the  Partnership  within  the  meaning of
          Regulations ss. 1.704-1(b) (2) (ii) (g);

               (iii) The Gross Asset Value of any Partnership  asset distributed
          to any Partner  shall be the gross fair market  value of such asset on
          the date of distribution;

               (iv) The  Gross  Asset  Values  of  Partnership  assets  shall be
          increased (or  decreased) to reflect any  adjustments  to the adjusted
          basis of such assets  pursuant to Code ss. 734 (b) or Code ss. 743(b),
          but only to the extent that such adjustments are taken into account in
          determining  Capital Accounts  pursuant to Regulations ss.  1.704-1(b)
          (2) (iv) (m) and Section 6.4 (d) hereof; provided,  however that Gross
          Asset Values shall not be adjusted pursuant to this subsection (iv) to
          the extent the  Partners  determine  that an  adjustment  pursuant  to
          subsection  (ii) hereof is necessary or appropriate in connection with
          a transaction that would otherwise result in an adjustment pursuant to
          this subsection (iv).

          If the Gross Asset Value of an asset has been  determined  or adjusted
pursuant to (i), (ii) or (iv) above,  such Gross Asset Value shall thereafter be
adjusted by the  Depreciation  taken into account with respect to such asset for
the purposes of computing Profits and Losses.

         "Interest"  or  "Partnership   Interest"  means  the  entire  ownership
interest  (which may be  segmented  into and/or  expressed  as a  percentage  of
various  rights  and/or  liabilities)  of a Partner  in the  Partnership  at any
particular time,  including a share in Profits,  Losses and distributions of the
Partnership  under  this  Agreement,  the right of such  Partner  to any and all
benefits to which a Partner may be entitled as provided in this Agreement and in
the Act (as defined  herein),  together with the  obligations of such Partner to
comply with all the terms and provisions of the Agreement and of the Act.

          "Nonrecourse   Deductions"   shall  have  the  meaning  set  forth  in
Regulations  ss.   1.704-2(b)(1)  and  shall  be  computed  in  accordance  with
Regulation ss. 1.704-2(c).

          "Partner"  means any person  named as a general or limited  partner in
this Agreement and the successor or assignee of any Partner,  provided that such
successor or assignee  has been  admitted as a Partner in  compliance  with this
Agreement.

          "Partnership  Minimum  Gain"  shall  have  the  meaning  set  forth in
Regulations ss. 1.704-2(b) and 1.704-2(d).
<PAGE>
          "Profits" and "Losses" means, with respect to any fiscal year or other
period,  an amount equal to the  Partnership's  taxable  income or loss for such
year or period, determined in accordance with Code ss. 703(a) (for this purpose,
all items of income,  gain, loss or deductions  required to be stated separately
pursuant to Code ss. 703 (a) (1) shall be  included in taxable  income or loss),
with the following adjustments:

               (i) Any income of the  Partnership  that is exempt  from  federal
          income tax and not otherwise  taken into account in computing  Profits
          or Losses pursuant to this  definition  shall be added to such taxable
          income or loss;

               (ii) Any  expenditures of the  Partnership  described in Code ss.
          705 (a) (2) (B) or  treated  as  Code  ss.  705(a)(2)(B)  expenditures
          pursuant to Regulations  ss.  1.704-1(b)(2)(iv)(i),  and not otherwise
          taken into account in computing  Profits or Losses  hereunder shall be
          subtracted from such taxable income or loss;

               (iii) In the event the Gross Asset Value of any Partnership asset
          is adjusted pursuant to subsections (ii) or (iii) of the definition of
          Gross Asset Value herein, the amount of such adjustment shall be taken
          into  account as gain or loss from the  disposition  of such asset for
          purposes of computing Profits or Losses;

               (iv) Gain or loss resulting  from any  disposition of Partnership
          property  with  respect  to  which  gain or  loss,  if any,  would  be
          recognized  for  federal  income tax  purposes  shall be  computed  by
          reference  to  the  Gross  Asset  Value  of the  Partnership  property
          disposed  of,  notwithstanding  that the  adjusted  tax  basis of such
          Partnership property may differ from its Gross Asset Value;

               (v) In lieu of the  depreciation,  amortization  and  other  cost
          recovery  deductions  taken into  account in  computing  such  taxable
          income or loss,  there shall be taken into  account  Depreciation  for
          such fiscal year or other period,  in accordance  with the  definition
          set forth herein; and

               (vi) Notwithstanding any other provision of this definition,  any
          item which is specially  allocated  pursuant to Sections 6.4 or 6.7 of
          this Agreement shall not be taken into,  account in computing  Profits
          or Losses,

          "Property"  means the real  property  described  in Exhibit A attached
hereto and  incorporated  herein,  including  all  appurtenant  rights in and to
adjoining streets, rights of way and easements.

          "Regulations"  means the income tax regulations  promulgated under the
Code, including temporary  regulations,  as such regulations may be amended from
time to time (including corresponding provisions of succeeding regulations).
<PAGE>
                                    SECTION 2
                                  ORGANIZATION

          2.1 Formation.  The Partners hereby agree to restate in their entirety
the provisions with respect to a limited partnership previously formed, pursuant
to the provisions of the Arizona  Uniform  Limited  Partnership  Act (the "Act")
upon the terms and conditions set forth herein.  If any conflict  arises between
any  provisions of this  Agreement and the  provisions of the Act which shall be
mandatory  requirements  thereunder for qualification and existence as a limited
partnership, the provisions of the Act shall control.

          2.2 Certificate.  All Partners shall execute,  and the General Partner
shall  cause to be filed with the Office of the  Secretary  of State of Arizona,
the Certificate of Limited  Partnership in the form and manner prescribed by the
Act,  along with any  amendments to the  Certificate  of Limited  Partnership as
required by the Act. The Partners  waive the  requirement  of A.R.S.  ss. 29-316
that a copy of the Certificate of Limited Partnership be delivered to them after
filing.

          2.3 Name/Place of Business.  The name of the Partnership is THE SEDONA
REAL ESTATE LIMITED PARTNERSHIP #1 and its initial office and principal place of
business shall be 2777 East  Camelback,  Phoenix,  Arizona 85016 and thereafter,
such other  place or places in Arizona as the  General  Partner may from time to
time  determine  with prior  written  notice  thereof to be given to the Limited
Partners.

          2.4  Agent for  Service  of  Process.  Joseph  P.  Martori,  2777 East
Camelback,  Phoenix,  Arizona  85016,  shall be the initial agent for service of
process  for the  Partnership.  The  General  Partner may replace the agent upon
notice to the agent then serving.

          2.5 Purpose and Business of the Partnership.  The purpose and business
of the Partnership shall be to develop,  own and operate the Property as a hotel
and to sell  timeshare  intervals  in the Property and operate the Property as a
timeshare project.


                                    SECTION 3
                                      TERM

          3.1 Commencement.  The Limited Partnership, as amended, shall commence
as of the date of filing of the Certificate  with the Office of the Secretary of
State of Arizona pursuant to the terms and conditions set forth herein.

          3.2 Dissolution. The Partnership shall dissolve upon the occurrence of
the earliest of the following:

          (a) December 31, 2011;
<PAGE>
          (b) The date on which the  Partnership is dissolved in accordance with
              the terms of this Agreement; or

          (c) The date on which the Partnership is dissolved by operation of law
              or judicial decree.

                                    SECTION 4
                                    PARTNERS

          4.1 General Partner. Lomacasi Resort Incorporated shall be the General
Partner and has its principal  business office at 2777 East Camelback,  Phoenix,
Arizona 85016.  Except as the context of this  Agreement may otherwise  require,
the  General  Partner  shall   initially  have  a  seventy-five   percent  (75%)
Partnership Interest.

          4.2 Limited Partner's  Interest.  The Limited Partners,  collectively,
shall initially have a 25% Partnership Interest.

          4.3 Admission of Additional  Partners.  Additional  Partners  shall be
admitted only with the unanimous consent of all the Partners,  which consent may
be arbitrarily withheld, provided, however, that the General Partner may assign,
at any time or from time to time, all, or any part, of its Partnership  Interest
to an Affiliate as defined  above.  Any such  admission  must  otherwise also be
consistent  with the terms and  conditions  of this  Agreement and in compliance
with federal and state law.

                                    SECTION 5
                            ACQUISITION OF INTERESTS

          5.1 Acquisition of General Partner Interest. The General Partner shall
contribute  cash in the amount of  $25,000.00  in exchange  for its  Interest as
General Partner.

          5.2 Acquisition of Limited Partners'  Interests.  The Limited Partners
have previously  acquired their  respective  Interests in the  Partnership.  The
Capital Accounts of the Limited Partners on the date of this Agreement are zero.

          5.3 Additional Capital  Requirements.  No Partner shall be required to
make any additional contribution, except upon such Partner's consent.

                                    SECTION 6
                DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES


          6.1 Distribution of Partnership Funds.
<PAGE>
               (a) Cash Available for Distribution  shall be distributed at such
times as deemed appropriate by the General Partner as follows:

                    (i) To the Partners pro-rata in proportion to the cumulative
                    Profits  allocated to the  Partners  pursuant to Section 6.2
                    until each Partner has received  thirty percent (30%) of the
                    cumulative Profits allocated to such Partner for the current
                    and all prior years.

                    (ii) To the General  Partner  until the  Capital  Account of
                    General  Partner  is equal  to the  Capital  Account  of the
                    Limited Partner.

                    (iii) Thereafter,  Cash Available for Distribution  shall be
                    distributed  to the Partners  proportionately  in accordance
                    with their Partnership Interests.  (b) Upon a liquidation of
                    the Partnership, distributions shall be made to the Partners
                    in accordance with their Capital Accounts.

          6.2  Allocations of Profits.  Profits and losses shall be allocated to
the Partners pro rata in proportion to their Interests in the Partnership.

          6.3 Maintenance of Capital Accounts.  The Partnership shall maintain a
Capital Account for each Partner in accordance with the following provisions:

               (a) To each  partner's  Capital  Account  there shall be credited
such  Partner's  Capital  Contributions,  such Partner's  distributive  share of
Profits and the amount of any Partnership liabilities assumed by such Partner or
which are secured by any Partnership property distributed to such Partner.

               (b) To each Partner's  Capital Account there shall be debited the
amount of cash and the Gross Asset Value of any Partnership property distributed
to such Partner  pursuant to any provision of this  Agreement and such Partner's
distributive share of Losses.

               (c) In  the  event  that  any  interest  in  the  Partnership  is
transferred in accordance with the terms of this Agreement, the transferee shall
succeed to the Capital Account of the transferor to the extent it relates to the
transferred interest.

               (d) If the gross  asset  values of the  Partnership's  assets are
adjusted pursuant to this Agreement,  the Capital Accounts of all Partners shall
be adjusted  simultaneously  to reflect the aggregate  net  adjustment as if the
Partnership  had  recognized  gain or loss equal to the amount of such aggregate
net  adjustment  and the  resulting  gain or loss had been  allocated  among the
Partners in accordance with this Agreement.

               (e) In  determining  the amount of any  liability for purposes of
Subsections  (a) and (b) above,  there shall be taken into  account Code ss. 752
(c) and any other applicable provisions of the Code and Regulations.
<PAGE>
          The foregoing  provisions  and the other  provisions of this Agreement
relating to the  maintenance  of Capital  Accounts  are  intended to comply with
Regulations  ss.  1.704-1(b),  and shall be interpreted  and applied in a manner
consistent  with  such  Regulations.  In the  event the  General  Partner  shall
determine that it is prudent to modify the manner in which the Capital Accounts,
or any debits or  credits  thereto  (including,  without  limitation,  debits or
credits  relating to liabilities  that are secured by contributed or distributed
property or that are assumed by the  Partnership or the Partners),  are computed
in order to comply with such  Regulations,  the General  Partner shall make such
modification  provided that it shall not affect the amounts distributable to any
Partner pursuant to Section 6.1 hereof upon the dissolution of the Partnership.

                                    SECTION 7
                            MANAGEMENT OF PARTNERSHIP

          7.1  Management.  The General  Partner shall manage the Partnership in
exchange for  reimbursement  no less frequently than monthly,  for all costs and
expenses  paid or incurred  on behalf of the  Partnership,  other than  indirect
costs and expenses such as general administrative costs and overhead.

          7.2 Powers of the General Partner.  Except as provided in Section 7.4,
the  General  Partner  shall  have the full and  exclusive  power to manage  and
conduct the  business of the  Partnership,  including  without  limitation,  the
following  powers,  in addition to any powers now or  subsequently  conferred by
law:

               (a) To manage, improve, control,  subdivide, plan, assess project
feasibility,  rezone, develop and operate the Partnership and any property, real
or personal, now or hereafter acquired by the Partnership.

               (b) To enter  into loans  with such  parties  as General  Partner
shall deem  appropriate to finance the  development of the Property,  to finance
operations through the factoring of promissory notes acquired by the Partnership
through sales of timeshare intervals, or for other Partnership purposes.

               (c) To sell  timeshare  intervals in the Property in the ordinary
course of business and to operate the Property as a timeshare project.

               (d) To repay in  whole  or in part  any  Partnership  obligation,
whether or not before the due date.

               (e) To  employ,  either  in its own  name  or in the  name of the
Partnership,  employees,  agents and counsel, including, but not limited to, any
custodian, accountant, attorney, property manager, construction manager, project
manager,   purchasing  agent,  corporate  fiduciary,  bank  or  other  reputable
financial  institution,  to assist  the  General  Partner in the  management  of
Partnership  business,  to rely on the advice  given by these  employees  and/or
agents and to cause the Partnership to pay reasonable  compensation for all such
services  performed by these employees  and/or agents.  Limited  Partners 
<PAGE>
acknowledge  and agree that a management  fee of $10,000 per month shall be paid
to, or accrued on behalf of, an Affiliate of General Partner.

               (f) To carry reasonable and adequate  insurance  coverage and all
Partners shall be named individually as co-insureds.

               (g) To make, execute,  acknowledge,  and deliver on behalf of the
Partnership  any document that may be necessary or  appropriate to carry out any
Partnership purpose;

               (h) To sell,  exchange,  convey title, grant options or contracts
for the sale of the Property;

               (i) To  encumber  the  Property  by deed of  trust  and/or  other
security  documents  as  security  for  repayment  of  any  construction  and/or
development and/or permanent loans to the Partnership; obtain refinancing of any
debt secured by the Property;  modify,  consolidate  or extend any deed of trust
and/or other  security,  or debt secured by deed of trust and/or other security,
on the Property;

               (j)  To  commence  or  defend,  at  the  Partnership's   expense,
litigation that pertains to the Partnership or any Partnership asset;

               (k) To confess a judgment against the Partnership; and

               (l) To compromise,  arbitrate, and otherwise adjust claims of any
kind in favor of or against the Partnership.

               (m) To take any such  other  action as is  deemed by the  General
Partner,  in its sole and exclusive  discretion,  to be in the best interests of
the Partnership.

          7.3 Duties of the General Partner.  The General Partner shall perform,
or cause to be  performed  at the  expense  of the  Partnership,  the  following
services:

               (a) Establish books of account,  record and payment procedures as
provided in Section 8.1, including individual Capital Accounts of the Partners;

               (b)  Provide  overriding   management,   financial  and  business
planning services to the Partnership;

               (c) Disburse all  receipts  and make all  necessary  payments and
expenditures;

               (d) Make all reports to the Partners  required by this  Agreement
or by law; and

               (e) Open and maintain one or more  separate  bank accounts in the
State  of  Arizona  in the  name of the  Partnership  in  which  there  shall be
deposited  all of the funds of the  Partnership.  No 
<PAGE> 
other funds shall be deposited in the accounts.  The funds in the accounts shall
be used  solely  for  the  business  of the  Partnership,  and  all  withdrawals
therefrom  are to be made only on  checks  signed  by  authorized  agents of the
General Partner.

          7.4  Limitations on Powers of General  Partner.  The General  Partner,
without prior written  consent or  ratification  of the Limited  Partner,  which
shall not be unreasonably withheld or delayed shall have no authority to:

               (a) Do any act in contravention of this Agreement;

               (b)  Possess   Partnership   property  or  borrow  money  in  the
Partnership  name or  secured  by the  Partnership  property  for  other  than a
Partnership  purpose, or assign to any party any rights in specific  Partnership
property, for other than a Partnership purpose;

               (c) Amend this Agreement.

                                    SECTION 8
                        BOOKS, REPORTS AND FISCAL MATTERS

          8.1 Books.

               (a) The General Partner shall maintain,  at Partnership  expense,
full and complete  books and records for the  Partnership  at the  Partnership's
principal office in the State of Arizona, which books and records shall include,
but not be limited to:

                    (i) A current list of the full name and last known  business
          or residence  address of each Partner,  together with the contribution
          and share in Profits and Losses of each Partner.

                    (ii) A copy of the  Certificate of Limited  Partnership  and
          all  Certificates  of Amendment,  and executed copies of any powers of
          attorney pursuant to which any certificate has been executed.

                    (iii) Copies of the Partnership's  federal,  state and local
          income tax or information  returns and reports,  if any, for the three
          (3) most recent taxable years  commencing on or after the date of this
          Agreement.

                    (iv) Copies of this  Agreement  and all  amendments  to this
          Agreement.

                    (V) Financial  statements of the  Partnership  for the three
          (3) most recent  fiscal years  commencing on or after the date of this
          Agreement.

                    (vi) The  Partnership's  books and  records  for the current
          fiscal  year,  said books and records to be  maintained  for three (3)
          years.
<PAGE>
               (b) Upon the request of a Limited  Partner,  the General  Partner
shall promptly deliver to the requesting Limited Partner,  at the expense of the
Partnership,  a copy of the  information  required to be maintained as described
above. The Limited Partners and their legal representatives have the right, upon
reasonable request, to: (i) inspect and copy during normal business hours any of
the Partnership  records  required to be maintained as described above, and (ii)
obtain from the General Partner,  promptly after becoming  available,  a copy of
the Partnership's federal, state and local income tax or information returns for
each year.

               (c) The General Partner shall use all reasonable efforts to cause
the Partnership to send to the Limited  Partners within one hundred eighty (180)
days  after  the end of each  taxable  year the  information  necessary  for the
Limited  Partners to complete  their federal and state income tax or information
returns,  which shall  include a copy of the  Partnership's  federal,  state and
local income tax or information returns for the year.

               (d) The  General  Partner  shall  cause to be  entered  fully and
accurately all of the business  transactions  of the  Partnership.  The books of
account  shall be kept on an  accrual  basis for income  tax  purposes,  and for
preparing all financial  statements and reports.  The Partnership shall adopt an
accounting  year  beginning  January 1 and ending  December 31 for each year, if
said  books are to be kept at any place  other  than at the  principal  place of
business  of the  Partnership,  then the  other  Partner  shall  be  immediately
notified in writing.

          8.2 Reports.  The General  Partner shall cause to be prepared,  at the
expense of the Partnership, the following reports:

               (a)  Within  forty-five  (45) days  after the end of each  fiscal
quarter each Partner  shall be sent:  (i) a balance  sheet as of the end of such
fiscal calendar quarter together with statements of operations, Partners' equity
and changes in financial position for such quarter, which balance sheet and such
statements  (other than the cash flow statement) shall be prepared in accordance
with generally  accepted  accounting  principles  consistently  applied;  (ii) a
report on  distributions  to each  Partner for such  period;  and (iii)  summary
reports of the activities of the Partnership  for such prior quarter;  including
any matters which occurred during the prior quarter which adversely affected the
Partnership's business or operations.

               (b) Within one  hundred  eighty  (180) days after the end of each
calendar  year,  each Partner  shall be sent a copy of the  certified  financial
statements  prepared by the certified public  accountants  regularly employed by
the Partnership.

                                    SECTION 9
                         POWERS OF THE LIMITED PARTNERS

          9.1 No Control of Business or Right to Act for Partnership.  A Limited
Partner  shall take no part in or  interfere  in any manner  with the conduct or
control of the business of the  Partnership and shall have no right or authority
to act for or bind the Partnership.
<PAGE>
          9.2 Restrictions of Power to Amend. No Partner shall have any right to
change  the  Partnership  to a  general  partnership  or to change  the  limited
liability of a Limited Partner.

          9.3 Limitation of Limited  Partner's  Liabilities.  No Limited Partner
shall be personally liable for any of the debts of the Partnership or any of the
losses  thereof  beyond the amount  contributed  by such Limited  Partner to the
Partnership  capital,  the  share  of  undistributed  funds  of the  Partnership
allocable to such Limited Partner and the amount of any sums theretofore paid to
such Limited Partner and required to be returned pursuant to A.R.S. ss. 29-338.

          9.4  Certain  Rights,  Powers or  Priorities.  Except as  provided  in
Section  6.1  above,  no Limited  Partner  shall have the right or power to: (i)
withdraw  or reduce its  Capital  Contribution  to the  Partnership  except as a
result of the dissolution of the Partnership or as otherwise  provided herein or
by law (ii) bring an action for partition  against the Partnership,  (iii) cause
the  termination and dissolution of the Partnership by court decree or otherwise
except as set forth in this  Agreement,  (iv) demand or receive  property  other
than cash in return for its Capital  Contribution,  or (v)  receive  interest on
capital contributed to the Partnership. Except as provided in this Agreement, no
Limited  Partner shall have priority  over any other  Limited  Partner,  if any,
either as to the return of Capital  Contributions  or as to  allocations  of the
Profits,  Losses  or  distributions  of the  Partnership.  Other  than  upon the
termination  and  dissolution of the  Partnership as provided by this Agreement,
there has been no time agreed upon when the Capital Contribution of each Limited
Partner is to be returned other than as set forth herein.

                                   SECTION 10
                           SALE, TRANSFER OR MORTGAGE

          10.1 General.

               (a) Required Consents.  Except as expressly  permitted herein, no
Partner shall directly or indirectly sell, assign, transfer, mortgage, charge or
otherwise  encumber,  or  suffer  any  third  party to sell,  assign,  transfer,
mortgage,  charge or otherwise encumber,  or contract to do or permit any of the
foregoing,  whether  voluntarily or by operation of law  (collectively  called a
"transfer")  any part or all of its  Partnership  Interest  without  the written
consent of the  Partners  and any attempt to do so shall be void.  The giving of
such consent in any one or more instances  shall not limit or waive the need for
such consent in any other or subsequent instances. Notwithstanding the foregoing
or any other  provision  of this  Agreement,  General  Partner may  transfer its
Interest to any Affiliate of General Partner without restriction  provided that,
without the consent of Limited Partner, General Partner shall not be relieved of
its obligations hereunder upon such transfer.

               10.2 Dissolution of Limited Partner. The dissolution of a Limited
Partner shall not dissolve or terminate the Partnership;  provided, however, the
General  Partner shall be entitled to purchase the Interest of a Limited Partner
at the then  fair  market  value of such  Limited  Partner's  Interest  upon the
dissolution of such Limited Partner or upon the occurrence,  with respect to any
Limited Partner, of any of the following events:
 <PAGE>
                    (a) An order for  relief  concerning  a Limited  Partner  is
entered  under the federal  bankruptcy  law, or a Limited  Partner:  (i) makes a
general assignment for the benefit of creditors, (ii) files a voluntary petition
under the federal  bankruptcy  law, (iii) files a petition or answer seeking for
that  Partner  any  reorganization,   arrangement,  composition,   readjustment,
liquidation,   dissolution  or  similar  relief  under  any  statute,   law,  or
regulation,  (iv)  files an answer or other  pleading  admitting  or  failing to
contest the material allegations of a petition filed against that Partner in any
proceeding  of this  nature,  or (v) seeks,  consents to, or  acquiesces  in the
appointment of a trustee,  receiver,  or liquidator of the Limited Partner or of
all or any substantial part of that Partner's properties;

                    (b) Sixty (60) days after the commencement of any proceeding
against the Limited Partner seeking  reorganization,  arrangement,  composition,
readjustment, liquidations dissolution or similar relief under any statutes, law
or regulation, if the proceeding has not been dismissed, or if within sixty (60)
days after the appointment  without said partner's  consent or acquiescence of a
trustee,  receiver,  or  liquidator  of  the  Limited  Partner  or of all or any
substantial part of the Partner's properties,  the appointment is not vacated or
stayed,  or within sixty (60) days after the  expiration  of any such stay,  the
appointment is not vacated.

          10.3 Limited Partner's Option to Acquire General Partnership Interest.
The Limited Partner shall be granted an option by the General Partner to acquire
its Interest on the following terms and conditions.

               (a) If the General Partner or ILX (i) files a voluntary  petition
in  bankruptcy;  (ii) is  adjudicated  a bankrupt  or  insolvent;  (iii) files a
petition  or  answer  seeking  for  itself  any   reorganizations   arrangement,
composition, readjustment, liquidation, dissolution, or similar relief under any
statute,  law or rule;  (iv)  files an answer  or other  pleading  admitting  or
failing to contest the material  allegations  of a petition  filed against it in
any proceeding  described in item (v) of this section;  or (vi) seeks,  consents
to, or acquiesces in the  appointment of a trustee,  receiver,  or liquidator of
the  General  Partner or ILX or of all or any  substantial  part of the  General
Partner's  or ILX's  properties,  the  Limited  Partner  shall have an option to
acquire the General Partner's Interest.

               (b) The  commencement  of any  proceedings  against  the  General
Partner or ILX seeking reorganization,  arrangement, composition,  readjustment,
liquidation,  dissolution or similar  relief under any statute,  law or rule and
the proceeding has not been dismissed, or the appointment of a trustee, receiver
or liquidator of the General Partner or ILX or of all or any substantial part of
their  properties,  in which event the Limited  Partner  shall have an option to
acquire the General Partner's Interest.

               (c) The Limited  Partner may  exercise  any option  granted to it
pursuant to Sections  10.3 (a) or (b) at any time within 30 days after notice of
the  occurrence  of the event giving rise to such option is given to the Limited
Partner.

               (d) If the Limited  Partner  elect to exercise an option  arising
under  sections  10.3 (a) or (b), the purchase  price for the General  Partner's
Interest  shall  be  equal to the fair  market  value of the  General  Partner's
Interest as of the date of exercise. 
<PAGE>
               (e)  The  purchase  price  for any  Interest  acquired  shall  be
tendered upon exercise of the option,  and the General Partner shall execute any
and all documents required to assign its Interests within 10 days thereafter.

                                   SECTION 11
                           DISSOLUTION AND TERMINATION
                               OF THE PARTNERSHIP

          11.1  Dissolution.  No  Partner  shall  have the  right  to cause  the
dissolution of the Partnership before the expiration of the term for which it is
formed, except upon the terms and conditions set forth in this Agreement.

                                   SECTION 12
                   DISTRIBUTION ON TERMINATION OF PARTNERSHIP

          12.l  Liquidation.  On  dissolution  of the  Partnership,  the General
Partner  (or,  in the  absence  of a  General  Partner,  a  liquidating  trustee
appointed by the Limited  Partner) shall wind up the affairs of the Partnership,
liquidate the  Partnership  assets,  and pay the debts of the Partnership in the
following order:

               (a)  Those  owing  to  third-party  creditors,  in the  order  of
priority as provided by law;

               (b) Those owing to the General Partner in respect of compensation
or expense reimbursement provided for herein; and

               (c) Those owing to the General Partner other than for capital and
profits and the matters  described in (b) above including but not limited to any
loans from the General Partner to the Partnership.

               (d) To retire the balance of the Capital Accounts of the Partners

          12.2 Compliance With Liquidation Requirements of Regulation.

               (a) In the event  the  Partnership  is  "liquidated"  within  the
meaning of Regulations ss. 1.704-1 (b) (2) (ii) (g), (i) distributions  shall be
made (if such  liquidation  constitutes a dissolution of the Partnership) to the
Partners who have positive  Capital  Accounts in compliance  with Regulation ss.
1.704-1 (b) (2) (ii) (b) (2), and (ii) if any  Partner's  Capital  Account has a
deficit  balance (after giving effect to all  contributions,  distributions  and
allocations  for all  taxable  years,  including  the  year  during  which  such
liquidation  occurs),  such  Partner  shall be  allocated  income in the  amount
necessary  to restore  such  deficit  balance to zero by the end of such taxable
year (or,  if  later,  within 90 days  after  the date of such  liquidation)  in
compliance with  Regulations  ss. 1.704-1 (b) (2) (ii) (b) (3).  Notwithstanding
anything  to the  contrary  in this  Agreement,  upon a  liquidation  within the
meaning of Section  1.704-1(b)(2)(ii)(g)  of the  Treasury  Regulations,  if any
Partner has a negative  Capital  Account  balance  (after  giving  effect to all
contributions,  distributions, allocations and other Capital Account adjustments
for all taxable years,

<PAGE>  
including  the year during which such  liquidation  occurs),  such Partner shall
have no obligation to make any  contribution to the capital of the  Partnership,
and the  negative  balance  of  such  Partner's  Capital  Account  shall  not be
considered  a debt owed by such  Partner  to the  Partnership's  or to any other
person for any purpose whatsoever.

               (b) Notwithstanding  anything in this Section 12 to the contrary,
if the  Partnership is liquidated for federal income tax purposes under Code ss.
708 (b) (1) (B) and the Partnership has not otherwise  dissolved pursuant to the
terms of this Agreement,  the assets of the Partnership  shall be deemed to have
been  distributed  to  the  then  Partners  in-kind  in  accordance  with  their
respective  positive  Capital  Accounts (as  determined  taking into account all
Profit or Loss deemed realized by the  Partnership  with respect to such in-kind
distribution) and immediately  thereafter  recontributed by such Partners to the
Partnership. Such termination shall be deemed to constitute a liquidation of the
Partnership  for  purposes of any  Partner's  obligation  to restore any deficit
balances in their Capital Accounts.

               (c) The Limited  Partners  shall look solely to the assets of the
Partnership for the return of their Capital Accounts and, if Partnership  assets
remaining  after the payment or  discharge of the debts and  liabilities  of the
Partnership  are not  sufficient  to return the Capital  Accounts of the Limited
Partners,  such  Limited  Partners  shall have no  recourse  against the General
Partner or any other Limited Partner.

          12.3 Time of  Liquidation.  A reasonable time shall be allowed for the
orderly  liquidation  of the  assets of the  Partnership  and the  discharge  of
liabilities to creditors so as to enable the Partnership to maximize the profits
or minimize the losses attendant upon a liquidation.

          12.4  Liquidation  Statement.  Each of the Partners shall be furnished
with a statement prepared or caused to be prepared by the General Partner, which
shall set forth the assets and  liabilities of the Partnership as of the date of
complete  liquidation.  Upon the General  Partner  complying  with the foregoing
distribution  plan, the Limited Partners shall cease to be such, and the General
Partner, as the remaining Partner of the Partnership, shall execute, acknowledge
and cause to be filed a  Certificate  of  Dissolution  in the time and manner as
required by the Act.

                                   SECTION 13
                                 INDEMNIFICATION

          13.1  Actions  by Third  Parties.  Subject to  Sections  13.2 and 13.3
below,  the  Partnership,  its receiver or its trustee,  shall  indemnify,  save
harmless and pay all judgments and claims  against the General  Partner from any
liability  or damage  incurred by reason of any act  performed  or omitted to be
performed  by the  General  Partner  in  connection  with  the  business  of the
Partnership,  including reasonable  attorneys' fees incurred by it in connection
with  the  defense  of any  action  based on any  such  act or  omission,  which
attorneys' fees may be paid as incurred,  including all such  liabilities  under
state and federal  securities  laws  (including  the  Securities Act of 1933) as
permitted  by law;  provided,  however,  that  the  General  Partner  must  have
determined in good faith and for reasonable  cause,  that such course of conduct
was in the best  interest  of the  Partnership.  If a claim for  indemnification
(other
<PAGE> 
than for expenses  incurred in a successful  defense) is asserted is against the
Partnership  by the General  Partner  under this  Agreement  or  otherwise,  the
Partnership  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 and
will be governed by the final adjudication of such issue.

          13.2 Actions Between Partners. In the event of any action by a Partner
or the Partnership against any other Partner, including a Partnership derivative
suit, the Partnership will indemnify,  save harmless and pay all expenses of the
Partner being sued,  including  attorneys'  fees incurred in the defense of said
action,  only if (i) such Partner being sued is  successful  in said action,  or
(ii) the action is settled  without  any  payment to the  plaintiff  before such
action is tried on its merits.

          13.3  Liability  of  a  Partner.  Notwithstanding  the  provisions  of
Sections 13.1 and 13.2, a Partner shall not be  exonerated  from or  indemnified
against any other liability arising out of or by reason of such Partner's fraud,
bad faith, intentional misconduct, gross negligence, breach of this Agreement or
any other liability if such exoneration or  indemnification is prohibited by law
or against public policy.  All judgments  against the  Partnership and a Partner
wherein the Partner is entitled to indemnification, may be satisfied solely from
Partnership assets.

                                   SECTION 14
                               GENERAL PROVISIONS

          14.1 Notices. All notices,  requests, demands and other communications
under this  Agreement  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 is  telecopied  or telexed to the person to whom  notice is to be
given,  or on the second  business day after mailing,  if mailed to the party to
whom notice is to be given, by first class mail,  postage prepaid,  and properly
addressed to the party at his address set forth in Section 4 of this  Agreement,
or any other  address  that any party may  designate  by  written  notice to the
others.

          14.2 Outside  Activities.  The General  Partner need not devote all of
its business time to the affairs of the Partnership, but shall devote so much of
its time and  attention  as is  necessary,  in the  reasonable  exercise  of the
General  Partner's  discretion,  to  manage  the  Partnership's  business.  Each
Partner,  General or Limited, hereby acknowledges that this Partnership pertains
solely to the  purposes  set forth in  section  2.5 above,  and to the  business
operations conducted in connection therewith.  Each Partner expressly recognizes
that the other Partners are or may be active in other real estate investment and
development transactions.  Nothing in this Agreement shall be construed so as to
grant any right,  privilege or option to a Partner to  participate in any manner
in any other  Partnership  venture  or  investment  in which the other  Partners
hereto now or hereafter may participate.  Each of the Partners  expressly waives
the doctrine of Partnership  opportunity and consents to investment by the other
Partners, and any officer, director,  stockholder,  associate or employee of any
Partnership or  corporation in which the other Partners shall be affiliated,  in
any real estate  investment,  development,  promotion,  purchase or sale without
consulting with the other Partners or the Partnership,  and without offering the
other Partners or the Partnership any, Interest in such other activity.
<PAGE>


          14.3  Survival of Rights.  This  Agreement  shall be binding  upon and
inure to the benefit of the Partners and their respective heirs, legatees, legal
representatives, successors and assigns.

          14.4 Amendment. This Agreement may not be amended, modified or changed
except  by the  unanimous  affirmative  vote  of the  General  and  the  Limited
Partners.

          14.5  Headings.  The  captions of the  Articles  and  Sections of this
Agreement are for  convenience  only and shall not be deemed part of the context
of this Agreement.

          14.6 Agreement in Counterparts. This Agreement may be executed by each
of the Partners on separate  counterparts,  all of which, taken together,  shall
constitute  one (1) agreement to be effective as of the day and year first above
written.

          14.7  Governing  Law. This  Agreement  shall be governed and construed
according to the laws of the State of Arizona.

          14.8 Time. Time is of the essence of this Agreement.

          14.9  Additional  Documents.  Each  Partner,  upon the  request of the
others, agrees to perform any further acts and execute and deliver any documents
which may be reasonably necessary to carry out the provisions of this Agreement.

          14.10 Validity.  If any portion of this Agreement be declared  invalid
and  unenforceable,  then such portion shall be deemed to be severable from this
Agreement and shall not affect the remainder hereof.

          14.11  Pronouns.  All pronouns  and any  variations  thereof  shall be
deemed to refer to the masculine, feminine or neuter, singular or plural, as the
identity of the person, persons, entity or entities may require.

          14.12 Authority.  Each person executing this Partnership  Agreement on
behalf of a party hereto  represents  and  warrants  that he or she has the full
right and authority to do so, and that such action has been fully  authorized by
all requisite corporate/Partnership action by, for and on behalf of such party.

                  EXECUTED as of the date set forth above.

                                   GENERAL PARTNER:

                                   LOMACASI RESORT INCORPORATED an
                                   Arizona corporation
                                   By: /s/ Joseph P. Martori
                                      ----------------------
                                   Its:  Chairman

<PAGE>

                                   LIMITED PARTNERS:

                                   THE SEDONA LAND COMPANY, a Nevada corporation

                                   By:   /s/ Malcolm  Gentry
                                      --------------------
                                   Its:  Agent
                                         Limited Partner:  15.0%


                                   THE CURTIS TRUST

                                   By:   /s/ Marth Jo Curtis 3/1/96 Trustee
                                         ----------------------------------
                                   Its:  Trustee
                                         Limited Partner 10.0%


                                February 27, 1996


VIA FACSIMILE
Mr. Malcolm Gentry
Lomacasi Resort
880 N. Hwy 89A
Sedona, AZ  86336

Re:     First Amended Certificate of Limited Partnership
        and Amended Agreement of the Sedona
        Real Estate Limited Partnership #1

Dear Malcolm:

        I have  previously  transmitted  to you via  facsimile  a  draft  of the
above-captioned agreement (the "Partnership Agreement").

        The following sets forth our collateral  understandings  relating to the
prospective  operation of the Lomacasi Resort (the "Resort") and, in due course,
its conversion to a timeshare project:

(1)     You,  Malcolm  Gentry,  will serve  as project manager of the Resort and
        reside at the Resort in a cottage acceptable to the General Partner. For
        the time being,  at least,  it is understood that you will reside in the
        main house. Your monthly salary shall be $2,000 per month, $800 of which
        shall be payable to you in cash and the balance  ($1,200)  of which,  in
        addition to your participation in the profits of the partnership,  shall
        be credited to your Capital Account under the Partnership Agreement. You
        shall  report  to  Edd  Zielinski,   Executive  Vice  President  of  ILX
        Incorporated  ("ILX") or otherwise as he directs.  Your Capital  Account
        will be debited with any amounts paid by the partnership,  subsequent to
        March 1, 1996, to Janette Harvey and/or any assignee  arising under that
        certain  Promissory  Note in the amount of $110,000  dated  November 28,
        1995.

(2)     Martha  Jo Curtis  shall  serve the  Resort  and ILX in an  advertising,
        public relations and real estate brokerage capacity as from time to time
        directed by Edd Zielinski. Her monthly salary shall be $2,500 per month,
        $1,000 of which shall be payable to her in cash and the balance ($1,500)
        of  which,  in  addition  to its  participation  in the  profits  of the
        partnership,  shall be  credited  to the  Capital  Account of the Curtis
        Trust under the Partnership Agreement.

(3)     The General Partner will initially  contribute $25,000 to the capital of
        the  partnership.  Additionally,  it will loan funds to the  partnership
        initially  and from time to time at an interest rate of 12.5% to provide
        cash flow to the  partnership,  if necessary,  to conduct its day to day
        business.

(4)     You have informed me, or I have  otherwise  learned,  that the following
        sums will be due from the partnership  upon execution of the Partnership
        Agreement:

        (a)    First Trust Deed - January and February 1996           $13,800.00
               payments plus late charges

        (b)    Third Trust Deed - January and February 1996             9,557.72
               payments

        (c)    Other Payables:
                       Painting Contractor            $1,850.00
                       Mitsubishi Television           3,000.00
                       Insurance                       1,100.00
                       Legal Counsel                   2,000.00         7,950.00
                                                       --------        ---------
               TOTAL:                                                 $31,307.72

        You have  indicated  that  there  are  "merchant  account  funds" in the
approximate amount of $7,000 to offset a portion of the above payables. It is my
understanding  that all other  payables are current.  Assuming  that we are in a
position to close,  effective  March 1, 1996,  we should have an  accounting  of
proceeds  on hand  and any  receivables  accrued  and  payables  incurred  as of
February 29, 1996. Thereafter,  we will require an accounting of your results of
operations for the months of January and February 1996.

        If you have any questions concerning this letter, please call me at your
earliest convenience. If you and Martha Jo are in approval, please so signify in
the space provided below.

                                Yours very truly,

                                /s/  Joseph P. Martori
                                ----------------------
                                Joseph P. Martori
                                Duly Authorized Representative
                                of Lomacasi Resort Incorporated

ACCEPTED AND APPROVED:


/s/ Malcolm Gentry 3-1-96
- -------------------------
Malcolm Gentry

/s/ Martha Jo Curtis 3/1/96
- ---------------------------
Martha Jo Curtis


CLN# 4322518425/75/91

                             MODIFICATION AGREEMENT
                             ----------------------

DATE:         October 4, 1995
- ----
PARTIES:      Borrower:    ILX, INCORPORATED, an Arizona corporation
- -------
              Bank:        BANK ONE, ARIZONA, NA, a national banking association


RECITALS:
- --------

     A. Bank has extended to Borrower credit ("Loan") in the principal amount of
$500,000.00  pursuant  to the Loan  Agreement,  dated  October  4,  1994  ("Loan
Agreement"),  and  evidenced  by the  Promissory  Note,  dated  October  4, 1994
("Note"). The unpaid principal of the Loan as of the date hereof is $500,000.00.

     B. The Loan is unsecured.

     C. The Note and the Loan  Agreement,  any arbitration  resolution,  and all
other agreements,  documents, and instruments evidencing, securing, or otherwise
relating to the Loan, are sometimes referred to individually and collectively as
the "Loan Documents".

     D. Borrower has requested  that Bank modify the Loan and the Loan Documents
as  provided  herein.  Bank is  willing  to so  modify  the  Loan  and the  Loan
Documents, subject to the terms and conditions herein.

AGREEMENT:
- ---------

For good and valuable  consideration,  the receipt and  sufficiency of which are
hereby acknowledged, Borrower and Bank agree as follows:

1.  ACCURACY OF RECITALS.
    --------------------

Borrower acknowledges the accuracy of the Recitals.

2.  MODIFICATION OF LOAN DOCUMENTS.
    ------------------------------

     2.1 The Loan Documents are modified as follows:

        2.1.1  Interest  on the  Loan  and the  Note  shall  be due and  payable
commencing  on  November  1,  1995,  and  continuing  on the  same  day of  each
successive month thereafter until the maturity date. No payments of principal of
the Loan and the Note shall be due and payable until the maturity date.

        2.1.2 The Commitment expiration date of the Loan and the Note is changed
from October 4, 1995, to April 4, 1997.

        2.1.3 The  Maturity  Date of the Loan and the Note is changed from April
4, 1996, to April 4, 1997. On the Maturity Date,  Borrower shall pay to Bank the
unpaid principal,  accrued and unpaid interest, and all other amounts payable by
Borrower under the Loan Documents as modified herein.

    2.2 Each of the Loan  Documents  is modified  to provide  that it shall be a
default or an event of default  thereunder if Borrower shall fail to comply with
any of the covenants of Borrower herein or if any  representation or warranty by
Borrower  herein is materially  incomplete,  incorrect,  or misleading as of the
date hereof.

    2.3 Each reference in the Loan Documents to any of the Loan Documents  shall
be a reference to such document as modified herein.

3.  RATIFICATION OF LOAN DOCUMENTS AND COLLATERAL.
    ---------------------------------------------

The Loan  Documents  are  ratified  and affirmed by Borrower and shall remain in
full force and effect as modified herein. Any property or rights to or interests
in property  granted as security in the Loan Documents  shall remain as security
for the Loan and the obligations of Borrower in the Loan Documents.

4.  BORROWER REPRESENTATIONS AND WARRANTIES.
    ---------------------------------------

Borrower represents and warrants to Bank:

    4.1 No  default  or event of  default  under  any of the Loan  Documents  as
modified herein,  nor any event,  that, with the giving of notice or the passage
of time or both,  would be a  default  or an event  of  default  under  the Loan
Documents as modified herein has occurred and is continuing.

    4.2 There has been no material adverse change in the financial  condition of
Borrower or any other person whose  financial  statement  has been  delivered to
Bank in  connection  with the Loan  from the  most  recent  financial  statement
received by Bank.

    4.3 Each and all  representations  and  warranties  of  Borrower in the Loan
Documents are accurate on the date hereof.

    4.4  Borrower  has no claims,  counterclaims,  defenses,  or  set-offs  with
respect to the Loan or the Loan Documents as modified herein.

    4.5. The Loan Documents as modified herein are the legal, valid, and binding
obligation of Borrower,  enforceable  against  Borrower in accordance with their
terms.

    4.6  Borrower  is  validly  existing  under  the  laws of the  State  of its
formation or  organization  and has the requisite power and authority to execute
and deliver this Agreement and to perform the Loan Documents as modified herein.
The execution and delivery of this  Agreement  and the  performance  of the Loan
Documents as modified herein have been duly  authorized by all requisite  action
by or on behalf of Borrower. This Agreement has been duly executed and delivered
on behalf of Borrower.

5.  BORROWER COVENANTS.
    ------------------

Borrower covenants with Bank:

    5.1 Borrower shall  execute,  deliver,  and provide to Bank such  additional
agreements,  documents,  and  instruments  as  reasonably  required  by  Bank to
effectuate the intent of this Agreement.

    5.2 Borrower fully,  finally,  and forever  releases and discharges Bank and
its  successors,   assigns,   directors,   officers,   employees,   agents,  and
representatives  from any and all  actions,  causes of  action,  claims,  debts,
demands, liabilities, obligations, and suits, of whatever kind or nature, in law
or equity of Borrower,  whether now known or unknown to Borrower, (i) in respect
of the Loan, the Loan Documents,  or the actions or omissions of Bank in respect
of the Loan or the Loan Documents and (ii) arising from events  occurring  prior
to the date of this Agreement.

    5.3  Contemporaneously  with the execution  and delivery of this  Agreement,
Borrower has paid to bank:

        5.3.1 All accrued and unpaid  interest  under the Note and all  amounts,
other than interest and  principal,  due and payable by Borrower  under the Loan
Documents as of the date hereof.

        5.3.2 All the internal and external costs and expenses  incurred by Bank
in connection with this Agreement  (including,  without  limitation,  inside and
outside attorneys, title, filing, and recording costs, expenses, and fees).

        5.3.3 A documentation fee of $150.00.

6.  EXECUTION AND DELIVERY OF AGREEMENT BY BANK.
    -------------------------------------------

Bank  shall  not be bound by this  Agreement  until  (i) Bank has  executed  and
delivered this Agreement,  (ii) Borrower has performed all of the obligations of
Borrower  under  this  Agreement  to be  performed  contemporaneously  with  the
execution  and  delivery  of this  Agreement,  and  (iii) if  required  by Bank,
Borrower and any guarantor(s) of the Loan have executed and delivered to Bank an
arbitration resolution.

7.  INTEGRATION, ENTIRE AGREEMENT, CHANGE, DISCHARGE, TERMINATION, OR WAIVER.
    ------------------------------------------------------------------------

The Loan  Documents as modified  herein contain the complete  understanding  and
agreement  of Borrower and Bank in respect of the Loan and  supersede  all prior
representations,   warranties,  agreements,  arrangements,  understandings,  and
negotiations.  No  provision  of the Loan  Documents  as modified  herein may be
changed,  discharged,  supplemented,  terminated,  or waived except in a writing
signed by the parties thereto.

8.  BINDING EFFECT.
    --------------

The Loan  Documents as modified  herein shall be binding upon and shall inure to
the benefit of Borrower and Bank and their respective successors and assigns.

9.  CHOICE OF LAW
    -------------

This Agreement shall be governed by and construed in accordance with the laws of
the State of Arizona, without giving effect to conflicts of law principles.

10. COUNTERPART EXECUTION.
    ---------------------

This Agreement may be executed in one or more counterparts,  each of which shall
be deemed an original and all of which  together  shall  constitute  one and the
same  document.  Signature  pages  may be  detached  from the  counterparts  and
attached to a single copy of this Agreement to physically form one document.

DATED as of the date first above stated.

                               ILX, INCORPORATED,
                               an Arizona corporation


                               By  /s/  Joseph P. Martori
                               --------------------------
                               Name Joseph P. Martori
                               Title Chairman/President


                               BANK ONE, ARIZONA, NA
                               a national banking association


                               By  /s/  Scott A. Smith
                               -----------------------
                               Name Scott A. Smith
                               Title Assistant Vice President



                        ILX INCORPORATED SUBSIDIARY LIST
                                 (As of 3/13/96)
Note: All are wholly-owned unless otherwise noted *

Corporate Entities:
Genesis  Investment Group, Inc., an Arizona corporation
         Capital Reserve Fund, Inc.
         Harbor Southwest Development, Inc., an Arizona corporation
         High Income Fund, Inc., an Arizona corporation
         Laveen Properties, Inc., an Arizona corporation
         Lomacasi Resort Incorporated, an Arizona Corporation
         Pilot Service Corp., an Arizona corporation
         Short Term Fund, Inc., an Arizona corporation
         Syracuse Project Incorporated, an Arizona corporation
Golden Eagle Realty, Inc., a Colorado corporation
Golden Eagle Resort, Inc., an Arizona corporation
ILE Florida, Inc., an Arizona corporation
         Southern Vacations, Inc., a Florida corporation
ILE Sedona Incorporated, an Arizona corporation  
Kohl's Ranch Water Company, an Arizona corporation 
Red Rock Collection Incorporated, an Arizona corporation 
Red Rock Worldwide Incorporated, an Arizona corporation   
SHI Health Institute Incorporated, an Arizona corporation 
Varsity Clubs of America Incorporated, an Arizona corporation
         VCA Iowa Incorporated, an Arizona corporation
         VCA Management Incorporated, an Arizona corporation
         VCA South Bend Incorporated, an Arizona corporation
         VCA Tucson Incorporated, an Arizona corporation

Partnerships/Joint Ventures:
*Los Abrigados Partners Limited Partnership, an Arizona limited partnership
         Note: ILE Sedona Incorporated is General Partner (70%); and ILX
         Incorporated is Class A Limited Partner(7.5%)
*Orangemen Club Limited Partnership, a New York limited partnership
         Note: Syracuse Project Incorporated is General Partner (80%)
*The Sedona Real Estate Limited Partnership #1, an Arizona limited partnership
         Note: Lomacasi Resort Incorporated is General Partner (75%)

Non-Profit Entities:
Golden Eagle Resort Condominium Association, Inc., a Colorado non-profit 
       corporation
Kohl's Ranch Owners Association, an Arizona non-profit corporation
Sedona Vacation Club Incorporated, an Arizona non-profit corporation
Varsity Clubs of America--Iowa Chapter, an Arizona non-profit corporation
Varsity Clubs of America--Norman, Oklahoma, an Arizona non-profit corporation
Varsity Clubs of America--South Bend Chapter, an Arizona non-profit corporation
Varsity Clubs of America--Tucson Chapter, an Arizona non-profit corporation

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
                    THE  SCHEDULE   CONTAINS   SUMMARY   FINANCIAL   INFORMATION
                    EXTRACTED   FROM   THE   REGISTRANTS   DECEMBER   31,   1995
                    CONSOLIDATED  BALANCE  SHEET AND  CONSOLIDATED  STATEMENT OF
                    OPERATIONS  FOR THE YEAR ENDED 1995 AND IS  QUALIFIED IN ITS
                    ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS
 
</LEGEND>
<CIK>                                              819551
<NAME>                                   ILX INCORPORATED
<MULTIPLIER>                                            1
<CURRENCY>                                    U.S.DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-mos
<FISCAL-YEAR-END>                             DEC-31-1995 
<PERIOD-START>                                JAN-01-1995 
<PERIOD-END>                                  DEC-31-1995 
<EXCHANGE-RATE>                                         1 
<CASH>                                          3,746,518  
<SECURITIES>                                            0          
<RECEIVABLES>                                  11,196,387 
<ALLOWANCES>                                    2,410,900  
<INVENTORY>                                    19,856,055 
<CURRENT-ASSETS>                               37,209,860 
<PP&E>                                          1,454,069  
<DEPRECIATION>                                    618,584    
<TOTAL-ASSETS>                                 37,752,513 
<CURRENT-LIABILITIES>                           4,106,798  
<BONDS>                                        15,027,857 
                                   0          
                                     1,515,134  
<COMMON>                                        9,297,343  
<OTHER-SE>                                         35,190     
<TOTAL-LIABILITY-AND-EQUITY>                   37,752,513 
<SALES>                                        21,353,758 
<TOTAL-REVENUES>                               32,079,049 
<CGS>                                           7,825,662  
<TOTAL-COSTS>                                  25,520,613 
<OTHER-EXPENSES>                                4,106,180  
<LOSS-PROVISION>                                1,235,417  
<INTEREST-EXPENSE>                              1,265,227  
<INCOME-PRETAX>                                   578,693    
<INCOME-TAX>                                     (547,216)    
<INCOME-CONTINUING>                               624,663    
<DISCONTINUED>                                          0          
<EXTRAORDINARY>                                         0         
<CHANGES>                                               0          
<NET-INCOME>                                      624,663     
<EPS-PRIMARY>                                         .05        
<EPS-DILUTED>                                         .05
                                                       
                                               

</TABLE>


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