ILX RESORTS INC
10-Q, 1998-08-14
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: GALAXY FOODS CO, 10-Q, 1998-08-14
Next: NATIONAL REALTY L P, 10-Q, 1998-08-14



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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


For The Quarter Ended June 30, 1998             Commission File Number 001-13855
                      -------------                                    ---------


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


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

          2111 East Highland Avenue, Suite 210, Phoenix, Arizona 85016
          ------------------------------------------------------------
                    (Address of principal executive offices)

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

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

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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                              Yes  X          No
                                                  ---            ---

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

                Class                           Outstanding at June 30, 1998
- --------------------------------------          ----------------------------
   Common Stock, without par value                   4,216,893 shares
<PAGE>
                                     PART I

ITEM 1.   FINANCIAL STATEMENTS

                    ILX RESORTS INCORPORATED AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                          December 31,      June 30,
                                                                              1997           1998
                                                                          ------------    ------------
                                                                                          (Unaudited)
<S>                                                                       <C>             <C>         
                                     ASSETS
     Cash and cash equivalents                                            $  3,226,038    $  3,173,778
     Notes receivable, net                                                  15,861,621      17,826,619
     Resort property held for Vacation Ownership Interest sales             14,666,658      20,610,309
     Resort property under development                                       2,943,936            --
     Land held for sale                                                      1,557,498       1,593,009
     Deferred assets                                                           289,009         254,227
     Property and equipment, net                                             3,472,899       4,034,114
     Deferred income taxes                                                     304,430            --
     Other assets                                                            1,400,224       1,698,131
                                                                          ------------    ------------

         TOTAL ASSETS                                                     $ 43,722,313    $ 49,190,187
                                                                          ============    ============

                      LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
     Accounts payable                                                     $  2,830,375    $  1,593,112
     Accrued and other liabilities                                           2,220,566       1,488,372
     Notes payable                                                          19,884,479      17,064,358
     Notes payable to affiliates                                             2,166,100       2,050,073
     Income taxes payable                                                         --           137,570
                                                                          ------------    ------------

         Total liabilities                                                  27,101,520      22,333,485
                                                                          ------------    ------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY

     Preferred stock, $10 par value; 10,000,000 shares authorized;
       380,468 shares issued and outstanding; liquidation preference of
       $  3,804,680                                                          1,384,891       1,384,891

     Common stock, no par value; 30,000,000 shares authorized;
       2,692,433 and 4,332,533 shares issued                                10,267,667      19,962,338

     Treasury stock, at cost, 103,060 and 115,640 shares                      (652,587)       (728,288)

     Additional paid in capital                                                 79,450          79,450

     Retained earnings                                                       5,541,372       6,158,311
                                                                          ------------    ------------

         Total shareholders' equity                                         16,620,793      26,856,702
                                                                          ------------    ------------

              TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                  $ 43,722,313    $ 49,190,187
                                                                          ============    ============
</TABLE>
                 See notes to consolidated financial statements
                                        2
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                 Three months ended June 30,   Six months ended June 30,
                                                 ---------------------------   -------------------------
                                                      1997          1998          1997          1998
                                                   -----------   -----------   -----------   -----------
<S>                                                <C>           <C>           <C>           <C>        
TIMESHARE REVENUES:
     Sales of Vacation Ownership 
         Interests                                 $ 5,846,579   $ 5,686,991   $10,937,875   $11,247,814
     Resort operating revenue                        2,801,978     3,068,945     5,229,764     5,587,278
     Interest income                                   294,031       485,666       558,754       933,673
                                                   -----------   -----------   -----------   -----------
         Total timeshare revenues                    8,942,588     9,241,602    16,726,393    17,768,765
                                                   -----------   -----------   -----------   -----------

COST OF SALES AND OPERATING EXPENSES:
     Cost of Vacation Ownership
         Interests sold                                851,327       816,875     1,516,981     1,608,317
     Cost of resort operations                       2,550,141     2,933,587     5,094,727     5,548,727
     Sales and marketing                             3,332,044     3,488,551     6,141,997     6,819,821
     General and administrative                        676,755       617,308     1,470,402     1,277,680
     Provision for doubtful accounts                   170,823       167,913       317,593       330,182
     Depreciation and amortization                      95,198        97,892       208,278       184,510
                                                   -----------   -----------   -----------   -----------
Total cost of sales and operating 
     expenses                                        7,676,288     8,122,126    14,749,978    15,769,237
                                                   -----------   -----------   -----------   -----------

Timeshare operating income                           1,266,300     1,119,476     1,976,415     1,999,528

Income from land and other, net                          5,052         3,252         9,584        17,540
                                                   -----------   -----------   -----------   -----------

Total operating income                               1,271,352     1,122,728     1,985,999     2,017,068

Interest expense                                       472,177       401,618       935,762       907,133
                                                   -----------   -----------   -----------   -----------

Income before income taxes and 
     minority interests                                799,175       721,110     1,050,237     1,109,935

Income tax expense                                     281,884       289,000       352,457       445,000
                                                   -----------   -----------   -----------   -----------

Income before minority interests                       517,291       432,110       697,780       664,935

Minority interests                                      94,468          --         168,753          --
                                                   -----------   -----------   -----------   -----------

NET INCOME                                         $   422,823   $   432,110   $   529,027   $   664,935
                                                   ===========   ===========   ===========   ===========

NET INCOME PER SHARE

     Basic                                         $      0.15   $      0.10   $      0.19   $      0.19
                                                   ===========   ===========   ===========   ===========

     Diluted                                       $      0.15   $      0.10   $      0.19   $      0.19
                                                   ===========   ===========   ===========   ===========
</TABLE>
                 See notes to consolidated financial statements
                                        3
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                     Six months ended June 30,
                                                                     -------------------------
                                                                         1997           1998
                                                                     -----------    -----------
<S>                                                                  <C>            <C>        
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income                                                       $   529,027    $   664,935
    Adjustments to reconcile net income to net cash provided by
       (used in) operating activities:
       Undistributed minority interest                                   168,478           --
       Deferred income taxes                                             316,359        442,000
       Provision for doubtful accounts                                   317,593        330,182
       Depreciation and amortization                                     208,278        184,510
       Amortization of guarantee fees                                     45,850         35,675
       Gain on settlement of liability                                   (98,705)          --
       Change in assets and liabilities:
          Decrease (increase) in resort property held for Vacation
               Ownership Interest sales                                  790,834     (2,999,715)
          Increase in resort property under development                 (137,539)          --
          Increase in land held for sale                                  (3,572)       (35,511)
          Increase in other assets                                      (173,161)      (235,207)
          Decrease in accounts payable                                  (531,466)    (1,237,263)
          Increase (decrease) in accrued and other liabilities           315,596       (608,073)
                                                                     -----------    -----------

Net cash provided by (used in) operating activities                    1,747,572     (3,458,467)
                                                                     -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Notes receivable, net                                             (2,660,127)    (2,295,180)
    Increase in deferred assets                                          (54,434)          (893)
    Purchases of property and equipment, net                              (2,570)      (733,425)
                                                                     -----------    -----------

Net cash used in investing activities                                 (2,717,131)    (3,029,498)
                                                                     -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from notes payable                                        1,238,048      7,040,435
    Principal payments on notes payable                               (2,016,166)    (9,860,556)
    Principal payments on notes payable to affiliates                   (137,433)      (157,627)
    Net proceeds from issuance of common stock                            39,875      9,537,150
    Redemption of common stock                                              --          (75,701)
    Preferred stock dividend payments                                         (7)       (47,996)
                                                                     -----------    -----------

Net cash (used in) provided by financing activities                     (875,683)     6,435,705
                                                                     -----------    -----------

DECREASE IN CASH AND CASH EQUIVALENTS                                 (1,845,242)       (52,260)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                       3,523,047      3,226,038
                                                                     -----------    -----------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                           $ 1,677,805    $ 3,173,778
                                                                     ===========    ===========
</TABLE>
                 See notes to consolidated financial statements
                                        4
<PAGE>
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

Note 1. Summary of Significant Accounting Policies

Principles of Consolidation and Business Activities

         The  consolidated  financial  statements  include  the  accounts of ILX
Resorts  Incorporated,  formerly  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 accompanying  unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information  and the  instructions  to Form  10-Q and  Rule  10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
notes  required  by  generally  accepted  accounting   principles  for  complete
financial  statements.  In  the  opinion  of  management,  all  adjustments  and
reclassifications  considered  necessary for a fair and comparable  presentation
have been included and are of a normal recurring  nature.  Operating results for
the three and six months ended June 30, 1998 are not  necessarily  indicative of
the results  that may be expected for the year ending  December  31,  1998.  The
accompanying  financial  statements  should  be read  in  conjunction  with  the
Company's most recent audited financial statements.

         The  Company's  significant  business  activities  include  developing,
operating,  marketing and financing  ownership  interests  ("Vacation  Ownership
Interests") in resort properties located in Arizona, Colorado,  Florida, Indiana
and Mexico.  The Company's  operations  also include  marketing of skin and hair
care products, which are not considered significant to resort operations.

Reverse Stock Split

         On January 9, 1998, the Company's shareholders approved an amendment to
the Company's  Articles of Incorporation to effect a one-for-five  reverse stock
split of the  Company's  issued  and  outstanding  shares of common  stock.  The
reverse  stock  split  has  been  retroactively  reflected  in the  accompanying
financial statements.

Revenue Recognition

         Revenue from sales of Vacation  Ownership  Interests is  recognized  in
accordance with Statement of Financial  Accounting  Standard No. 66,  Accounting
for Sales of Real Estate ("SFAS 66"). No sales are recognized until such time as
a minimum of 10% of the purchase  price has been received in cash, the statutory
rescission period has expired,  the buyer is committed to continued  payments of
the  remaining  purchase  price and the Company has been  released of all future
obligations  for the  Vacation  Ownership  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.

Consolidated Statements of Cash Flows

         Cash equivalents are liquid  investments  with an original  maturity of
three months or less. The following  summarizes interest paid, income taxes paid
and capitalized interest.

                       Three Months Ended June 30,    Six Months Ended June 30,
                       ---------------------------   --------------------------
                           1997            1998         1997            1998   
                       ----------       ----------   ----------      ----------
                                                                               
Interest paid          $  403,000       $  602,000   $  939,000      $1,141,000
Income taxes paid      $     --         $     --     $     --        $    3,000
Capitalized interest   $   40,000       $  178,000   $   86,000      $  323,000
                                                                              
                                        5
<PAGE>
                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                                   (continued)

Resort Property Under Development

         Resort property under development  totaling  $2,943,936 at December 31,
1997 was  reclassified as resort property held for Vacation  Ownership  Interest
Sales as of June 30, 1998 in  conjunction  with the  substantial  completion  of
construction. The resort opened to revenue paying guests in July 1998.

Accounting Matters

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
130,  "Reporting  Comprehensive  Income"  ("SFAS 130"),  which was effective for
financial   statements  for  periods  beginning  after  December  15,  1997  and
establishes  standards for reporting and display of comprehensive income and its
components   (revenues,   expenses,   gains  and   losses)  in  a  full  set  of
general-purpose  financial  statements.  The Company  adopted  SFAS 130 in 1998.
There were no items of other  comprehensive  income,  as that term is defined in
SFAS 130, in the three and six months ended June 30, 1997 or June 30, 1998.

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
131, "Disclosure about Segments of an Enterprise and Related Information" ("SFAS
131"), which is effective for fiscal years beginning after December 15, 1997 and
establishes  standards  for the way  that  public  business  enterprises  report
information about operating segments in annual financial statements and requires
that those enterprises  report selected  information about operating segments in
interim financial reports issued to shareholders.  It also establishes standards
for related disclosures about products and services, geographic areas, and major
customers.

         In June 1998, the Financial  Accounting Standards Board issued SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities" (SFAS 133"),
which is effective for the Company in 2000. SFAS No. 133 requires that an entity
recognize all  derivatives  as either assets or liabilities in the balance sheet
and measure those instruments at fair value. The standard also provides specific
guidance for accounting for derivatives  designated as hedging instruments.  The
Company is  currently  evaluating  what  impact this  standard  will have on its
financial statements.

Reclassifications

         The  financial  statements  for  1997  have  been  reclassified  to  be
consistent with the 1998 presentation.

Note 2. Notes Payable

         In June 1998,  the Company  entered  into a borrowing  agreement  under
which it may borrow up to $40 million against eligible  receivables through June
2002.  The terms of the  agreement  provide for  borrowing at prime plus 1.5% to
prime plus 1.75%,  with a maturity date of June 11, 2007. A commitment fee of 1%
is payable as amounts are advanced under the line.

         In June 1998, the Company  acquired  residential real estate in Sedona,
Arizona for $308,000  for which it paid  $58,000 in cash and  borrowed  $250,000
secured by a deed of trust.  The note bears  interest  at 8.5%,  and  matures in
2003.

Note 3. Net Income Per Share

         In  accordance  with SFAS No. 128,  "Earnings Per Share," the following
presents the computation of basic and diluted net income per share:

                           Basic Net Income Per Share
<TABLE>
<CAPTION>
                                                  Three Months Ended June 30,    Six Months Ended June 30,
                                                  ---------------------------    -------------------------
                                                     1997            1998          1997           1998
                                                  -----------    -----------    -----------    -----------
<S>                                               <C>            <C>            <C>            <C>        
Net income                                        $   422,823    $   432,110    $   529,027    $   664,935
Less: Series A preferred stock dividends              (11,974)       (12,000)       (23,947)       (24,000)
Series C convertible preferred stock cumulation
    share dividends                                    (8,859)        (8,568)       (17,719)       (16,892)
                                                  -----------    -----------    -----------    -----------
Net income available to common stockholders -
    basic                                         $   401,990    $   411,542    $   487,361    $   624,043
                                                  ===========    ===========    ===========    ===========
Weighted average shares of common stock
    outstanding - basic                             2,614,396      4,047,463      2,609,737      3,331,751
                                                  ===========    ===========    ===========    ===========

Basic net income per share                        $      0.15    $      0.10    $      0.19    $      0.19
                                                  ===========    ===========    ===========    ===========
</TABLE>
                                       6
<PAGE>
                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                                   (continued)

                          Diluted Net Income Per Share
<TABLE>
<CAPTION>
                                                   Three Months Ended June 30,    Six Months Ended June 30,
                                                   ---------------------------    -------------------------
                                                      1997            1998          1997           1998
                                                   -----------    -----------    -----------    -----------
<S>                                                <C>            <C>            <C>            <C>        
Net income                                          $   422,823    $   432,110    $   529,027    $   664,935
Less: Series A preferred stock dividends                (11,974)       (12,000)       (23,947)       (24,000)
                                                    -----------    -----------    -----------    -----------
Net income available to common stockholders -
    diluted                                         $   410,849    $   420,110    $   505,080    $   640,935
                                                    ===========    ===========    ===========    ===========
Weighted average shares of common stock
    outstanding                                       2,614,396      4,047,463      2,609,737      3,331,751
Add: Convertible preferred stock (Series B and C)
    dilutive effect                                     112,100        110,541        113,210        110,541
                                                    -----------    -----------    -----------    -----------
Weighted average shares of common stock
      outstanding - dilutive                          2,726,496      4,158,004      2,722,947      3,442,292
                                                    ===========    ===========    ===========    ===========

Diluted net income per share                        $      0.15    $      0.10    $      0.19    $      0.19
                                                    ===========    ===========    ===========    ===========
</TABLE>

         Stock options and warrants to purchase  157,200  shares of common stock
at prices  ranging from $6.75 per share to $8.125 per share were  outstanding at
June 30, 1998 but were not included in the computation of diluted net income per
share because the options' and warrants'  exercise  prices were greater than the
average  market price of common  shares.  These  options and warrants  expire at
various dates between 1998 and 2004.

Note 4. Shareholders' Equity

         During the first quarter of 1998,  the Company  issued 28,100 shares of
restricted  common  stock,  valued at $82,521,  to  employees  in  exchange  for
services provided. In February 1998, the Company issued 12,000 shares, valued at
$75,000,  to EVEREN  Securities,  Inc., for investment  banking and underwriting
services (see Note 5).

Note 5. Common Stock Offering

         In April 1998, the Company sold,  through a public offering,  1,400,000
shares of its common stock at a price of $6.75;  EVEREN  Securities,  Inc.,  the
underwriter  of the  offering,  also  exercised  its  overallotment  option  and
purchased an additional  200,000 shares at a price of $6.75,  for total proceeds
of $10,800,000.  Proceeds of the offering,  net of the costs of the underwriting
(including  a  7%  underwriting   discount,   professional  fees,  printing  and
promotional costs totaling $1,262,850), were recorded as common stock.

Note 6. Other

         In June 1998,  the Company  entered into an agreement to acquire  1,500
one-week, 25-year right-to-use Vacation Ownership Interests to be constructed on
land adjacent to a full service  resort in San Carlos,  Mexico.  Such  interests
will be contributed to Premiere  Vacation Club in exchange for  participation in
the profits of Premiere Vacation Club as provided in the agreement.

The following  discussion of the  Company's  financial  condition and results of
operations includes certain forward-looking  statements.  When used in this Form
10-Q, the words "estimate,"  "projection,"  "intend,"  "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  the
forward-looking statements set forth below. The Company undertakes no obligation
to publicly  update or revise any of the  forward-looking  statements  contained
herein.
                                       7
<PAGE>
   Management's Discussion and Analysis of Financial Condition and Results of
                                   Operations

Overview

         ILX  Resorts  Incorporated  was  formed in 1986 to enter  the  Vacation
Ownership  Interest  business.  The Company generates revenue primarily from the
sale and financing of Vacation Ownership  Interests.  The Company also generates
revenue  from the rental of its unused or unsold  inventory  of units at the ILX
Resorts and from the sale of food,  beverages or other services at such resorts.
The Company  currently  owns five resorts in Arizona,  one in Indiana and one in
Colorado.

         The Company  recognizes  revenue  from the sale of  Vacation  Ownership
Interests  at such  time as a  minimum  of 10% of the  purchase  price  has been
received in cash,  the  statutory  rescission  period has expired,  the buyer is
committed  to  continued  payments  of the  remaining  purchase  price  and  the
Company's  future  obligations  for the Vacation  Ownership  Interests have been
released.  Resort operating revenues are recorded as the rooms are rented or the
services are performed.

         Costs  associated  with the  acquisition  and  development  of Vacation
Ownership  Interests,  including  carrying costs such as interest and taxes, are
capitalized  and  amortized  to cost  of  sales  as the  respective  revenue  is
recognized.

Results of Operations

         The following  table sets forth certain  operating  information for the
Company:
<TABLE>
<CAPTION>
                                                 Three Months Ended June 30,        Six Months Ended June 30,
                                                 ---------------------------       ---------------------------
                                                     1997          1998                1997           1998
                                                 ------------   ------------       ------------   ------------
<S>                                                 <C>           <C>                 <C>             <C>   
As a percentage of total timeshare 
revenues:
     Sales of Vacation Ownership Interests           65.4%         61.5%               65.4%           63.3%
     Resort operating revenue                        31.3%         33.2%               31.3%           31.4%
     Interest income                                  3.3%          5.3%                3.3%            5.3%
                                                    ------        ------              ------          ------
     Total timeshare revenues                       100.0%        100.0%              100.0%          100.0%
                                                    ======        ======              ======          ======

As a percentage of sales of Vacation 
Ownership Interests:
     Cost of Vacation Ownership Interests 
         sold                                        14.6%         14.4%               13.9%           14.3%
     Sales and marketing                             57.0%         61.3%               56.2%           60.6%
     Provision for doubtful accounts                  2.9%          3.0%                2.9%            2.9%
     Contribution margin percentage from 
         sale of Vacation Ownership 
         Interests (1)                               25.5%         21.3%               27.1%           22.1%

As a percentage of resort operating 
revenue:
     Cost of resort operations                       91.0%         95.6%               97.4%           99.3%

As a percentage of total timeshare 
revenues:
     General and administrative                       7.6%          6.7%                8.8%            7.2%
     Depreciation and amortization                    1.1%          1.1%                1.2%            1.0%
     Timeshare operating income                      14.2%         12.1%               11.8%           11.3%
</TABLE>
                                        8
<PAGE>
   Management's Discussion and Analysis of Financial Condition and Results of
                                   Operations
                                   (continued)
<TABLE>
<CAPTION>
Selected operating data:
<S>    <C>                                            <C>           <C>                 <C>             <C>
     Vacation Ownership Interests sold (2) 
       (3)                                            382           386                 709             762
     Average sales price per Vacation 
         Ownership Interest sold (excluding 
         revenues from Upgrades) (2)              $13,181       $12,963             $13,021         $12,919
     Average sales price per Vacation 
         Ownership Interest sold (including 
         revenues from Upgrades) (2)              $15,305       $14,752             $15,427         $14,771
</TABLE>

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

(1)    Defined as: the sum of Vacation Ownership Interest sales less the cost of
       Vacation Ownership  Interests sold less sales and marketing expenses less
       a provision for doubtful accounts, divided by sales of Vacation Ownership
       Interests.

(2)    Reflects all Vacation Ownership Interests on an annual basis.

(3)    Vacation  Ownership  Interests consist of 178 annual and 408 biennial for
       the three  months ended June 30, 1997 and 180 annual and 411 biennial for
       the three months ended June 30, 1998, and 341 annual and 736 biennial for
       the six months  ended June 30, 1997 and 360 annual and 803  biennial  for
       the six months ended June 30, 1998.

Comparison  of the Three and Six Months Ended June 30, 1997 to the Three and Six
Months Ended June 30, 1998

         Sales of  Vacation  Ownership  Interests  decreased  3% or  $159,588 to
$5,686,991  for the three months ended June 30, 1998,  from  $5,846,579  for the
same period in 1997 and  increased  3% or $309,939  to  $11,247,814  for the six
months  ended June 30, 1998 from  $10,937,875  for the same period in 1997.  The
variations  in sales  reflect a decline  in sales from the South Bend and Sedona
sales  offices as a result of fewer tours  generated  to those  offices,  net of
sales from the Tucson sales  office,  which  opened in August 1997.  The average
sales price per  Vacation  Ownership  Interest  sold  (excluding  revenues  from
Upgrades) was comparable between periods.

         The number of Vacation Ownership Interests sold were comparable between
years for the three  months  ended June 30 and  increased  8% to 762 for the six
months  ended  June 30,  1998  from 709 for the same  period  in 1997.  Sales of
Vacation  Ownership  Interests  in the three and six months ended June 30, 1998,
included 411 and 803 biennial Vacation Ownership Interests (counted as 205.5 and
401.5  annual  Vacation  Ownership  Interests)  compared to 408 and 736 biennial
Vacation  Ownership  Interests (counted as 204 and 368 annual Vacation Ownership
Interests) for the same periods in 1997, respectively.

         The  decrease in tour flow to the South Bend sales  office in the first
half of 1998 was due to the  termination  of the  marketing  company  which  had
provided  the  majority  of  tours to the  sales  office,  in favor of  internal
generation of tours.  Fewer tours have been generated  during the transition and
start-up periods of these new programs. Tour flow to the Sedona sales office has
decreased  due to increasing  competition  for tours in the Phoenix  market.  In
response  to this  trend,  the Company  has sought  approval  in  California  to
generate  tours to its Sedona sales  office,  and such  approval was received in
July 1998. The Company  intends to begin  marketing into  California late in the
third quarter.

         Upgrade  revenue,   included  in  Vacation  Ownership  Interest  sales,
decreased 15% to $689,812 for the three months ended June 30, 1998 from $811,525
for the same period in 1997 and decreased  17% to $1,409,825  for the six months
ended June 30, 1998 from  $1,705,951 for the same period in 1997, as a result of
limiting other programs in anticipation of introduction of the Premiere Vacation
Club,  which  was  delayed  beyond  its  expected  start  date due to  delays in
regulatory  approval.  Approval  was  received  late in the second  quarter  and
marketing of this new product to existing  owners began in the last few weeks of
the quarter.  Also,  in 1997 a greater  proportion of Upgrades were by owners of
Golden Eagle Vacation  Ownership  Interests  which have a higher  trade-in value
than the Company's other properties.  Upgrades generally do not involve the sale
of  additional   Vacation  Ownership  Interests  (merely  their  exchange)  and,
therefore, such Upgrades increase the average sales
                                       9
<PAGE>
   Management's Discussion and Analysis of Financial Condition and Results of
                                   Operations
                                   (continued)

price per Vacation  Ownership  Interest sold. The reduced upgrade revenue due to
the delayed  Premiere  Vacation Club  promotion and the change in upgrade mix to
include  fewer Golden Eagle owners  resulted in lower  average  sales prices per
Vacation Ownership  Interest sold (including  Upgrades) of $14,752 for the three
months  ended June 30, 1998 from $15,305 for the same period in 1997 and $14,771
for the six months ended June 30, 1998 from $15,427 for the same period in 1997.

         Resort operating revenues increased 10% and 7% or $266,967 and $357,514
to $3,068,945 and $5,587,278 for the three and six month periods ending June 30,
1998, respectively, reflecting increases in sales of food and beverage and other
amenities at Kohl's Ranch Lodge and  increases in occupancy at Varsity  Clubs of
America - South Bend Chapter.

         The  increases in cost of resort  operations  as a percentage of resort
operating  revenue for both the three and six month  periods ended June 30, 1998
are a result of initial  operating  costs of  Varsity  Clubs of America - Tucson
Chapter, which opened to revenue paying guests in July 1998.

         Interest  income  increased  65% to $485,666 for the three months ended
June 30, 1998 from  $294,031  for the same period in 1997 and  increased  67% to
$933,673  for the six months  ended  June 30,  1998 from  $558,754  for the same
period in 1997 as a result of the  increase  in customer  notes  retained by the
Company and  increases in interest  rates charged by the Company on its customer
notes.

         Cost of Vacation  Ownership  Interests sold as a percentage of Vacation
Ownership Interest sales are comparable between periods.

         Sales and  marketing  as a  percentage  of sales of Vacation  Ownership
Interests increased to 61% for the three and six months ended June 30, 1998 from
57% and 56% for the same periods in 1997, respectively,  due to reduced tours to
the South Bend sales office as a result of transition  from the utilization of a
major  outside  vendor of tours to  internal  generation  of tours as  discussed
above,  and the increased  costs of generating  tours to the Sedona sales office
due in part to the inclement  weather  (during the first quarter of 1998) and in
part to increasing  costs of generating  tours from the Phoenix market.  In July
1998 the Company  received  regulatory  authority to market in California to its
Sedona  sales office and intends to begin  marketing  for the first time in that
state late in the third quarter.

         The  provision  for  doubtful  accounts  as a  percentage  of  Vacation
Ownership Interest sales remained comparable between years.

         General and  administrative  expenses  decreased 9% to $617,308 for the
three months  ended June 30, 1998 from  $676,755 for the same period in 1997 and
decreased  13% to  $1,277,680  for the six  months  ended  June  30,  1998  from
$1,470,402  for the same  period in 1997.  General and  administrative  expenses
decreased as a percentage  of total  timeshare  revenues to 7% for the three and
six months  ended June 30, 1998  compared  to 8% and 9% for the same  periods in
1997,  respectively.  These decreases were primarily due to the recognition of a
gain on the write off of an accrued  liability in the second quarter of 1998 and
a reduction in property tax expense  related to  successful  appeals of property
tax assessments in the first quarter of 1998.

         Interest  expense  decreased 15% to $401,618 for the three months ended
June 30,  1998 from  $472,177  for the same period in 1997 and  decreased  3% to
$907,133  for the six months  ended  June 30,  1998 from  $935,762  for the same
period in 1997,  reflecting  reductions in  borrowings in the second  quarter of
1998 from the use of proceeds of the follow-on  offering of the Company's common
stock, net of an increase in borrowings  against notes receivable as the Company
retains  and  borrows  against,  rather  than  sells,  a greater  portion of its
customer notes receivable.

         Income tax expense as a  percentage  of pre-tax  income net of minority
interests is comparable between years.

         The  elimination of minority  interests in 1998 is due to the buyout by
the Company of the LAP minority interest in August 1997.
                                       10
<PAGE>
   Management's Discussion and Analysis of Financial Condition and Results of
                                   Operations
                                   (continued)

Liquidity and Capital Resources

Sources of Cash

         The  Company  generates  cash  primarily  from  the  sale  of  Vacation
Ownership Interests (including  Upgrades),  the financing of customer notes from
such sales and resort operations.  During the six months ended June 30, 1997 and
1998,  cash provided by (used in) operations  was  $1,747,572 and  $(3,458,467),
respectively.  The negative cash flow for the six months ended June 30, 1998 was
due primarily to the  construction of Varsity Clubs of America - Tucson Chapter,
which  was  financed  in large  part  through  a  construction  loan  and  lease
financing.  Because  the  Company  uses  significant  amounts  of  cash  in  the
development and marketing of Vacation Ownership Interests, but collects the cash
on the customer notes receivable over a long period of time,  borrowing  against
and/or selling receivables is a necessary part of its normal operations.

         For  regular   federal  income  tax  purposes,   the  Company   reports
substantially all of its non-factored financed Vacation Ownership Interest sales
under  the  installment  method.  Under  the  installment  method,  the  Company
recognizes  income on sales of Vacation  Ownership  Interests  only when cash is
received by the Company in the form of a down payment,  as installment  payments
or from proceeds from the sale of the customer  note. The deferral of income tax
liability conserves cash resources on a current basis.  Interest may be imposed,
however,  on the amount of tax attributable to the installment  payments for the
period  beginning  on the date of sale and ending on the date the related tax is
paid.  If the Company is otherwise  not subject to tax in a particular  year, no
interest  is imposed  since the  interest  is based on the amount of tax paid in
that year. The consolidated  financial  statements do not contain an accrual for
any interest  expense that would be paid on the  deferred  taxes  related to the
installment method, as the interest expense is not estimable.

         At  December  31,  1997,  the  Company,   excluding  Genesis,  had  NOL
carryforwards  of $4.8  million,  which expire in 2001 through 2012. At December
31,  1997,  Genesis had federal NOL  carryforwards  of $1.9  million,  which are
limited  as to usage  because  they arise from  built-in  losses of an  acquired
company.  In addition,  such losses can only be utilized through the earnings of
Genesis  and are limited to a maximum of  $189,000  per year.  To the extent the
entire  $189,000 is not utilized in a given year,  the difference may be carried
forward to future years. Any unused Genesis NOLs will expire in 2008.

         In addition,  Section 382 of the Code imposes additional limitations on
the  utilization of NOLs by a corporation  following  various types of ownership
changes,  which result in more than a 50% change in  ownership of a  corporation
within a  three-year  period.  Such  changes  may result  from new Common  Stock
issuances  by the Company or changes  occurring  as a result of filings with the
Securities  and Exchange  Commission of Schedules 13D and 13G by holders of more
than 5% of the Common Stock, whether involving the acquisition or disposition of
Common Stock. If such a subsequent change occurs, the limitations of Section 382
would  apply  and may  limit or deny the  future  utilization  of the NOL by the
Company, which could result in the Company paying substantial additional federal
and state taxes.

Uses of Cash

         Investing  activities  typically  reflect a net use of cash  because of
capital  additions  and loans to  customers  in  connection  with the  Company's
Vacation Ownership Interest sales. Net cash used in investing activities for the
six  months  ended  June  30,  1997  and 1998  was  $2,717,131  and  $3,029,498,
respectively.

         The Company  requires funds to finance the acquisitions of property for
future resort  development and to further develop the existing resorts,  as well
as to make capital  improvements and support current operations.  During the six
months ended June 30, 1998 the Company was constructing Varsity Clubs of America
- - Tucson  Chapter,  which was  complete in July 1998.  During that  period,  the
Company  borrowed  $3,438,076  on  its  construction  financing  commitment  and
$800,200 on its lease commitment for this property.

         Customer  defaults have a significant  impact on cash  available to the
Company from financing  customer notes  receivables in that notes which are more
than 60 to 90 days past due are not  eligible as  collateral.  As a 
                                       11
<PAGE>
   Management's Discussion and Analysis of Financial Condition and Results of
                                   Operations
                                   (continued)

result,  the Company in effect must repay  borrowings  against such notes or buy
back such notes if they were sold with recourse. 

Credit Facilities and Capital

         The  Company  has  agreements  with  financial  institutions  for total
commitments  aggregating  $25.0 million under which the Company may sell certain
of its customer notes.  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.  Notes may be sold at discounts or premiums to yield the
consumer market rate as defined by the financial institution.  At June 30, 1998,
approximately $12.7 million was available under these commitments.

         The Company also has financing  commitments  aggregating  $42.0 million
whereby the Company may borrow against notes  receivable  pledged as collateral.
These  borrowings  bear interest at a rate of prime plus 1.5% to prime plus 5.0%
and  expire  at  various  dates  from  2002  through  2003.  At June  30,  1998,
approximately  $39.5 million is available under these  commitments.  The Company
has a written  commitment  for an additional  $10.0 million of notes  receivable
financing that is subject to final documentation.

         In April 1998, the Company sold,  through a public offering,  1,400,000
shares of its common stock at a price of $6.75;  EVEREN  Securities,  Inc.,  the
underwriter  of the  offering,  also  exercised  its  overallotment  option  and
purchased an additional  200,000 shares at a price of $6.75,  for total proceeds
of $10,800,000.  Proceeds of the offering,  net of the costs of the underwriting
(including  a  7%  underwriting   discount,   professional  fees,  printing  and
promotional costs totaling $1,262,850), were recorded as common stock.

         In the future, the Company may negotiate  additional credit facilities,
issue corporate debt, issue equity securities,  or any combination of the above.
Any debt incurred or issued by the Company may be secured or unsecured, may bear
interest  at fixed or  variable  rates of  interest,  and may be subject to such
terms as management  deems prudent.  There is no assurance that the Company will
be able to secure  additional  corporate  debt or  equity  at or beyond  current
levels or that the Company will be able to maintain its current level of debt.

         The Company believes available borrowing  capacity,  together with cash
generated from operations,  will be sufficient to meet the Company's  liquidity,
operating and capital requirements for at least the next 12 months.

Other

         In June 1998,  the Company  entered into an agreement to acquire  1,500
one-week, 25-year right-to-use Vacation Ownership Interests to be constructed on
land adjacent to a full service  resort in San Carlos,  Mexico.  Such  interests
will be contributed to Premiere  Vacation Club in exchange for  participation in
the profits of Premiere Vacation Club as provided in the agreement.

Seasonality

         The Company's  revenues are moderately  seasonal with the volume of ILX
Owners,  hotel  guests and Vacation  Ownership  Interest  exchange  participants
typically  greatest  in the second and third  fiscal  quarters.  As the  Company
expands into new markets and geographic locations it may experience increased or
additional  seasonality dynamics which may cause the Company's operating results
to fluctuate.

Year 2000 Issues

         As with other  organizations,  some of the Company's  computer programs
were originally  designed to recognize  calendar years by their last two digits.
Calculations performed using these truncated fields would not work properly with
dates from the year 2000 and beyond. The Company has initiated efforts to remedy
this  situation and expects all programs to be corrected and tested prior to the
year 2000.  The  incremental  costs of this  project are not  expected to have a
material effect on the Company's consolidated financial statements or results of
operations.
                                       12
<PAGE>
   Management's Discussion and Analysis of Financial Condition and Results of
                                   Operations
                                   (continued)

Inflation

         Inflation  and  changing  prices have not had a material  impact on the
Company's revenues,  operating income and net income during any of the Company's
three most recent  fiscal  years or the three or six months ended June 30, 1998.
However,  to the extent  inflationary trends affect short-term interest rates, a
portion of the Company's debt service costs may be affected as well as the rates
the Company charges on its customer notes.
                                       13
<PAGE>
                                     Part II

Item I.       Legal Proceedings

              None

Item II.      Changes in Securities and Use of Proceeds

              None

Item III.     Defaults Upon Senior Securities

              None

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

              None

Item V.       Other Information

              None

Item VI.      Exhibits and Reports on Form 8-K

              (i)  Exhibits

                  Exhibit No.         Description
                  -----------         -----------


                       10-1           Secured Line of Credit  Lending  Agreement
                                      between Litchfield  Financial  Corporation
                                      and   ILX   Resorts   Incorporated,    Los
                                      Abrigados Partners Limited Partnership and
                                      Premiere Development Incorporated dated as
                                      of June 12, 1998 (filed herewith)

                      10-2            Secured  Line of  Credit  Promissory  Note
                                      between Litchfield  Financial  Corporation
                                      and   ILX   Resorts   Incorporated,    Los
                                      Abrigados Partners Limited Partnership and
                                      Premiere Development Incorporated dated as
                                      of June 12, 1998 (filed herewith)

                      10-3            Business   Agreement   among  ILX  Resorts
                                      Incorporated,  Premiere  Vacation Club and
                                      Premiere   Development   Incorporated  and
                                      Treasures of the Sea of Cortez,  Promotora
                                      de  Inversion  Turistica,  Immobiliaria  y
                                      Hotelera Los  Algodones  and  Immobiliaria
                                      Cerro  Pelon  dated  as of  June  8,  1998
                                      (filed herewith)

                      27-1            Financial Data Schedule (filed herewith)

             (ii) Reports on Form 8-K

                None
                                       14
<PAGE>
                                   SIGNATURES





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



                            ILX RESORTS INCORPORATED
                                  (Registrant)




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




                               /s/ Nancy J. Stone
                         --------------------------------
                                 Nancy J. Stone
                                    President




                              /s/ Stephen W. Morgan
                         --------------------------------
                                Stephen W. Morgan
                             Chief Financial Officer
                            and Senior Vice President


Date:  As of August 10, 1998
                                       15
<PAGE>
                                  EXHIBIT INDEX


No.               Description
- ---               -----------


10-1              Secured Line of Credit Lending  Agreement  between  Litchfield
                  Financial  Corporation  and  ILX  Resorts  Incorporated,   Los
                  Abrigados   Partners   Limited    Partnership   and   Premiere
                  Development  Incorporated  dated  as of June 12,  1998  (filed
                  herewith)

10-2              Secured  Line of Credit  Promissory  Note  between  Litchfield
                  Financial  Corporation  and  ILX  Resorts  Incorporated,   Los
                  Abrigados   Partners   Limited    Partnership   and   Premiere
                  Development  Incorporated  dated  as of June 12,  1998  (filed
                  herewith)

10-3              Business  Agreement among ILX Resorts  Incorporated,  Premiere
                  Vacation  Club  and  Premiere  Development   Incorporated  and
                  Treasures  of  the  Sea  of  Cortez,  Promotora  de  Inversion
                  Turistica,   Immobiliaria   y  Hotelera  Los   Algodones   and
                  Immobiliaria  Cerro  Pelon  dated  as of June 8,  1998  (filed
                  herewith)

27-1              Financial Data Schedule (filed herewith)

                                       16

Exhibit 10-1

                             SECURED LINE OF CREDIT
                                LENDING AGREEMENT
                   (ILX Resorts Incorporated-Global Facility)


          THIS SECURED LINE OF CREDIT LENDING  AGREEMENT  ("Agreement") is dated
this 12th day of June,  1998,  and is entered  into by and  between  ILX RESORTS
INCORPORATED,   an  Arizona   corporation,   LOS  ABRIGADOS   PARTNERS   LIMITED
PARTNERSHIP,   an  Arizona  limited   partnership,   and  PREMIERE   DEVELOPMENT
INCORPORATED, an Arizona corporation,  having their principal places of business
at 2111 East Highland Avenue,  Suite 210, Phoenix,  Arizona 85016 (collectively,
"Borrower"),  and LITCHFIELD FINANCIAL CORPORATION,  a Massachusetts corporation
having its  western  division  offices at 13701 West Jewell  Avenue,  Suite 200,
Lakewood, Colorado 80228 ("Lender"), under the following facts:

                                    RECITALS:

         WHEREAS,  the  Borrower is the owner,  developer  and  marketer of that
certain  timeshare  development  projects  located  in the  states  of  Arizona,
Colorado and Indiana; and

         WHEREAS,   the  Borrower  owns  and  will  subsequently  be  generating
portfolios of purchase money  receivables  originated  from its timeshare  sales
operations which it desires to pledge to Lender,  along with other collateral as
is more fully described herein, which shall serve to secure Borrower's repayment
of a loan of even date herewith to be advanced by Lender; and

         WHEREAS, the parties hereto desire to be legally bound by the terms and
conditions of this Agreement along with all exhibits attached hereto and related
contractual  agreements referenced herein, the terms and conditions of which are
incorporated herein by this reference;

         NOW, THEREFORE, for and in consideration of the foregoing Recitals, and
the covenants and agreements  hereinafter  set forth and other good and valuable
consideration,   the  legal   adequacy  and   sufficiency  of  which  is  hereby
acknowledged,  the parties hereto,  intending to be legally bound hereby, hereby
agree:

         1.   DEFINITIONS.
              ------------

         In  addition  to  the  definitions   set  forth  in  the   introductory
paragraphs,  the  following  terms  shall  have the  following  meanings  unless
otherwise agreed.

         "Account" means each and every promissory note,  installment land sales
contract, or other evidence of indebtedness, along with all security of whatever
nature securing the repayment of same including,  without limitation,  all deeds
of trust,  mortgages  and/or  other debt  securing  instruments  executed by any
Account  Debtor,  which  is  originated  by  Borrower  in  connection  with  its
development  and sale of  Timesharing  Interests to Account  Debtors  within the
Project at retail and in Borrower's ordinary course of business.
<PAGE>
         "Account  Debtor"  means any Person who is or who may become  obligated
under, with respect to, or on account of an Account whether as the maker thereof
or as a guarantor thereto.

         "Advance"  means  each and  every  advance  of  principal  by Lender to
Borrower.

         "Amortization  Period" means that period of time which begins after the
expiration of the Borrowing Period during which all Obligations  shall be repaid
in sixty (60) equal and fully amortizing  monthly  installments,  with the first
such installment  becoming due and payable one month after the expiration of the
Borrowing  Period and with  successive  installments  becoming  due and  payable
monthly thereafter until all Obligations  hereunder are paid in full;  provided,
however,  that  all  Obligations  owing  hereunder,  if not paid  sooner,  shall
immediately become due and payable in full on or before the Maturity Date.

         "Borrowing  Base" means an amount equal to ninety  percent (90%) of the
then unpaid  total  aggregate  outstanding  principal  balance of all  Qualified
Pledged Accounts.

         "Borrowing  Period" means the forty-eight  (48) month period  following
the Closing Date.

         "Business  Day" means any day which is not a Saturday,  Sunday or other
day on which national banks are authorized or required to close.

         "Closing Date" means the date of this Agreement.

         "Club"  means  the  Premiere   Vacation  Club,  an  Arizona   nonprofit
corporation,  which is the owner of certain Timesharing Interests located within
the  Project and which  allows for the use of said  Timesharing  Interests  on a
first come, first served membership basis.

         "Collateral"   means  the  Pledged  Accounts;   the  Credit  Agreement;
Borrower's books and records as they pertain to the Pledged Accounts;  all other
collateral  referenced in the Credit  Agreement;  and the proceeds and products,
whether tangible or intangible, of any of the foregoing.

         "Collateral Assignment of Management, Marketing and Exchange Contracts"
means that  agreement  executed by Borrower in favor of Lender in which Borrower
collaterally  assigns to Lender all of the Borrower's rights, title and interest
in and to the  management,  marketing and exchange  contracts which Borrower has
executed regarding the operation, management and administration of the Project.

         "Collateral Assignment of Deeds of Trust" means that agreement executed
by Borrower in favor of Lender in which Borrower  collaterally assigns to Lender
all of the Borrower's rights, title and interest in and to those deeds of trust,
mortgages or debt  securing  instruments  which secure  repayment of the Pledged
Accounts.
                                       2
<PAGE>
          "Collateral  Assignment  of  Promissory  Notes"  means that  agreement
executed by Borrower in favor of Lender in which Borrower  collaterally  assigns
to Lender all of the Borrower's rights, title and interest in and to the Pledged
Accounts.

         "Credit Agreement"  collectively  means all agreements  executed by and
between  Lender and  Borrower  pertaining  to the  establishment  of the lending
relationship described herein, including,  without limitation,  the Secured Line
of Credit Lending Agreement, Line of Credit Note, Pledge and Security Agreement,
Collateral  Assignment of Promissory  Notes,  Collateral  Assignment of Deeds of
Trust,  Collateral  Assignment of Management,  Marketing and Exchange  Contract,
Custodial Agreement, Servicing Agreement, and Escrow Agreement.

         "Custodial  Agreement" means that agreement of even date herewith which
has been executed by the Borrower and the Lender and the Custodian.

         "Custodian"  means  that  party  designated  as such  in the  Custodial
Agreement.

         "Cut-Off Date" means ________________________ , 1998.

         "Daily  Balance" means the amount of an Obligation owed at the end of a
given day.

         "Delinquent  Account"  means any Pledged  Account which is  eighty-nine
(89) days or more contractually delinquent.

         "End-Loan  Documents" means those documents executed by Account Debtors
in connection  with their purchase of  Timesharing  Interests at the Project and
their  financing of the purchase  prices  thereof  which  include:  (a) original
promissory  note or contract for deed;  (b) original deed of trust,  mortgage or
debt securing  instrument,  if  applicable;  (c) copy of original  public report
receipt;  (d) proof of down payment;  (e) servicing and  delinquency  accounting
records; (f) along with all other documents which Lender may reasonably request.

         "Event of Default"  means the  occurrence  of those  events as are more
fully described in Paragraph 24, hereof.

         "GAAP" mean generally accepted accounting  principals as in effect from
time to time in the United States, consistently applied.

         "Hazardous   Materials"  means  (a)  those  substances  as  defined  as
"hazardous  substances,"  "hazardous  materials," "toxic  substances," or "solid
waste" in CERCLA,  RCRA,  and the Hazardous  Materials,  Transportation  Act, 49
U.S.C.  Section  1801 et.  seq.,  and in the  regulations  promulgated  pursuant
thereto;  (b)  those  substances  designated  as a "hazard  substance"  under or
pursuant to the Federal  Water  Pollution  Control Act, 33 U.S.C.  ss. 1257,  et
seq., and in the regulations  promulgated pursuant thereto; (c) those substances
listed in the United States Department of  Transportation  Table (40 CFR 172.101
and  amendments  thereto)  or by the  Environmental  Protection  Agency  (or any
successor  agency)  as  hazardous  substances  (40 CFR Part  302 and  amendments
thereto); and (d) such
                                       3
<PAGE>
other  substances and materials which are classified as hazardous or toxic under
any local, state or federal statute, rule or regulation of any nature.

         "Lender   Expenses"   means   costs  or  expenses   (including   taxes,
photocopying,  notarization,  telecommunication and insurance premiums) required
to be paid by Borrower  under the Credit  Agreement that are paid or advanced by
Lender;  documentation,  filing,  recording,  publication,  appraisal, lock box,
custodial,  loan servicing fees paid to Servicer; costs and expenses incurred by
Lender in the  disbursement  of funds or incurred by Lender  resulting  from the
dishonor of checks; costs and expenses paid or incurred by Lender to correct any
default  or  enforce  any  provision  of the  Credit  Agreement,  or in  gaining
possession of, maintaining,  handling,  preserving,  storing, shipping, selling,
preparing  for sale,  or  advertising  the  Collateral  for sale,  regardless of
whether a sale is  consummated;  costs  incurred  by Lender in  connection  with
work-out,  restructuring  or  related  discussions  or  litigation  incurred  in
connection with the enforcement of Lender's rights  hereunder and the protection
and liquidation of the Collateral;  costs and expenses paid or expenses of third
party  claims  or any other  suit paid or  incurred  by Lender in  enforcing  or
defending the Credit  Agreement;  and Lender's  reasonable  attorney's  fees and
expenses incurred in advising, structuring, drafting, reviewing,  administering,
amending,  terminating,   enforcing  (including  attorney's  fees  and  expenses
incurred in  connection  with a "workout,"  a  restructuring,  or an  insolvency
proceedings concerning Borrower or any guarantor of the Obligations), defending,
or concerning  the Credit  Agreement,  irrespective  of whether suit is brought.
Provided,  however,  in all  instances,  Lender  Expenses  shall be  limited  to
reasonable expenses which are reasonably  necessitated by Lender's  transactions
with  Borrowers  or as may  otherwise  be required in order to protect  Lender's
rights in and to the Collateral.

         "Line of Credit Note" means that  promissory  note in the original face
amount  of Forty  Million  Dollars  ($40,000,000)  of even date  herewith  which
evidences  certain of the Obligations  associated with the Credit  Agreement and
which provides for the manner of the repayment of the principal,  interest, fees
and other sums evidenced thereby.

         "Maturity  Date"  means that date which is one  hundred and eight (108)
months from and after the date of the Line of Credit Note.

         "Maximum  Line  Amount"   means  the  sum  of  Forty  Million   Dollars
($40,000,000).

         "Obligations" means all loans,  advances,  debts,  principal,  interest
(including any interest  that,  but for the  provisions of the Bankruptcy  Code,
would have accrued),  premiums,  liabilities  (including all amounts  charged to
Borrower's loan account pursuant to any agreement  authorizing  Lender to charge
Borrower's   loan   account),    obligations,    fees   (including   pre-payment
entitlements),  lease  payments,  guarantees,  covenants,  and  duties  owing by
Borrower to Lender of any kind and description (whether pursuant to or evidenced
by the Credit Agreement,  Line of Credit Note, or by any instrument, or pursuant
to any other agreement between Lender and Borrower,  and irrespective of whether
for the payment of money),  whether direct of indirect,  absolute or contingent,
due or to become due, now existing or hereafter arising, and including any debt,
liability,  or  obligation  owing from Borrower to third parties that Lender may
have obtained by assignment or otherwise, and
                                       4
<PAGE>
further  including  all interest not paid when due and all Lender  Expenses that
Borrower is required to pay or  reimburse  pursuant to the Line of Credit  Note,
the Credit Agreement, by law, or otherwise.

         "Person"  means  and  includes  natural  persons,   limited   liability
companies,   corporations,   limited  partnership,  general  partnership,  joint
ventures,   trusts,  land  trusts,  business  trusts,  or  other  organizations,
irrespective  of whether they are legal  entities,  and governments and agencies
and political subdivisions thereof.

         "Pledge and Security  Agreement"  means that agreement  executed by the
Borrower in favor of the Lender  pursuant to which the  Borrower  shall grant to
Lender a first and priority security interest in and to the Pledged Accounts and
the Collateral.

         "Pledged  Accounts"  means each and every Account which is delivered to
Lender pursuant to the terms of this Agreement.

         "Project"  collectively  means Los  Abrigados  Resort & Spa in  Sedona,
Arizona,  The Inn at Los  Abrigados  in Sedona,  Arizona,  Kohl's Ranch Lodge in
Payson, Arizona, Golden Eagle Resort in Estes Park, Colorado,  Roundhouse Resort
in Pinetop/Lakeside, Arizona, Varsity Clubs of America -- South Bend and Varsity
Clubs of America  -- Tucson,  along  with all  Timesharing  Interests  which are
deeded  to the Club and  which  form the  basis of the  Premiere  Vacation  Club
Membership Plan dated January 5, 1998, along with those other resort and Varsity
Clubs of America sites which  Borrower may develop  during the Borrowing  Period
and which may be  approved  by Lender  from time to time by means of  subsequent
written agreement.

         "Qualified  Pledged Account" means those Pledged Accounts that meet the
criteria set forth in Paragraph 8, hereof.

         "Reference  Rate" shall mean that rate of interest  which is designated
by the Wall Street  Journal,  Eastern  Edition,  as the nation's  average "prime
interest" rate on corporate loans at large U.S. money center  commercial  banks.
If more than one rate is  published  by the Wall  Street  Journal  as the "prime
rate," the highest of the published rates shall be used.  Should the Wall Street
Journal cease reporting said rate of interest,  then the Reference Rate shall be
deemed that rate of interest  designated by Citibank,  N.A. or its successors as
its "prime rate" of interest.

         "Servicer" means Concord Servicing Corporation.

         "Servicing  Agreement" means any loan servicing  agreement entered into
between Servicer,  Borrower,  and Lender respecting the agreement of Servicer to
serve as servicing agent for the Pledged Accounts.

         "Timesharing  Interest" means a legally identifiable undivided interest
in real  property  which is located  within the Project,  which is sold in a fee
simple  manner to an  Account  Debtor or which has been  subjected  to those use
rights as set forth in the Club constituent  documents and has been subjected to
a timeshare form of ownership and which vests in the Account Debtor the right to
use the overnight lodging and common area facilities of the Project for at least
seven (7) nights including
                                       5
<PAGE>
a weekend on either an annual or biennial basis or which  otherwise vests in the
Account Debtor  overnight  lodging and common area use rights for an alternative
period of time which Lender shall deem acceptable in Lender's sole discretion.

         "Timesharing  Interest  Purchaser" means the purchaser of a Timesharing
Interest at the Project.

         2.   THE LOAN AND TERMS OF PAYMENT.
              ------------------------------

              A.  Line of  Credit  Note.  Upon  Borrower's  compliance  with all
conditions precedent and terms and conditions as are set forth herein and in the
Credit  Agreement,  Lender  hereby  agrees to extend  credit  to  Borrower  in a
collective sum not to exceed Forty Million Dollars  ($40,000,000).  Concurrently
herewith,  Borrower  shall execute and deliver to Lender the Line of Credit Note
in the face amount of Forty  Million  Dollars  ($40,000,000).  The  indebtedness
evidenced  by the Line of Credit Note shall be paid by, among other  sources,  a
collateral  assignment of the  principal,  interest,  late charges and all other
sums  payable  from and on the Pledged  Accounts  and shall be secured by, among
other things,  the Deed of Trust,  and that other  Collateral and security as is
more fully described in the Credit Agreement.

              B. Term of Credit Facility. All Obligations  outstanding hereunder
shall be due and  payable at the  Maturity  Date,  subject  to  earlier  payment
through  amortization,  voluntary  or  mandatory  call  and/or  acceleration  as
provided in the Credit Agreement and in the Line of Credit Note. The Obligations
shall bear interest at the rate and pursuant to the terms and  conditions of the
Line of Credit Note.

              C. Advances of Principal.  Subject to Borrower's  compliance  with
the required terms and conditions of the Credit  Agreement,  Lender,  during the
Borrowing  Period,  agrees to make loans and  advances of  principal to Borrower
upon the pledge and physical  delivery to Lender of Pledged Accounts by Borrower
so long as, and to the extent that, the  Obligations  outstanding  (inclusive of
all  Advances)  do not exceed  either the  Borrowing  Base or the  Maximum  Line
Amount.  Advances made  pursuant to this  Paragraph 2 (D) shall not be made more
frequently  than weekly,  or in amounts less than $25,000 per Advance.  Borrower
shall be allowed to reborrow principal during the Borrowing Period at an advance
rate,  however,  which shall not exceed  ninety  percent  (90%) of the principal
amount of any Qualified Pledged Account which is pledged to Lender as collateral
for said  reborrowing.  Any  reborrowings  (those occurring after new borrowings
have first  aggregated  the  Maximum  Line  Amount)  shall not be subject to the
Origination Fee specified in Paragraph 2(G) below.

              D.  Maximum  Line  Amount.  At no such time  shall the  collective
principal amount of all Advances exceed the Maximum Line Amount.

              E. Interest Rates, Payment and Calculation.  All Obligations shall
bear interest, on a 360 day basis in accordance with the terms and conditions of
the Line of Credit Note.  Interest  shall begin to accrue on the date of any and
all Advances hereunder.
                                       6
<PAGE>
              Interest  hereunder  shall be due and  payable as  provided in the
Line of Credit Note.  Lender may charge such interest,  all Lender  Expenses (as
and when  incurred),  and all  installments  or other  payments due hereunder or
under the Credit  Agreement to  Borrower's  loan  account,  which  amounts shall
thereafter accrue interest at the then applicable rate of interest. Any interest
not paid when due shall be compounded by becoming a part of the Obligations, and
such  interest  shall  thereafter  accrue  interest at the rate then  applicable
hereunder.

              In no event shall the  interest  rate or rates  payable  under the
Credit  Agreement  and the Line of Credit Note,  plus any other  amounts paid in
connection  herewith,  exceed the highest rate permissible  under any law that a
court  of  competent   jurisdiction  shall,  in  a  final  determination,   deem
applicable.  Borrower and Lender, in executing the Credit Agreement and the Line
of Credit Note,  intend to legally  agree upon the rate or rates of interest and
manner of payment stated within it; provided,  however, that, anything contained
herein or in the Line of Credit Note to the  contrary  notwithstanding,  if said
rate or rates of  interest or manner of payment  exceeds  the maximum  allowable
under  applicable law, then,  ipso facto as of the date of the Credit  Agreement
and the Line of  Credit  Note,  Borrower  is and  shall be  liable  only for the
payment of such maximum rate of interest as allowed by law, and payment received
from  Borrower  in excess of such legal  maximum,  whenever  received,  shall be
applied to reduce the principal balance of the Obligations to the extent of such
excess.

              F. Crediting Payments;  Application of Collections.  On the Friday
of each week,  commencing  with the week following the week in which the Closing
Date occurred,  Lender will apply 100% of the funds  collected under all Pledged
Accounts  as of said dates,  first to any unpaid  Lender  Expenses,  then to the
payment  of  accrued  and  unpaid  interest  and  then to the  reduction  of the
principal  balance of the  Obligations.  The  crediting of  collections  against
Obligations   outstanding   shall  not  be  considered  a  payment  against  the
Obligations  unless any wire transfer is of immediately  available federal funds
and is made to the  appropriate  deposit  account  of Lender or unless and until
such check or other item of payment is honored when  presented for payment.  Any
Account  payments  received  directly  by  the  Borrower  shall  be  immediately
forwarded to the Lender. Should any check or item of payment not be honored when
presented  for  payment,  then  Borrower  shall be deemed  not to have made such
payment, and interest shall be recalculated accordingly.

              G.  Origination  Fee.  In  consideration  for  underwriting,   due
diligence and credit analysis services  rendered,  Borrower covenants and agrees
to pay Lender an origination  fee equal to one percent (1%) of each Five Million
Dollars  ($5,000,000),  or portion thereof,  of principal  advanced by Lender to
Borrower  pursuant to the terms of the Line of Credit Note, it being  understood
that Lender is  authorized  by Borrower  to deduct  this sum  directly  from any
Advance once the initial or any subsequent origination fee is earned if said sum
is not otherwise paid by Borrower.  In  illustration  of the  foregoing,  Lender
shall be  entitled  to  deduct  $50,000  from the  first  advance  of  principal
hereunder as its origination fee associated with the first $5,000,000 tranche of
principal  becoming subject to advance hereunder and Lender shall be entitled to
deduct  $50,000 once any principal is advanced from each  successive  $5,000,000
tranche of successive  principal becoming subject to advance  hereunder.  If not
otherwise paid in accordance  with the procedure  referenced  above,  the entire
origination  fee, or portion  thereof,  of one percent  (1%) of the Maximum Line
Amount  shall be due and  payable  in full at the  expiration  of the  Borrowing
Period. However, no Origination Fee
                                       7
<PAGE>
is due for any $5,000,000 tranche not commenced.  Conversely, the entire $50,000
increment is due for any $5,000,000 tranche commenced, but not completed.

         3.   CONDITIONS TO ADVANCES.
              -----------------------

              Conditions  to  Advances.  The  obligation  of  Lender to make any
Advance is subject to the  fulfillment,  to the  satisfaction  of Lender and its
counsel,  of each of the  following  conditions  on or  before  the  date of any
Advance:

              (a) With respect to the initial Advance, all of those documents as
are more fully  described on that closing agenda  attached  hereto as EXHIBIT A,
which collectively  constitute and comprise portions of the Credit Agreement are
in form and substance  satisfactory  to Lender and shall have been duly executed
by  all  parties  thereto,  with  the  signatures  properly  notarized  and  the
instruments  in proper form for  recordation,  as required,  and shall have been
recorded and/or delivered to Lender or Lender's agent, as appropriate.

              (b) All  conditions  set forth herein to the making of the initial
Advance shall have been satisfied on or before the Closing Date.

              (c) All representations  and warranties  contained herein shall be
true and correct as of the date of the  execution of the Credit  Agreement,  the
Closing Date and the date of Advance.

              (d) Borrower shall have executed such certificates and resolutions
as are required by Lender and will perform such other acts as may be required to
perfect Lender's security interests in the Collateral.

              (e) There shall be no Event of Default, then in existence,  or any
event or  occurrence  which with  notice,  the  passage  of time or both,  would
constitute an Event of Default.

              (f) Lender  reviewed  and  approved  sufficient  Pledged  Accounts
complying  with  the   requirements   of  Paragraph  8  herein  to  support  the
contemplated Advance.

              (g) Borrower  shall have  delivered and Lender shall have received
and approved all  certificates,  instruments and other additional  documents and
assurances as Lender may reasonably require and shall have the on-going right to
receive all other  documents from Borrower  which Lender may reasonably  require
and which shall be in furtherance of the intentions and goals of this agreement.

              (h)  Lender  has or shall  have  received  copies of  articles  of
partnership  or  incorporation  of Borrower  and a current  Certificate  of Good
Standing for Borrower issued by the appropriate  governmental  authority as well
as copies, if any, of Borrower's licenses or qualifications to do business.

              (i) With regard to the initial Advance, Lender shall have received
an executed  attorney opinion letter from legal counsel for Borrower in form and
substance satisfactory to Lender,
                                       8
<PAGE>
addressed to Lender in form and scope  satisfactory  to Lender and covering such
matters relating to Borrower,  the Pledged Accounts as Lender and its counsel in
their discretion may require.

              (j) With regard to any subsequent Advance, if Lender has reason to
believe that any material  change in any legal issue  affecting  the Project has
arisen,  Lender shall have received a reaffirmation  of the legal opinion issued
by  Borrower's  Counsel  as of the  Closing  Date  verifying  that no changes in
condition to said opinion or the facts or legal  conclusion  referenced  therein
have occurred.

              (k) Lender  shall have  received  satisfactory  evidence  that the
Pledged  Accounts are (i) exempt from or in compliance with applicable  statutes
and  regulations  governing  the sale of  timeshare  interests  or  operation of
timeshare  projects,  or that the business of Borrower  fully  complies with all
such  statutes  and  regulations,  (ii)  Borrower is in good  standing  with all
applicable governmental authorities,  and (iii) the Pledged Accounts comply with
all applicable federal, state, and local statutes, regulations and ordinances.

              (l)  Lender  shall  have  received  and  reasonably  reviewed  and
approved  all  documents  relating to the sale of  Timesharing  Interests in the
Project  including  without  limitation  all  regime  documents  and  amendments
thereto,  applicable  state timeshare  registrations,  forms of sales contracts,
disclosure  documents and property owner association  constituent  documents and
budgets.

              (m)  Lender or Escrow  Agent  shall  have  received  the  End-Loan
Documents  with  respect to each  Pledged  Account,  which shall have been fully
executed  by all  applicable  Account  Debtors,  and any  cross-outs,  erasures,
write-outs and  modifications  regarding any of the foregoing shall be initialed
by the Timeshare Purchaser.

              (n) Borrower shall have provided Lender with evidence of insurance
in place in an amount  sufficient to restore the improvements  upon the property
constituting  the Project to a usable  state.  At the time of execution  hereof,
Lender acknowledges that Borrower has provided proof of insurance satisfying the
foregoing requirements.

              (o) Borrower's net worth shall not decrease below $17,500,000.

              (p) There shall have been no material adverse change or threatened
adverse  change to the  financial  condition  of Borrower nor shall there be any
material adverse change in Borrower's business operations or the Project.

              (q)  Lender  shall have  received  verification  that the  Project
remains in continuing compliance with all local, state, and federal laws.

              (r)  Borrower  shall  have  paid  Lender  all  Lender's   Expenses
including,  without  limitation,  legal fees (but not more than  $5,000 for such
fees,  plus necessary  costs incurred) and  disbursements  of Lender's  counsel,
incurred by Lender in connection  with the subject loan, and the  preparation of
the Credit Agreement. Any unpaid reimbursement as provided in this paragraph may
be deducted by Lender from any Advance.
                                       9
<PAGE>
              (s) Borrower  shall be in material  compliance  with all financial
and protective  covenants and warranties and  representations of every nature as
may be found in  Borrower's  lending  agreements  with third  party  lenders and
Borrower shall not be in material  default in any term or condition of any other
agreement of whatever nature to which Borrower is a party.

              (t) Lender  must be  satisfied  that the  Project  is in  complete
accordance with all applicable zoning requirements.

              (u)  Borrower   shall   demonstrate   the  existence  of  adequate
Timesharing  Interest  inventory so as to meet all demands for usage as required
by Account Debtors.

              (v)  During  the  term of the  Credit  Agreement,  Borrower  shall
maintain a debt to equity ratio of not greater than 7 to 1.

         4.   ADVANCES.
              ---------

         Subject to the terms, limitations, and conditions herein, in the Credit
Agreement  and in the Line of Credit  Note,  Lender  agrees to advance  funds to
Borrower as follows:

              Procedures  for  Advances.  Advances  shall  be made no more  than
weekly  in a minimum  amount  of  $25,000  upon  receipt  by Lender of a written
request  for an  Advance  from  Borrower  received  by Lender at least  five (5)
Business  Days  prior  to the  requested  date  of the  Advance  and  Borrower's
compliance with all requirements as set forth herein and the satisfaction of all
criteria set forth herein regarding qualifying Accounts.

              Principal of Note. Upon making an Advance or receiving a repayment
of  principal  or  interest,  Lender  shall make such  entries in its records as
Lender may deem  necessary or  appropriate  to indicate  the amount  outstanding
under the Line of Credit  Note and the  Credit  Agreement  as  adjusted  for all
Advances hereunder.  In the absence of manifest error, Lender's records shall be
conclusive proof of the amount outstanding, subject to rebuttal by Borrower.

         5.   SERVICER AND CUSTODIAN.
              -----------------------

              Servicer.  Servicer shall act as servicer of all Pledged Accounts.
The duties of the Servicer are set forth in the Servicing Agreement, which among
other  things,  shall limit the amount of servicing  fees and costs which may be
imposed by Servicer.

              Custodian. Lender shall serve as custodian of the Pledged Accounts
and  all  books  and  records  pertaining  thereto  pursuant  to the  terms  and
conditions of the Custodial Agreement.

         6.   (RESERVED)

         7.   SECURITY.
              ---------
                                       10
<PAGE>
              As  security  to  collateralize  the  Borrower's  duty  to pay and
perform all Obligations hereunder, Borrower shall and does hereby give and grant
to Lender:

                  (a) a  first  lien  security  interest  in and to the  Pledged
                  Accounts;

                  (b) a collateral assignment of all Pledged Accounts along with
                  corresponding deed of trust;

                  (c) a collateral assignment of all of Borrower's rights, title
                  and interest in and to all marketing, management, exchange and
                  related  contracts in favor of Borrower or its  affiliates and
                  otherwise associated with the Project;

                  (d) that  other  collateral  and  security  which  Lender  may
                  reasonably require;

              After the Closing  Date,  upon request by Lender,  Borrower  shall
grant to and in favor of Lender a security and  collateral  interest in the form
of a "surety" deed of trust in and to all or a portion, in Lender's  discretion,
of The Inn at Los Abrigados and the 5000 Timesharing  Interests  currently owned
by Premiere  Vacation  Club (which  number may be increased  through  amendment)
which shall be subordinate to the interests of Timesharing  Interest  Purchasers
and  which  shall  otherwise  contain  nondisturbance  provisions  in  favor  of
Timesharing  Interest Purchasers to the reasonable  satisfaction of Borrower and
the  Arizona  Department  of Real  Estate.  It is  agreed  that the form of said
instrument  shall be similar to that form of surety  deed of trust  executed  by
Borrower in favor of Lender in the Kohl's Ranch Lodge lending facility which was
entered into  between the parties on or about June 27, 1997,  which form will be
used as a general guide only in fulfilling the goals of this  paragraph.  At any
time and from time to time, the surety deed of trust will contain  provisions to
automatically  release a Timesharing Interest from the encumbrance of the surety
deed of trust upon the closing of a purchase by a Timesharing Interest Purchaser
so that no recording of a release,  nor  execution of any release  document,  is
necessary. If requested by Borrower,  Lender will enter into inter-creditor pari
passu agreements with other lenders of Borrower which are fair and reasonable in
their terms and are not materially detrimental to Lender.

         8.   ELIGIBILITY OF ACCOUNTS.
              ------------------------

          In order to be  considered  Qualified  Pledged  Accounts and therefore
subject to having the Borrowing Base applied  thereto,  an Account must meet the
following underwriting standards:

              (a) The  Account  must  relate to sale of fee  simple  Timesharing
Interests or the sale of Club  membership  interests in the Project to a citizen
of the United States or Canada.  However, not more than five percent (5%) of the
Pledged  Accounts  may be from  citizens  of  other  countries  if such  Pledged
Accounts meet Lender's reasonable underwriting criteria;

              (b) The  Accounts  must be fully  amortizing  and have an original
term of no more  than  eighty-four  (84)  months  and a  minimum  cash (or other
immediate  funds)  down  payment of ten percent  (10%) or paid-in  equity of ten
percent  (10%),  less closing  costs;  provided that fully  amortizing  Accounts
possessing  an original  term of  eighty-five  (8 5) to one hundred and twenty (
120)
                                       11
<PAGE>
months or less are permissible so long as the monthly  payments  associated with
same or equal to or greater than $150. With regard to Accounts possessing a term
of eighty-four (84) or less months, then the minimum monthly installment payable
with regard thereto shall not be less than $80;

              (c) At the time of any Advance,  no installment on the Account may
be more than  twenty-nine  (29) days  contractually  past-due,  unless waived by
Lender.  Subsequent  to any  Advance,  any Pledged  Account  will be  considered
ineligible  for  Borrowing  Base  application   should  any  scheduled   monthly
installment  become  more than  eighty-nine  (89) days  contractually  past-due,
unless  waived by Lender  provided  Lender  shall accept  previously  delinquent
Accounts  which have been  reinstated  by  Borrower  and have been  amended,  in
writing,  to provide for the deferral of the  delinquent  payments to the end of
the contract payment  obligation  (thereby extending the term of said contract),
provided  (a) such  contract  otherwise  meets  the  requirements  hereunder  in
relation to an Advance;  (b) the agreement of extension or modification  must be
in writing and signed by the Account Debtor; (c) the Account Debtor has made the
three (3) successive payments immediately prior to submittal for Pledged Account
status  and (d)  such an  extension  accommodation  has not  been  made  between
Borrower  and Account  Debtor  more than three (3) times  during the life of the
Account.

              (d) The  maker or  guarantor  of the  Account  shall  not  claim a
defense, set-off or counterclaim with respect to the Account or dispute, contest
or repudiate its purchase of a Timesharing Interest;

              (e) The repayment of the Account is secured and  collateralized by
a deed of trust or assignment of contract for sale  encumbering  the Timesharing
Interest subject only to (i) the lien of real property taxes and assessments not
yet due or payable, and (ii) such other non-monetary  exceptions to title as are
acceptable to the Lender;

              (f)  Lender is  satisfied  that all  dwelling  units and  promised
Project amenities have been completed and are ready for occupancy and usage;

              (g) All monies to be paid under and pursuant to the Account are to
be paid in United States Dollars;

              (h)  Borrower   shall   furnish  to  Lender  an  executed   credit
application with respect to each Account  submitted to Lender for  underwriting,
and a credit report along with  appropriate  scoring  matrix in that format that
Lender may reasonably request;

              (i) Lender may reject any Account which,  in its sole  discretion,
reasonably fails to meet Lender's underwriting criteria and conditions;

              j)  All  Timesharing  Interests  giving  rise  to  Accounts  to be
financed  hereunder  shall be  located  in  buildings  wherein  the  appropriate
governmental entity has issued a certificate of occupancy or similar document;

              (k) The obligor's  creditworthiness  must be reasonably acceptable
to Lender;
                                       12
<PAGE>
              (1) All monies to be paid under the pursuant to the accounts shall
be paid in United  States  Dollars;  Pledged  Accounts  may be paid by automatic
debit to an Account Debtor's bank account;

              (m) All  Timesharing  Interests  giving rise to Accounts must have
been registered with and approved by all applicable  regulatory entities and the
Project  in which the  Timesharing  Interest  is  located  along with all regime
documents pertaining thereto must have been reviewed and approved by Lender.

         Should any Pledged  Account become more than  eighty-nine  (89) days or
more  contractually  delinquent  or  fail to meet  or to  continue  to meet  the
above-noted eligibility criteria (an "Ineligible Account"),  then the cumulative
principal  of all  Pledged  Accounts to which the  Borrowing  Base is applied in
determining  Borrower's  prospective  Advances hereunder shall be reduced by the
principal  value of the  Ineligible  Account even if the Account had  previously
qualified for inclusion in determining Advance availability.

         9.   WEIGHTED AVERAGE COUPON.
              ------------------------

         The Pledged Accounts shall at all times possess and maintain a weighted
average  coupon rate ("WAC") of not less than the interest rate set forth in the
Line of Credit Note plus 100 basis  points.  If the WAC  requirements  hereunder
become out of balance  then Lender  shall have the right to take any action with
regard to  subsequently  Pledged  Accounts that it deems  reasonable in order to
bring the Pledged Accounts into compliance with the WAC standard.

        10.   (RESERVED)

        11.   BORROWING PERIOD.
              -----------------

        During the  Borrowing  Period,  payments of  interest  only at a minimum
shall be due and payable on the first (1st) day of the first month following the
Closing Date and on the first (1st) day of each month  thereafter.  All payments
received on the Pledged Accounts shall be applied first to amounts,  fees, costs
and  Lender  Expenses  due under the  Credit  Agreement,  then to  interest  due
thereunder, then to principal due thereunder or, at the option of holder, to any
other  indebtedness or Obligations  owed by Borrower or its affiliates to Lender
or its  affiliates.  In the event the funds  received by Lender from the Pledged
Accounts are less than the required  monthly payment  hereunder,  Borrower shall
pay the difference within ten (10) days after notice. In the event that payments
received  from and on the Pledged  Accounts and  forwarded to Lender  exceed the
amount required to fund the then-due  interest,  the excess amounts and payments
shall be applied to reduce the  principal  outstanding  under the Line of Credit
Note and this Credit Agreement.

        12.   EXTENSION OF BORROWING PERIOD.
              ------------------------------

        Upon request of the Borrower,  the Borrowing  Period may be extended for
an additional period at Lender's sole discretion.
                                       13
<PAGE>
        13.   PRINCIPAL AMORTIZATION PERIOD.
              ------------------------------

        Equal fully amortizing  monthly payments of principal and interest shall
at a minimum be due and  payable  beginning  on the first (1st) day of the first
month  immediately  following  the  end  of  the  Borrower  Period  and  monthly
thereafter  during the Amortization  Period.  Lender shall provide Borrower with
notice of the amount of such installment  payments. If not otherwise paid during
the Amortization Period, all Obligations  outstanding under the Credit Agreement
and the Line of Credit  Note  shall be due and  payable in full on or before the
Maturity Date. The minimum monthly payment during the Amortization  Period shall
be an amount which will amortize the unpaid balance of the Obligations  over the
Amortization  Period.  All  payments  received by Lender from and on the Pledged
Accounts shall be applied first to amounts,  fees, costs and Lender Expenses due
under the  Agreement,  then to interest due  hereunder,  then to  principal  due
hereunder,  or at the option of the holder,  to any other  indebtedness  owed by
Borrower or its affiliates to Lender or its  affiliates.  In the event the funds
received by Lender from the Pledged  Accounts are less than the required monthly
payment hereunder,  Borrower shall pay the difference within ten (10) days after
notice.

        14. VOLUNTARY PRE-PAYMENTS.
            -----------------------

        The Borrower is prohibited from prepaying principal during the Borrowing
Period.  Thereafter, at any time and from time to time, subject to the following
prepayment fees, Borrower may prepay all or a portion of the Line of Credit Note
commencing  upon the  termination  of the Borrowing  Period and continuing for a
twelve  (12)  month  period  thereafter  by  tendering  with such  prepayment  a
prepayment fee of three percent (3%) of the amount of the prepayment. Commencing
at the beginning of the  thirteenth  (13th) month after the  termination  of the
Borrowing  Period  and for a  twelve  (12)  month  period  thereafter,  any such
prepayment  shall be  accompanied by a prepayment fee of two percent (2%) of the
amount of the prepayment. Commencing at the beginning of the twenty-fifth (25th)
month after the termination of the Borrowing  Period and continuing for a period
of twelve (12) months thereafter,  any such prepayment shall be accompanied by a
prepayment fee of one percent (1%) of the amount of the prepayment.  Thereafter,
there  shall be no  prepayment  fee.  In the event  Borrower  does not  tender a
prepayment fee as required herein, Lender may deduct same from the amount of any
tendered  prepayment  and  apply  the  remainder  of  the  payment  against  the
Obligations owing under the Line of Credit Note and this Credit  Agreement.  Any
such prepayments  shall not delay or reduce the next-due  monthly  installments.
The prepayment  fees  referenced  herein are understood to compensate the Lender
for its  costs  associated  with the  Lender's  commitment  of funds  and  other
expenses associated with the providing of this credit facility to Borrower.  The
prepayment  penalties  hereunder shall not apply to principal payments which are
collected  by the Servicer  through the natural  payment or  pre-payment  of the
Pledged  Accounts  by the Account  Debtors  during the  Borrowing  Period or the
Amortization  Period,  nor shall it apply to the relocation of Pledged  Accounts
from this  credit  facility  to any other  credit  facility  between  Lender and
Borrower. Such prepayments on Pledged Accounts by Account Debtors shall apply to
Borrower's installments in the order of their maturity. Moreover, the prepayment
penalties   hereunder   shall  not  apply  to   prepayments   from   receivables
securitizations  or other like financing proceeds so long as (a) Lender has been
engaged by Borrower to negotiate and effectuate the contemplated  securitization
or other  like  financing,  (b) the  receivables  which are the  subject  of the
contemplated  securitization  or other like  financing  are aged at least twelve
(12) months or more, and (c) at least Ten Million
                                       14
<PAGE>
Dollars  ($10,000,000) of principal  continues to be owed and outstanding  under
this Agreement after the closing and funding of the contemplated  securitization
or other like financing.

        15.   MANDATORY PREPAYMENT.
              ---------------------

        Should the Obligations  outstanding ever exceed the Borrowing Base, then
the Borrower  shall be required  within  twenty (20) days after notice to pledge
additional  eligible Accounts  sufficient to reinstate the Borrowing Base to its
prescribed  ratio.  Borrower may also, or in the  alternative,  repay in cash an
amount equal to the deficit under the Borrowing  Base. No prepayment fee will be
payable  in  connection  with  prepayments  in  such  circumstances.   Mandatory
prepayment shall also arise should an Event of Default occur hereunder. Upon the
occurrence of an Event of Default, all Obligations  outstanding  hereunder shall
immediately become due and payable.

        16.   CONFIRMATION AUDIT OF PLEDGED ACCOUNTS.
              ---------------------------------------

        Lender   shall  have  the  right  to  audit  the  Pledged   Accounts  by
confirmatory  letters at any time  prior to or after the  Closing  Date.  Lender
shall have the right to perform confirmatory  telephone audits.  Borrower agrees
to furnish or to cause Servicer to furnish Lender all information  necessary for
Lender to conduct  such  audits and to fund all  reasonable  costs  incurred  by
Lender in performing such audits.

        17.   REPRESENTATIONS AND WARRANTIES.
              -------------------------------

        Borrower makes the following  representations  and warranties to Lender,
each of  which  shall be  deemed  made  again  as of the date of each and  every
Advance:

        (a) Borrower is a corporation or  partnership,  as the case may be, duly
organized,  validly existing,  and fully qualified and authorized to do business
in the State of Arizona;  and Borrower and its  business and  operations  are in
full compliance with all applicable  federal,  state and local laws,  ordinances
and  regulations.  Borrower  is  governed  by  the  terms  of  its  Articles  of
Incorporation or constituent documents, true copies of which have been delivered
to Lender.  The Articles of Incorporation  or constituent  documents are in full
force and effect and have not been amended or modified in any manner,  except as
indicated in the copies  furnished to Lender.  There is no agreement of any kind
other than as provided Lender which governs  Borrower or the relative rights and
duties of the parties holding interests in Borrower.

        (b) Borrower has taken all action to permit  Borrower to enter into this
Agreement or any other  agreement or transaction  contemplated  herein,  and the
same is valid and binding upon Borrower.  No officer or agent of Lender shall be
required  to  make  any  inquiry  concerning  the  validity  of any  transaction
purported  to be  made by  Borrower  or the  authenticity  of any  signature  or
endorsements  relating to same,  and Lender may  conclusively  assume that every
obligation,  agreement,  instrument  or act or thing done and  executed  by such
person  purportedly  on behalf of Borrower  has been so executed or done in this
official capacity as an agent of Borrower.
                                       15
<PAGE>
        (c) Borrower is not subject to any  disciplinary  actions or proceedings
by any governmental authority or trade organization with respect to any licenses
or permits held by Borrower.

        (d) Borrower's  execution,  delivery and  performance of this Agreement,
the Credit Agreement and the borrowing  evidenced by the Line of Credit Note (i)
will not violate  any  indenture,  agreement  or any other  instrument  to which
Borrower is a party or by which  Borrower or any of its  property is bound;  and
(ii) will not be in conflict with, result in a breach of or constitute (with due
notice  and/or lapse of time) a default under any such  indenture,  agreement or
other instrument, or result in the creation or imposition of any lien, charge or
encumbrance of any nature whatsoever upon any of its property or assets,  except
as contemplated by the provisions of this Agreement. Each of the documents which
collectively  constitute  the Credit  Agreement,  when executed and delivered to
Lender,  will constitute the legal, valid and binding  obligations of respective
signatories thereto enforceable in accordance with their terms.

        (e) All financial  data and other  information  of whatever  nature that
have been given to Lender with  respect to Borrower  (i) is complete and correct
in all material respects and do not omit to state any material fact necessary in
order  to make  the  statements  herein  or  therein  not  misleading;  and (ii)
accurately  present the financial  condition of Borrower as of the date on which
the same have been furnished. All balance sheets disclose all known liabilities,
direct and contingent,  as of their respective dates.  There has been no adverse
change in the financial  condition of Borrower since the date of the most recent
of each such  financial  statement  given to Lender  other  than  changes in the
ordinary course of business, none of which changes has been materially adverse.

        (f)  The  Borrower  is  not a  party  to  any  agreement  or  instrument
materially and adversely affecting its present or proposed business,  properties
or assets,  operations  or  condition,  financial  or  otherwise;  and is not in
material  default  in  performance,  observance  or  fulfillment  of  any of the
material  obligations,  covenants or  conditions  set forth in any  agreement or
instrument to which it is a party.

        (g) All other reports, papers, data and information given by Borrower to
Lender with respect to Borrower and other persons and entities, are accurate and
correct in all material  respects and complete  insofar as  completeness  may be
necessary to give Lender a true and accurate knowledge of the subject matters.

        (h) Borrower has filed all required federal, state, county and municipal
income tax returns and has paid all taxes which have become due pursuant to such
returns or pursuant to any  assessments  received  by it.  Borrower  knows of no
basis for a material additional assessment in respect of any such taxes.

        (i) There is not now pending  against or  affecting  Borrower nor to its
knowledge is there threatened any action, suit or proceeding at law or in equity
or by or before any administrative agency which, if adversely determined,  would
materially impair or affect the financial condition or operation of Borrower.
                                       16
<PAGE>
        (j) No authorization,  consent, approval,  license, exemption, filing or
registration  with any  court or  governmental  department,  commission,  board,
bureau, agency or instrumentality,  domestic or foreign, or securities exchange,
is or will be  necessary  to the  validity  of the  rights  created  under  this
Agreement.

        (k) This Agreement,  the documents  relating  thereto and all aspects of
the transactions  contemplated  therein do not violate any federal or state laws
or regulations,  including  without  limitation laws or regulations  relating to
usury and the Truth-in-Lending Act.

        (l) Borrower has not made an  assignment  for the benefit of  creditors;
has not suspended business or commenced proceedings for its dissolution; has not
filed  bankruptcy,   reorganization,   arrangement,  insolvency  or  liquidation
proceedings,  or other  proceedings for relief under the bankruptcy laws for the
relief of debtors,  instituted by or against it or has consented thereto; or has
any judgment,  writ or warrant or  attachment,  or similar  process,  entered or
filed  against it or any of its property or assets which renders it insolvent or
impairs its ability to continue doing business and which has remained unvacated,
unbonded or unstayed for a period of 30 days.

        (m)  Borrower  has good and  marketable  legal  title to and is the sole
owner of the  Pledged  Accounts  and the Pledged  Accounts  are not subject to a
security interest or other claim from third parties,  except as may be disclosed
to Lender in writing.

        (n) The real  property  which is the subject of each Pledged  Account is
free and clear from all  material  encumbrances  which might have a  substantive
negative impact upon the use of said real property as contemplated by the Credit
Agreement and,  during the term of the Credit  Agreement,  shall remain free and
clear of all such material encumbrances.

        (o) Borrower and the Project are in material  compliance  with all state
laws and  regulations,  concerning  the  operation of the Project from which the
Pledged Accounts arise and the sale of interests therein.  The Project possesses
the presence of no Hazardous Materials to Borrower's knowledge nor is Borrower's
current or proposed  operation of the Project  likely to cause the production or
location upon the Project of Hazardous Materials.  The Borrower's  operations of
the Project and the  Project's  current  status are all in  accordance  with all
state,  federal  or other  environmental  rules,  regulations  and laws of every
nature.

        (p) Borrower is not insolvent nor has made an assignment for the benefit
of  creditors;   has  not  suspended  business  or  commenced   proceedings  for
dissolution  or become  insolvent;  has filed  any  bankruptcy,  reorganization,
arrangement,  insolvency or liquidation  proceedings,  or other  proceedings for
relief  under  bankruptcy,  insolvency  or  receivership  laws for the relief of
debtors,  instituted  by or  against  it or has  consented  thereto;  or has any
judgment,  writ or warrant of attachment,  or similar process,  entered or filed
against it or any of its  property  or assets,  which  renders it  insolvent  or
impairs its ability to continue doing business and which has remained unvacated,
unbonded or unstayed for a period of 30 days;  has  generally  not failed to pay
its debts as they become due; has not taken any action,  nor has any  intentions
to take any action,  which would  constitute  an "act of  bankruptcy"  under the
Federal Bankruptcy Code or in contemplation thereof.
                                       17
<PAGE>
        (q) The purpose of this  transaction  is  exclusively  for commercial or
business purposes.

        (r)  Borrower  has (i)  undertaken  a  detailed  inventory,  review  and
assessment of all areas within its business  operations  that could be adversely
affected by the failure of Borrower to be year 2000 compliant on a timely basis,
(ii) developed a detailed plan and time line for becoming year 2000 compliant on
a timely basis and (iii) to date,  implemented that plan in accordance with that
time table in all material  respects.  Borrower  reasonably  anticipates that it
will be year 2000 compliant on a timely basis.

        (s) Borrower has made, or will make,  written inquiry of each of its key
suppliers,  vendors and  customers as to whether such persons  will, on a timely
basis, be year 2000 compliant in all material  respects and on the basis of such
inquiry  believes  that all  such  persons  will be so  compliant,  or  Borrower
believes  that such an inquiry  is not  necessary.  For  purposes  hereof,  "key
suppliers,  vendors  and  customers"  refers  to those  suppliers,  vendors  and
customers of Borrower whose business failure would, with reasonable probability,
result in a  material  adverse  change in the  business,  properties,  condition
(financial or otherwise), or prospects of Borrower.

        (t) At the time of the execution of this  agreement and  throughout  the
term of this credit facility, including any extensions hereto, Borrower shall at
all times  maintain a ratio of at least one deeded,  perpetual and  unencumbered
Timesharing  Interest per Club  membership  which has been sold to a third party
and is outstanding, all in accordance with the Club's recorded membership plan.

        18.   PROTECTIVE COVENANTS.
              ---------------------

        So long as any of the Obligations remains unpaid,  Borrower shall at all
times be in full and timely  compliance with all of the following  covenants and
perform all duties and obligations set forth below in a timely manner:

        (a) The  Borrower  shall at all times  insure  that the  Project and the
Pledged Accounts are in material compliance with all laws, rules and regulations
of whatever nature  associated with the Borrower's  operation of the Project and
its sale of Timesharing Interests or Club memberships therein including, without
limitation, all laws pertaining to timeshare sales and marketing activities, the
providing of consumer credit to third parties, the manner in which real property
transactions  are  closed,  and all other laws and  regulations  that serve as a
condition to or might otherwise have a negative  impact upon the  enforceability
of the Pledged Accounts as represented in the Credit Agreement.

        (b) True and correct pro-forma copies of all end-loan consumer documents
which pertain to the sale of Timesharing Interests or Club memberships in and to
the  Project  have been  presented  to the Lender  for review  prior to the date
hereof.  All such documents are and will always be in complete  compliance  with
all rules and regulations  applicable  thereto and will continue to so remain in
compliance during the term of the Credit Agreement.

        (c) The Borrower  shall comply with the  requirement  of all  applicable
laws, rules,  regulations and orders of any governmental  authority,  including,
without limitation,  applicable usury laws,  Truth-
                                       18
<PAGE>
in-Lending laws,  subdivisions law, consumer credit laws,  Timesharing  Interest
sales and registration laws and the Interstate Land Sales Full Disclosure Act.

        (d) The  Borrower  shall  keep  adequate  records  and books of  account
reflecting all financial  transactions in conformity with (i) generally accepted
accounting  practices  applied on a consistent  basis,  and (ii) all  applicable
requirements of any governmental agency having jurisdiction over Borrower or any
of its businesses.

        (e) Borrower  acknowledges  that the placement of any  additional  liens
upon the  Pledged  Accounts  described  in the Credit  Agreement  may impair the
ability of Lender to obtain  assurance that its security  interest  remains in a
prior position and that the  Obligations  will be repaid in accordance  with the
Credit  Agreement.  Accordingly and to facilitate the purposes of this Agreement
and to avoid causing damage to Lender,  Borrower agrees that it shall not create
or suffer to be created any  additional  lien upon any of the  Pledged  Accounts
without Lender's prior written consent which will not be unreasonably withheld.

        (f) Upon the request of Lender,  the Borrower shall execute or cause the
execution,  acknowledgment and delivery of such further instruments  (including,
without limitation,  declarations of no set-off) and do such further acts as may
be necessary,  desirable or proper to carry out more effectively the purposes of
this Agreement or the other Credit Agreement.

        (g) The  Borrower  shall not take any action with  respect to any of the
security  for the  Obligations  held by  Lender  from  time  to  time  which  is
inconsistent  with the  provisions  and the purpose of this  Agreement  or which
would  materially  and  adversely  affect the rights of Lender  under the Credit
Agreement.

        (h) Lender shall have the right to make  reasonable  periodic  audits of
Borrower's books and records and those of the Project, and to verify the Pledged
Accounts, with Lender's reasonable expenses to be reimbursed by Borrower.

        (i) Borrower shall not use Lender's name, or the name of any of Lender's
affiliates,  in connection with its business activities,  except as necessary in
Borrower's  dealing with  governmental  agencies,  financial  institutions,  and
Borrower's internal business matters.

        (j) Borrower  shall supply  Lender on a monthly  basis with all forms of
Timeshare  Interest  inventory  reconciliation  reports as Lender may reasonably
require to insure that  Borrower's  Pledged  Accounts  are  consistent  with its
available and  unencumbered  sales inventory and so as to insure that Borrower's
Club  membership  sales are consistent  with the  provisions of paragraph  17(t)
hereof.

        (k)  Borrower  shall  provide  Lender  with a schedule  of all  proposed
Accounts which may be subject to a contemplated  Advance hereunder at least five
(5) Business Days prior to the date of the contemplated Advance.

        (1) Borrower or Servicer shall furnish and deliver to Lender within five
(5) days after the end of each month a detailed  trial balance of the collection
and accounting status of each Pledged Account
                                       19
<PAGE>
which shall contain a monthly delinquency report, a cash transactions  report, a
collections  report,  and all other  reports as Lender may request,  all in form
acceptable to the Lender.

        (m) Borrower  shall submit to Lender at least  annually and as otherwise
requested  by Lender a detailed  annual  operating  budget for the  Project  and
financial  statements  regarding the operations of the Project's property owners
associations, certified by an appropriate officer of Borrower.

        (n) Borrower shall take all steps  necessary in order to insure that its
data  processing,  management  information and related computer systems are year
2000  compliant  and are  otherwise in  accordance  with year 2000  policies and
procedures which are routinely observed by publicly traded corporations.

        (o) Borrower shall at all times pay all personal and real property taxes
of whatever nature which are applicable to the Project and shall,  moreover,  at
all times insure that the Project  carries  liability and casualty  insurance in
amounts which Lender deems reasonable based upon objective  industry  standards.
Borrower  shall  provide  Lender with proof of payment of all real and  personal
property  taxes  applicable to the Project on an annual basis upon request,  and
shall additionally upon request,  provide Lender with a certificate of insurance
from a nationally  recognized  insurance company certifying the existence of the
required  casualty  and  liability   insurance,   which  without  request  shall
additionally specify Lender as a co-insured and co-loss payee thereon.

        19.   FINANCIAL STATEMENTS; REPORTS AND TAX RETURNS.
              ----------------------------------------------

        Accountings,  Tax  Returns  and  Financial  Statements.  Borrower  shall
deliver to Lender:  (a) monthly sales and  cancellation  reports,  (b) quarterly
financial  statements  within  forty-five (45) days after the end of each fiscal
quarter,  (c) annual audited  consolidated  financial statements for ILX Resorts
Incorporated  within ninety (90) days after the end of each fiscal year, and (d)
such other  information  as Lender might  reasonably  request from time to time.
With  regard  to  internally  generated  reports,  all  shall  be  certified  by
Borrower's chief financial officer as being true and correct.

        20.   AUDIT.
              ------

        Lender shall have the right to inspect and/or audit Borrower's books and
records at Borrower's place of business during business hours upon ten (10) days
notice to Borrower.

        21.   TIMESHARING INTEREST SALES PRICE LIST.
              --------------------------------------

        Borrower  shall,  upon  request,  provide  to Lender  quarterly  current
Timesharing  Interests sales price list, and minimum sales prices  regarding the
sale of Timesharing Interests to third party retail purchasers.

        22.   SERVICING REPORTS.
              ------------------

        Servicer  and/or  Borrower  shall provide  Lender upon request by Lender
with copies of all reports  produced  by  Servicer  with  respect to the Pledged
Accounts.
                                       20
<PAGE>
        23. CROSS-DEFAULT.
            --------------

        Any defaults under the Credit  Agreement,  Line of Credit Note,  Secured
Line of  Credit  Lending  Agreement  (ILX  Incorporated)  dated  April 9,  1996,
$2,000,000  Secured  Line  of  Credit  Promissory  Note  dated  April  9,  1996,
Receivables  Sale and Purchase  Agreement  dated  February 19, 1997,  $1,500,000
Secured Term  Promissory  Note dated June 27, 1997,  $5,000,000  Secured Line of
Credit  Promissory  Note dated June 27,  1997,  Secured  Line of Credit  Lending
Agreement (ILX  Incorporated  -- Kohl's Ranch Lodge  Facility) and all documents
referenced therein or pertaining thereto which have been previously  executed by
and between Lender and Borrower,  or any other  obligation  from Borrower or its
affiliates  to  Lender or its  affiliates  shall be  deemed  to  constitute  and
comprise an Event of Default hereunder and a default under any and/or all of the
other loans or agreements with Lender or its affiliates and any collateral under
any or all of the above shall be deemed to be collateral for the others. Lender,
at its option may exercise any of its rights and remedies under these agreements
to cure a default  under any of the  agreements,  including  but not  limited to
retention of and/or application of payments on the Pledged Accounts,  and/or any
other collateral.

        24.   DEFAULT.
              --------

        The  occurrence  of any  one or  more  of the  following  events  and/or
occurrences shall constitute an "Event of Default" hereunder:

        (a) Default in the  performance  of any obligation by Borrower under the
Line of Credit Note,  this Secured Line of Credit Lending  Agreement,  or any of
the documents which constitute the Credit Agreement, whether or not such default
is with respect to the payment of money or otherwise;

        (b)  Borrower's  failure to comply with the  provision of any  financial
covenant or any other covenant,  condition or obligation contained in the Credit
Argument;

        (c) Any warranty or  representation  contained herein at any time proves
to be false or misleading in any material respect;

        (d) The levy of an attachment,  execution or other such process  against
Borrower's  property  or any of its  assets  with  respect  to a claim or claims
aggregating $100,000 or more and the failure by Borrower to obtain the discharge
thereof or provide  adequate  bond  acceptable  to Lender as  security  therefor
within 30 days after attachment;

        (e) Default in the  performance  of any other  obligation of Borrower to
Lender under any other agreement between Borrower and Lender;

        (f)  Borrower's  entry into or granting of a general  assignment for the
benefit of its creditors, the voluntary or involuntary appointment of a receiver
for all or substantially  all of its assets,  Borrower's  bankruptcy or Borrower
admits in writing its inability to make payments on its debts as they mature;
                                       21
<PAGE>
        (g) The  occurrence  of any  material  adverse  change in the  financial
conditions or operations of Borrower;

        (h) The occurrence of a default in the  performance of any other payment
obligation  of Borrower,  whether owed to Lender or any other  person,  firm, or
entity,  which  default  gives rise to a liability  of  $100,000 or more,  which
obligation is not contested or defended by Borrower in good faith;

        (i) The occurrence of a monetary or non-monetary  event of default under
the Secured Line of Credit Lending Agreement (ILX  Incorporated)  dated April 9,
1996,  $2,000,000  Secured Line of Credit  Promissory  Note dated April 9, 1996,
Receivables  Sale and Purchase  Agreement  dated  February 19, 1997,  $1,500,000
Secured Term  Promissory  Note dated June 27, 1997,  $5,000,000  Secured Line of
Credit  Promissory  Note dated June 27,  1997,  Secured  Line of Credit  Lending
Agreement (ILX  Incorporated  -- Kohl's Ranch Lodge  Facility) and all documents
referenced  therein or  pertaining  thereto  which have been entered into by and
between Lender and Borrower.

        25.   REMEDIES.
              ---------

        Upon the occurrence of any Event of Default, Lender may:

        (a)   Declare all of the Obligations immediately due and payable;

        (b) Commence  foreclosure or otherwise  enforce  Lender's rights against
any security then held by Lender for the Obligations in such order as Lender may
determine;

        (c) Terminate  Lender's  agreement to make further  Advances  under this
Agreement;

        (d) Offset any  indebtedness  from any  amounts due  Borrower  under any
other agreement between Borrower and Lender;

        (e)  Exercise  any and all other  rights  and/or  remedies  which may be
available to Lender either at law or in equity.

              Marshalling.  Borrower  specifically waives, to the fullest extent
permitted  by  law,  any  right  to  require  marshalling  of any of the  assets
encumbered  to secure  the  Obligations  and to direct  the order in which  such
assets are sold.

              Disposition  of  Proceeds.   Subject  to  the  provisions  of  all
applicable  law,  the net  cash  proceeds  resulting  from  the  sale  or  other
disposition  of all or any part of the security  held by Lender shall be applied
in the following  order:  (i) first,  to the costs and expenses  (including  any
trustee's and attorney's  fees) of retaking,  holding,  storing,  processing and
preparing for sale, selling, collecting, liquidating the Collateral securing the
repayment of the Obligations and the like,  including all costs  associated with
work-out  negotiations,   litigation  and  bankruptcy  proceedings,   legal  and
administrative  costs,  (ii) then to the satisfaction of the  Obligations,  with
application to principal, interest, charges and expenses to be in such order and
manner  as  determined  by  Lender in its sole  discretion;  and  (iii)  then to
satisfaction  of any remaining  obligations of Borrower  hereunder.  Any surplus
after such
                                       22
<PAGE>
application  shall be delivered to Borrower,  and Borrower  shall be liable for,
and  shall  pay to  Lender  on  demand,  any  deficiency  remaining  after  such
application.

              Remedies   Cumulative.   The  remedies  provided  for  herein  are
cumulative  and shall be in  addition  to any and all other  rights or  remedies
provided for herein or at law or in equity including any banker's lien and right
of offset.  The  exercise of any right or remedy by Lender  hereunder  shall not
constitute a cure or waiver of any default in  connection  with the  Obligations
nor  invalidate  any notice of default or act done  pursuant to any such notice,
nor prejudice Lender in the exercise of any of its other rights.

        26.   MISCELLANEOUS.
              --------------

        (a)  Waiver.  No waiver by Lender of any  default or breach by  Borrower
hereunder  shall be implied from any omission by Lender to take, or any delay in
taking,  action on account of such default other than the default expressly made
the subject of the waiver and any such express  waiver  shall be operative  only
for the time and to the extent therein stated. Any waiver of any covenant,  term
or  condition  contained  herein  shall  not be  construed  as a  waiver  of any
subsequent  breach of the same  covenant,  term or  condition.  The  consent  or
approval by Lender to or of any act by  Borrower  requiring  further  consent or
approval  shall  not be deemed to waive or render  unnecessary  the  consent  or
approval to or of any subsequent similar act. Notwithstanding anything set forth
herein  to the  contrary,  if no notice  of a  default  or  waiver  is  required
hereunder and none has been given, Lender shall not be deemed to have waived any
rights which it may have hereunder until seven (7) days following  receipt by it
of written  notice from Borrower  alerting  Lender to the fact that the time for
exercising any right or remedy  hereunder has elapsed without  exercise  thereof
and such time for  exercise  shall  automatically  be extended to seven (7) days
following notice, said right shall conclusively be deemed to have been waived by
Lender. The intent of this paragraph is to avoid unintentional waivers by Lender
of any of its rights hereunder.

        (b) No Duty of Lender.  Nothing in this Agreement  shall impose or imply
any duty or obligation whatsoever upon Lender, and Lender shall be under no duty
to take any action to  preserve  rights of Borrower  with  respect to any of the
security  held  by  Lender  for the  Obligations.  Borrower  waives  any and all
impairment of recourse  and/or  impairment of collateral  defenses  which it may
possess against the Lender.

        (c) Amendment.  The Agreement and the Credit Agreement, and the terms of
each of  them,  is the  entire  agreement  between  the  parties  and may not be
changed,  waived,  discharged or terminated orally, but only by an instrument or
instruments  in writing  signed by the party  against which  enforcement  of the
change, waiver, discharge or termination is asserted.

        (d)  Indemnification.  To the fullest extent permitted by law,  Borrower
agrees to indemnify and hold harmless Lender, and Lender's officers,  directors,
shareholders,  agents, attorneys and employees (collectively Indemnitee"),  from
and against any and all out of pocket  costs  resulting  from  liability,  loss,
damage,  costs or expense,  including  court  costs and  attorney's  fees,  that
Indemnitee may hereafter suffer, incur,  reasonably pay or in any manner be held
liable for to third parties, by reason of any breach,  default,  misstatement or
misrepresentation of any of the statements, warranties
                                       23
<PAGE>
or  representations of Borrower contained in the Credit Agreement or any related
agreement,  or by  reason  of any  breach  or  default  by  Borrower,  or any of
Borrower's  employees,  officers or agents,  in the  performance  of any duties,
covenants or obligations  arising under this or any related  agreement.  In this
connection, but without limitation,  Borrower agrees to reimburse any Indemnitee
promptly upon demand for any payments  reasonably made by such person to a third
party  with  respect  to any  liability,  damage,  loss or claim  to  which  the
foregoing indemnity relates.

        (e)  Notices.  Any  notice,  demand or request  which may be  permitted,
required or desired to be given in connection  herewith  shall be in writing and
directed to the parties at the respective  addresses set forth below (or at such
other  address as a party hereto may designate in writing) and shall be tendered
by personal delivery or by facsimile  transmission with verifiable  transmission
capability or be deposited in the U.S.  mail,  registered  or certified,  return
receipt requested.  Such notice, if forwarded by mail, shall be deemed effective
seventy-two  (72)  hours  after  deposit  in the  U.S.  mail,  or if  personally
delivered,  upon delivery.  A registered  mail or certified mail receipt will be
prima facie evidence of the giving of such notice and the date thereof.  If such
notice is personally served,  such notice shall be effective upon delivery or if
such notice is sent by  facsimile  transmission,  such notice shall be effective
upon the  completion  of the  transmission  of the  same (so long as the  sender
retains evidence of the recipient's(s') receipt).

        If to Borrowers:            ILX Resorts Incorporated
                                    Attn: Nancy Stone
                                    2111 East Highland Avenue
                                    Suite 210
                                    Phoenix, AZ 85016
                                    Facsimile: 602-957-2780

        If to Lender:               Litchfield Financial Corporation
                                    Attn: Wayne Greenholtz
                                    Senior Vice President
                                    13701 West Jewell Avenue, Suite 200
                                    Lakewood, Colorado 80228
                                    Facsimile: 303-985-5375

        With a copy to:             Heartsill Ragon III
                                    Gill Law Firm, P.A.
                                    3801 TCBY Tower
                                    Little Rock, Arkansas 72201
                                    Facsimile: 501-372-3359

        Nothing  herein  contained  shall be construed as preventing the parties
        hereto,  respectively,  from changing the place to which notice shall be
        addressed,  but no such  change  shall  be valid  unless  it is given in
        accordance with the terms of this paragraph.
                                       24
<PAGE>
        (f)  Attorneys'  Fees.  Borrower does hereby  covenant and agree that it
shall  reimburse  Lender for any and all reasonable  litigation,  collection and
enforcement fees and costs of whatever nature,  including  attorneys  reasonable
fees and court costs,  which Lender may incur as a result of its  enforcement of
Borrower's obligations hereunder including, without limitation, all "workout" or
similar discussions and negotiations, and all reasonable fees and costs incurred
in connection with Lender's involvement in any bankruptcies arising therefrom.

        (g)  Binding  Effect;  Assignment.  This  Agreement  may be  assigned by
Lender.  Borrower  may not assign its  interest in, or  obligation  under,  this
Agreement  except with the written  consent of Lender.  Subject to the forgoing,
all of the terms, covenants,  conditions,  representations and warranties hereof
shall inure to the benefit of, and be binding upon,  the  successors and assigns
of Lender and Borrower. Borrower hereby consents to the Collateral Assignment of
Lender's  interests in and to the Credit  Agreement to third party  creditors of
Lender without the need for any further  consent of whatever nature by Borrower.
Should  Lender's  assignee  assume  rights  under the Credit  Agreement,  Lender
covenants  and agrees that it will  continue to perform the Credit  Agreement in
accordance  with its terms and conditions  and shall  recognize said assignee as
the lawful and enforceable successor in interest to Borrower.

        (h)  Interpretation  and Venue.  This  Agreement  shall be governed  and
interpreted under Colorado law. Whenever the context requires, all words used in
the singular will be construed to have been used in the plural,  and vice versa,
and each gender will include any other gender.  The captions of the paragraph of
this Agreement are for convenience  only and do not define or limit any terms or
provisions.  Time is of the  essence in the  performance  of this  Agreement  by
Borrower.  The invalidity or  unenforceability  of any one or more provisions of
this Agreement will in no way affect any other provision.

        (i) Preparation of Agreement.  The parties hereto  acknowledge that this
Agreement has been  negotiated  and prepared in an arms-length  transaction  and
that both Lender and Borrower have  negotiated all the terms  contained  herein.
Accordingly,  the  parties  agree  that  neither  party  shall be deemed to have
drafted the Agreement and the Agreement shall not be interpreted  against either
party as the draftsman.

        (j) Other Acts and Documents.  The parties agree to undertake such other
acts and execute such other  documents as may be reasonably  necessary to effect
the purpose and intent of this Agreement.

        (k) Merger.  This  Agreement  represents  the  culmination  of all prior
negotiations,  representations,  and agreements between the parties with respect
to  the  transaction   contemplated   hereby.   All  such  prior   negotiations,
representations, and agreements are merged herein.

        (1) Advice of Counsel.  Each party  acknowledges  to the other that such
party has been advised by legal counsel in connection  with the  negotiation and
execution  of this  Agreement  and that  each  party  understands  the terms and
conditions  contained  herein  and that each has  entered  into  this  Agreement
voluntarily.
                                       25
<PAGE>
        (m) JURY WAIVER.  BORROWER HEREBY  KNOWINGLY AND VOLUNTARILY  WAIVES ITS
RIGHT  TO A JURY  TRIAL  IN THE  EVENT  OF ANY  DISPUTE  OR  LITIGATION  ARISING
HEREUNDER  OR UNDER  ANY  RELATED  DOCUMENT  EXECUTED  IN  CONNECTION  HEREWITH.
BORROWER COVENANTS AND AGREES THAT THE SOLE AND EXCLUSIVE JURISDICTION AND VENUE
FOR ALL LITIGATION  ARISING IN CONNECTION  WITH THE  ENFORCEMENT,  COLLECTION OR
ADMINISTRATION  OF THIS  SECURED  LINE OF CREDIT  LENDING  AGREEMENT  SHALL REST
EXCLUSIVELY IN JEFFERSON COUNTY,  COLORADO AND MAKER WAIVES ALL RIGHTS TO ASSERT
OTHERWISE.

        (n) Accounting  Terms.  All accounting  terms not  specifically  defined
herein shall be construed in accordance  with GAAP.  When used herein,  the term
"financial statement" shall include all notes and schedules thereto.

        (o)  Construction.  Unless the context of any provision of this document
clearly  requires  otherwise,  references  to the plural  include the  singular,
references  to the  singular  include the plural,  the term  "including"  is not
limiting, and the term "or" has, except where otherwise indicated, the inclusive
meaning  represented  by the  phrase  "and/or".  The words  "hereof,"  "herein,"
"hereby,"  "hereunder,"  and  similar  terms  in this  Agreement  refer  to this
Agreement  as a whole and not to any  particular  provision  of this  Agreement.
Section, paragraph,  exhibit and similar references are to this Agreement unless
otherwise specified.  Any reference in this Agreement to the Credit Agreement or
any other  Agreement to which Lender and Borrower are a party shall  include all
alterations,   amendments,   changes,   extensions,   modifications,   renewals,
replacements, substitutions and supplements thereto.

        (p) Financing Rights. In consideration for Lender's  establishing of the
subject credit  facility,  the  reservation of funds needed to fulfill  Lender's
obligations  hereunder,  and Lender's  underwriting of Borrower's operations and
the Project,  the Borrower  does hereby grant to Lender and its  successors  and
assigns  during the term of this Credit  Agreement  or any  extensions  hereof a
first  right of  refusal to  purchase,  hypothecate  or  otherwise  finance  all
Accounts  generated,  originated  or  otherwise  owned  by  Borrower  or  any of
Borrower's  affiliated entities from that project owned by Borrower and known as
the Inn at Los  Abrigados  and that  project  owned by Borrower  known as Kohl's
Ranch Lodge (subject to Tammac Financial  Corp.'s right to finance Accounts from
Kohl's Ranch Lodge in  accordance  with the  provisions  of that Secured Line of
Credit Lending  Agreement -- Kohl's Ranch Lodge Facility dated June 27, 1997 and
any agreement between Tammac and Lender). Except for projects specifically named
in this subparagraph,  Borrower further grants Lender the first right of refusal
to purchase, hypothecate or otherwise finance all Accounts generated, originated
or otherwise  owned by Borrower for any of its  affiliated  entities  from units
constructed at any project wherein Lender advances to Borrower in the future the
acquisition,  development or construction  financing for such units.  Except for
Tammac's  rights,  should  Borrower  consider  financing  or selling any Account
referred to above to a third party,  Borrower  shall first inform Lender of such
plan and shall provide  Lender with a definitive  written  commitment to provide
such  financing  from the  contemplated  finance  company  which  sets forth the
definitive  terms and  conditions  of the  contemplated  financing.  Thereafter,
Lender  shall  have a twenty  (20) day  period  in which to match  the terms and
conditions  as set forth in said  letter.  Should  Lender  match  said terms and
conditions,
                                       26
<PAGE>
then Borrower  covenants and agrees that  Borrower  shall utilize  Lender as its
exclusive financing source in connection with the subject financing. Recognizing
the difficulty in determining  Lender's damage or damages should Borrower breach
the terms and conditions hereof, Borrower agrees to pay as liquidated damages to
Lender a sum  equal to ten  percent  (10%) of the total  principal  value of all
accounts which Borrower  finances to a third party in violation of the terms and
conditions of this  Agreement.  Additionally,  subject to any existing rights of
lenders,  Borrower will offer to Lender the non-exclusive opportunity to finance
Accounts  generated from timeshare sales of Los Abrigados  Resort & Spa, Varsity
Clubs of America at South Bend and Tucson, and Premiere Vacation Club.

        (q) Schedules and Exhibits.  All of the schedules and exhibits  attached
to this Agreement shall be deemed incorporated herein by this reference.

        (r) Other Credit  Facilities.  It is recognized that Lender and Borrower
have entered into previous credit facilities that continue to remain outstanding
and  enforceable  including that Secured Line of Credit  Lending  Agreement (ILX
Incorporated) dated April 9, 1996,  $2,000,000 Secured Line of Credit Promissory
Note dated April 9, 1996,  Receivable Sale and Purchase Agreement dated February
19,  1997,  $1,500,000  Secured  Term  Promissory  Note  dated  June  27,  1997,
$5,000,000  Secured Line of Credit Promissory Note dated June 27, 1997,  Secured
Line of  Credit  Lending  Agreement  (ILX  Incorporated  -- Kohl's  Ranch  Lodge
Facility)  and  all   documents   referenced   therein  or  pertaining   thereto
(collectively, the "Pre-existing Credit Facilities"). Nothing herein shall serve
to modify or amend any of the terms and  conditions of the  Pre-existing  Credit
Facilities.  As evidenced by Borrower's  signature  below,  Borrower  covenants,
agrees  and  acknowledges  that,  except  to the  extent a  Pre-Existing  Credit
Facility  is  retired by  proceeds  from this  transaction,  all  documents  and
agreements of every nature which evidence or pertain to the Pre-Existing  Credit
Facilities continue to remain in full force and effect,  completely  enforceable
in accordance with their terms and free from all set-off  rights,  counterclaims
or other defenses to payment and enforceability by Lender.

        IN WITNESS  WHEREOF,  the parties hereto have executed this Agreement on
the day and year set forth above.

                              LENDER:

                              LITCHFIELD FINANCIAL CORPORATION,
                              a Massachusetts corporation

                              By: /s/ Wayne M. Greenholtz
                                 ---------------------------------

                              Title: Senior Vice President
                                     -----------------------------

                         (Additional Signature Page Follows)
                                       27
<PAGE>
                              BORROWER:

                              ILX RESORTS INCORPORATED,
                              an Arizona corporation

                              By: /s/ Nancy J. Stone
                                 ---------------------------------

                              Title: President
                                     -----------------------------

                              LOS ABRIGADOS PARTNERS LIMITED
                              PARTNERSHIP, an Arizona limited partnership

                              By: ILE SEDONA INCORPORATED,
                              an Arizona corporation, its sole general partner

                              By: /s/ Nancy J. Stone
                                 ---------------------------------

                              Title: Vice President
                                     -----------------------------

                              PREMIERE DEVELOPMENT INCORPORATED,
                              an Arizona corporation

                              By: /s/ Nancy J. Stone
                                 ---------------------------------

                              Title: President
                                     -----------------------------
                                       28
<PAGE>
                                    EXHIBIT A

                                 CLOSING AGENDA

                                   $40,000,000
                        HYPOTHECATION LINE OF CREDIT LOAN
                                (GLOBAL FACILITY)
                                     BETWEEN
                        LITCHFIELD FINANCIAL CORPORATION
                                       TO
                            ILX RESORTS INCORPORATED


1.  Good Standing Certificates
    1.  ILX Resorts Incorporated
    2.  Los Abrigados Partners Limited Partnership
    3.  Premiere Development Incorporated
2.  Authorizing Resolutions
3.  Closing and Incumbency Certificates
4.  Secured Line of Credit Promissory Note
5.  Secured Line of Credit Lending Agreement
6.  Pledge and Security Agreement
7.  UCC-1 Financing Statements
    1.  Arizona Secretary of State
    2.  Pima County
8.  Collateral Assignment of Management, Marketing, Exchange and Other Contracts
9.  Collateral Assignment of Receivables
10. Collateral Assignment of Deeds of Trust
11. UCC Lien Search Updates
12. Custodial Agreement
13. Irrevocable Limited Power of Attorney
14. Form of Allonge
15. Opinion of Borrower's Counsel
                                       29

Exhibit 10-2

                             SECURED LINE OF CREDIT
                                 PROMISSORY NOTE


$40,000,000                                                        June 12, 1998


         FOR VALUE RECEIVED,  ILX RESORTS INCORPORATED,  an Arizona corporation,
LOS ABRIGADOS PARTNERS LIMITED PARTNERSHIP, an Arizona limited partnership,  and
PREMIERE  DEVELOPMENT  INCORPORATED,   an  Arizona  corporation   (collectively,
"Borrower"),  whose address is 2111 East Highland  Avenue,  Suite 210,  Phoenix,
Arizona 85016,  do hereby  jointly and severally  covenant and promise to pay to
the order of  LITCHFIELD  FINANCIAL  CORPORATION,  a  Massachusetts  corporation
"Lender'),  at its  principal  office at 13701 West  Jewell  Avenue,  Suite 200,
Lakewood,  Colorado 80228, or its assigns,  or at such other place as the Lender
may  designate to the Borrower in writing from time to time,  in legal tender of
the United States,  the sum of Forty Million  Dollars  ($40,000,000)  or so much
thereof as may be advanced by Lender to Borrower  hereunder  along with interest
as provided herein.

         Definitions.  As used throughout  this  Promissory  Note, the following
capitalized terms shall have the following meanings:

         "Amortization  Period"  shall mean that sixty (60) month period of time
         beginning  upon the first month after the  expiration  of the Borrowing
         Period.

         "Borrowing  Period"  shall  mean that  forty-eight  (48)  month  period
         beginning the first month after the date of this Promissory Note.

         "Change  Date"  shall  mean  that date  upon  which  any  change in the
         Reference Rate occurs.

         "Credit  Agreement" shall collectively mean that Secured Line of Credit
         Lending  Agreement  executed by and between Lender and Borrower of even
         date herewith along with all documents  referenced  therein or executed
         in connection therewith.

         "Event of Default"  shall mean the  Borrower's  failure to pay when due
         any required payment of principal, interest or other sums due hereunder
         or upon the  occurrence  of an event of default  as  defined  under the
         Credit Agreement.

         "Interest  Rate"  shall  mean,  with  regard to the first Five  Million
         Dollars  ($5,000,000) of principal  advanced  hereunder,  the Reference
         Rate plus one and  three-quarters  percent (1.75%) per annum;  and with
         regard to all other principal  advanced  hereunder,  the Reference Rate
         plus one and one half percent (1.50%) per annum if (a) borrowings under
         this  Promissory  Note which have not previously  been the subject of a
         principal advance by Lender (i.e.  previous  borrowings being paid with
         funds from this transaction) total at least Five

                                Page 1 of 7 Pages
<PAGE>
         Million Dollars  ($5,000,000)  and are advanced within eight (8) months
         from the date of this Promissory Note (the "Initial Five Million"), and
         (b) at least Ten Million  Dollars  ($10,000,000)  in new  principal  is
         advanced and outstanding under this Promissory Note for each subsequent
         twelve (12) month  period  (commencing  the day  following  the date on
         which the Initial Five Million has been advanced)  occurring during the
         Borrowing  Period. If at the end of any such twelve (12) months period,
         the foregoing  requirements have not been fulfilled,  then the Interest
         Rate on all Advances  thereafter  shall be the Reference  Rate plus one
         and three-quarters percent (1.75%) per annum.

         "Maturity  Date"  shall mean that date which is one  hundred  and eight
         (108) months from and after the date of this Promissory Note.

         "Reference  Rate" shall mean that rate of interest  which is designated
         by the Wall Street Journal,  Eastern  Edition,  as the nation's average
         "prime  interest'  rate on corporate  loans at large U.S.  money center
         commercial banks. If more than one rate is published by the Wall Street
         Journal as the "prime rate," the highest of the  published  rates shall
         be used.  Should the Wall Street  Journal cease  reporting said rate of
         interest, then the Reference Rate shall be deemed that rate of interest
         designated by Citibank,  N.A. or its  successors as its "prime rate" of
         interest.

         Interest  Rate.  The principal  amount due hereunder  shall bear annual
interest  from the date of each advance of  principal  hereunder at the Interest
Rate.  Interest shall accrue on a 360 day per year basis.  The Interest Rate may
increase or decrease as provided  herein as and when the Reference Rate changes.
With regard to the initial advance of principal hereunder,  interest shall begin
to accrue as of the date of said  advance.  Interest  shall  similarly  begin to
accrue against subsequent advances of principal hereunder as of the date of said
subsequent advance.

         Adjustments to Interest Rate. The initial  Interest Rate shall be based
upon the Interest Rate  calculated  on the date of execution of this  Promissory
Note. The Interest Rate in effect  hereunder shall be adjusted as of each Change
Date to reflect the Reference Rate then in effect. No adjustment that results in
a decrease in the  Interest  Rate shall take  effect  during any period in which
Borrower  is in default  under the terms of this  Promissory  Note or the Credit
Agreement.  Any such decrease shall not become  effective until the next regular
adjustment  in the Interest Rate after the date that all such defaults have been
cured.

         Usury. The Lender does not intend to violate any applicable usury laws.
Accordingly, all agreements between Borrower and Lender are expressly limited so
that in no contingency or event whatsoever,  whether by reason of advancement of
the proceeds hereof,  acceleration of maturity of the unpaid  principal  balance
hereof,  or otherwise,  shall the amount paid or agreed to be paid to the Lender
hereunder  exceed the  maximum  rate  allowed by  applicable  law.  If, from any
circumstances whatsoever,  fulfillment and payment of Borrower's obligations, at
the time  performance of such obligation shall be due, shall cause the effective
rate of interest  upon the sums  evidenced  hereby to exceed the maximum rate of
interest allowed by applicable law, then, the obligation to be fulfilled
                                Page 2 of 7 Pages
<PAGE>
shall be reduced automatically to the extent necessary to prevent that effective
rate of interest from exceeding the maximum rate allowable under  applicable law
and to the extent that the Lender shall  receive any sum which would  constitute
excessive  interest,  such sum shall be applied to the  reduction  of the unpaid
principal  balance due  hereunder and not to the payment of interest or, if such
excessive interest exceeds the unpaid balance of principal,  the excess shall be
refunded to Borrower.  This provision shall control every other provision of all
agreements between Borrower and the Lender including,  without  limitation,  the
Credit Agreement.

         Borrowing Period.  During the Borrowing  Period,  Borrower shall pay to
Lender at a minimum installment payments of interest only which shall be due and
payable on the first (1st) day of the month  following the month of execution of
this  Promissory Note and on the first (1st) day of each month  thereafter.  All
payments  received by Lender from  Borrower  and the Pledged  Accounts  shall be
applied first to amounts,  fees,  costs and Lender Expenses due under the Credit
Agreement,  then to interest due hereunder,  then to principal due hereunder or,
upon the occurrence and  continuation  of an Event of Default,  at the option of
holder,  to any other  indebtedness owed by Borrower or its affiliates to Lender
or its  affiliates.  In the event the funds  received by Lender from the Pledged
Accounts or otherwise  are less than the  required  monthly  payment  hereunder,
Borrower shall pay the difference immediately upon demand by Lender.

         Amortization  Period.  Upon commencement of the Amortization Period and
throughout said period,  Borrower shall pay to Lender at a minimum equal monthly
payments of principal  and interest and, if applicable  Lender  Expenses,  of an
amount which at least will fully amortize the unpaid balance of this  Promissory
Note and all the Obligations over the Amortization  Period. All such installment
payments shall be due and payable  beginning on the first (1st) day of the month
following the beginning of the Amortization Period and on the first (1st) day of
each month thereafter.  Such payment shall be due and payable on the first (1st)
day of the first (1st) month of the  Amortization  Period and on the first (1st)
day of each month  thereafter.  If not  otherwise  paid during the  Amortization
Period,  all principal,  accrued but unpaid  interest and all other  Obligations
outstanding under the Credit Agreement and this Promissory Note shall be due and
payable on or before the Maturity  Date.  All  payments  received by Lender from
Borrower  and the  Pledged  Accounts  during the  Amortization  Period  shall be
applied first to amounts,  fees,  costs and Lender Expenses due under the Credit
Agreement,  then to interest due hereunder, then to principal due hereunder, or,
upon the occurrence and  continuation  of an Event of Default,  at the option of
the holder,  to any other  indebtedness  owed by Borrower or its  affiliates  to
Lender or its  affiliates.  In the event the funds  received  by Lender from the
Pledged  Accounts  or  otherwise  are less  than the  required  monthly  payment
hereunder, Borrower shall pay the difference immediately upon demand by Lender.

         Voluntary  Prepayment.   The  Borrower  is  prohibited  from  prepaying
principal during the Borrowing Period.  Thereafter, at any time and from time to
time,  subject to the following  prepayment  fees,  Borrower may prepay all or a
portion of this Promissory Note commencing upon the termination of the Borrowing
Period and  continuing  for a twelve (12) month period  thereafter  by tendering
with such prepayment a prepayment fee of three percent (3%) of the amount of the
prepayment. Commencing at the beginning of the thirteenth (13th) month after the
termination of
                                Page 3 of 7 Pages
<PAGE>
the  Borrowing  Period and for a twelve (12) month period  thereafter,  any such
prepayment  shall be  accompanied by a prepayment fee of two percent (2%) of the
amount of the prepayment. Commencing at the beginning of the twenty-fifth (25th)
month after the termination of the Borrowing  Period and continuing for a period
of twelve (12) months thereafter,  any such prepayment shall be accompanied by a
prepayment fee of one percent (1%) of the amount of the prepayment.  Thereafter,
there  shall be no  prepayment  fee.  In the event  Borrower  does not  tender a
prepayment fee as required herein, Lender may deduct same from the amount of any
tendered  prepayment  and  apply  the  remainder  of  the  payment  against  the
Obligations owing under this Promissory Note and the Credit Agreement.  Any such
prepayments  shall not delay or reduce the next-due  monthly  installments.  The
prepayment  fees  referenced  herein are understood to compensate the Lender for
its costs  associated  with the Lender's  commitment of funds and other expenses
associated  with  the  providing  of  this  credit  facility  to  Borrower.  The
prepayment  penalties  hereunder shall not apply to principal payments which are
collected  by the Servicer  through the natural  payment or  pre-payment  of the
Pledged  Accounts  by the Account  Debtors  during the  Borrowing  Period or the
Amortization  Period,  nor shall it apply to the relocation of Pledged  Accounts
from this  credit  facility  to any other  credit  facility  between  Lender and
Borrower. Such prepayments on Pledged Accounts by Account Debtors shall apply to
Borrower's installments in the order of their maturity. Moreover, the prepayment
penalties   hereunder   shall  not  apply  to   prepayments   from   receivables
securitization  or other like financing  proceeds so long as (a) Lender has been
engaged by Borrower to negotiate and effectuate the contemplated  securitization
or other  like  financing,  (b) the  receivables  which are the  subject  of the
contemplated  securitization  or other like  financing  are aged at least twelve
(12)  months or more,  and (c) at least Ten  Million  Dollars  ($10,000,000)  of
principal  continues to be owed and outstanding under this Promissory Note after
the  closing  and  funding  of the  contemplated  securitization  or other  like
financing.

         Term and Maturity.  If not  otherwise  paid,  all unpaid  principal and
accrued  but  unpaid  interest  plus  any  other  sums  due  hereunder  shall be
immediately due and payable on or before the Maturity Date. This Promissory Note
is subject to acceleration  upon the occurrence of an Event of Default or as set
forth below and in the Credit Agreement.

         Default and Acceleration. This Promissory Note shall be payable in full
and all of the Obligations  outstanding shall immediately become accelerated and
due and  payable  in  full  without  notice,  demand  or  presentment  upon  the
occurrence  of an Event of Default.  Time is of the essence in  connection  with
Borrower's   obligations  under  this  Promissory  Note  and  under  the  Credit
Agreement.  Provided,  however, that with regard to events referenced above that
involve  the  payment  of cash or  funds  by  Borrower  pursuant  to the  Credit
Agreement, Lender shall not assert its remedies under this Promissory Note until
Lender provides  Borrower with notice of the occurrence of said Event of Default
and Borrower  fails to cure such within four (4) Business Days after the receipt
of said notice.  Provided,  further, that with regard to events referenced above
that do not involve  the payment of funds to Lender by Borrower  pursuant to the
Credit  Agreement,  Lender shall not assert its remedies  under this  Promissory
Note until Lender provides  Borrower with notice of the occurrence of said Event
of Default and  Borrower  fails to cure such  within  twenty (20) days after the
receipt of said notice.  Borrower  covenants and agrees that Borrower  shall pay
all costs and expenses
                                Page 4 of 7 Pages
<PAGE>
incurred by Lender and its successors and assigns in enforcing and/or collecting
this  Promissory Note and/or the  Obligations,  including,  without  limitation,
reasonable  attorneys'  fees, and court and litigation  costs,  whether incurred
out-of-court,  in  work-out  discussions,  in  restructuring  and  renegotiation
discussions or in litigation, including appeals and bankruptcy proceedings.

         Default  Interest.  Upon the  occurrence  of an Event  of  Default  and
continuing  until Lender  acknowledges in writing that said Event of Default has
been cured or waived,  all principal and interest  owing and  outstanding  under
this Promissory Note or otherwise shall immediately begin bearing interest until
paid in full at a rate equal to the lesser of four  hundred  (400) basis  points
above the otherwise  applicable  interest  rate, or the maximum rate of interest
which Borrower may by law pay or Lender may charge and collect.

         Security and Collateral for Repayment.  This Promissory Note is secured
by Pledged  Accounts,  and the Collateral as set forth and defined in the Credit
Agreement and Pledge and Security Agreement of even date herewith.

         Waivers.  All  parties  to  this  Promissory  Note,  whether  Borrower,
principal,  surety,  guarantor,  endorser,  or any  other  party,  hereby  waive
presentment  for  payment,   demand,  protest,  notice  of  protest,  notice  of
non-payment,  and notice of dishonor,  impairment of recourse and  impairment of
security.  The failure of the holder of this  Promissory  Note to  exercise  any
right  hereunder  shall not preclude the holder from  exercising any other right
which the holder may be entitled to exercise  upon the  happening  of such event
and the failure to exercise any right hereunder which the holder may be entitled
to exercise shall not constitute a waiver of the right to exercise said right or
any other right upon the  subsequent  occurrence of any such event nor shall any
waiver by the Lender of any such right or rights on any one occasion be deemed a
bar to or  waiver  of the same  right or  rights  on any  future  occasion.  All
endorsers,  guarantors,  sureties or other  persons who may now or  hereafter be
liable for the payment of this  Promissory  Note, by endorsing,  guaranteeing or
assuming this Promissory Note, consent to all of the terms and conditions herein
contained  and agree that this  Promissory  Note may be  modified,  extended  or
renewed  in whole or in part,  without  notice,  including  (a) the  impairment,
substitution, exchange or release at any time or times of all or any part of any
security or collateral security now or hereafter furnished,  (b) the release of,
or the  impairment  of the right of recourse  against  Borrower or any endorser,
guarantor,  surety or any other person now or hereafter  liable hereon,  (c) the
substitution  of,  renewal  or  extension  of  this  Promissory  Note,  (d)  the
modification  of any terms hereof,  or other agreement now or hereafter given in
connection with or as security for this  Promissory  Note, and (e) any change in
the rate of  interest,  if any,  hereon or the  imposition  of any fees  whether
authorized  under  this  Promissory  Note,  or  any  note,  mortgage,   security
agreement,  loan  agreement,  or any other  agreement now or hereafter  given in
connection with or as security for this Promissory Note.

         Choice of Laws. This Promissory Note is to be construed and enforced in
accordance  with the laws of the State of Colorado.  In the event of any dispute
concerning the  interpretation,  application  or enforcement of this  Promissory
Note,  or any other  document  executed  in  connection  herewith,  the sole and
exclusive  venue for same shall be the  District  Court in and for the County of
                                Page 5 of 7 Pages
<PAGE>
Jefferson,  State of Colorado.  Borrower hereby consents to the  jurisdiction of
said Court.

         Severability.  In the  event  that  any one or  more of the  provisions
contained  in this  Promissory  Note or in any other loan  document  executed in
connection  herewith  shall for any  reason be held to be  invalid,  illegal  or
unenforceable in any respect,  such invalidity,  illegality or  unenforceability
shall not affect any other  provision of this  Promissory Note or any other loan
document executed in connection herewith and in lieu of such invalid, illegal or
unenforceable  provision  there  shall  be added  automatically  as part of this
Promissory  Note a  provision  as similar in terms to such  invalid,  illegal or
unenforceable provision as may be possible and be valid, legal and unenforceable
thereafter.

         Binding Effect.  This  Promissory Note and all covenants,  promises and
agreements  contained  herein or associated  herewith  shall be binding upon and
inure  to  the  benefit  of  the  respective  legal  representatives,   personal
representatives,  devisees,  heirs, successors and assigns of the Lender and the
Borrower.  The  term  "Lender"  shall  be  deemed  to mean  the  holder  of this
Promissory Note from time to time.

         Authorization.  The individual who is executing this Promissory Note on
behalf of the Borrower personally covenants,  warrants and represents that he or
she has the full power,  authority  and legal right to execute and deliver  this
Promissory  Note and all other  documents  executed and  delivered in connection
herewith, that all requisite authority and action necessary to bind the Borrower
has  previously  been taken,  and that this  Promissory  Note and all  documents
executed in connection  herewith constitute legal, valid and binding obligations
of the Borrower.

         No Joint  Venture.  The  parties  hereto  covenant  and agree  that the
relationship  between  Lender and  Borrower  shall be  strictly  construed  as a
relationship  between a debtor and a secured  party and never as a joint venture
or  similar  relationship  between  Lender  and  Borrower.  Lender  shall not be
obligated  to perform or  discharge  any  obligation  or duty of  Borrower  with
respect to (a) the operation of the mortgaged property or (b) the performance of
any  obligations  under any leases  affecting the mortgaged  property.  Borrower
covenants and agrees to hold harmless,  defend and indemnify the Lender from and
against any liability  arising with respect to (a)  Borrower's  operation of the
mortgaged  property or (b)  Borrower's  performance  of any of its  covenants or
obligations under any of the leases pertaining to the mortgaged property.

         Multiple  Borrower.  Should more than one entity or individual  execute
this Promissory  Note, then each and every such entity or individual  recognizes
and  agrees  that  they  shall be  jointly  and  severally  responsible  for all
financial or other  obligations of whatever nature evidenced hereby or under any
other document executed by and between Borrower and Lender.

         Capitalized Terms. Capitalized terms not otherwise defined herein shall
have  those  meanings  assigned  to them in the  Credit  Agreement  of even date
herewith.

         JURY WAIVER.  MAKER HEREBY WAIVES  MAKER'S RIGHT TO A JURY TRIAL IN THE
EVENT OF ANY DISPUTE OR LITIGATION ARISING HEREUNDER OR UNDER ANY
                                Page 6 of 7 Pages
<PAGE>
RELATED DOCUMENTS  EXECUTED IN CONNECTION  HEREWITH.  MAKER COVENANTS AND AGREES
THAT THE SOLE AND EXCLUSIVE JURISDICTION AND VENUE FOR ALL LITIGATION ARISING IN
CONNECTION WITH THE ENFORCEMENT, COLLECTION OR ADMINISTRATION OF THIS PROMISSORY
NOTE SHALL REST EXCLUSIVELY IN JEFFERSON  COUNTY,  COLORADO AND MAKER WAIVES ALL
RIGHTS TO ASSERT OTHERWISE.

                                "Borrower":

                                ILX RESORTS INCORPORATED,
                                an Arizona corporation

                                By: /s/ Nancy J. Stone
                                   -------------------------

                                Title: President
                                       ---------------------

                                LOS ABRIGADOS PARTNERS LIMITED
                                PARTNERSHIP, an Arizona limited partnership

                                By: ILE SEDONA INCORPORATED,
                                an Arizona corporation, its sole general partner

                                By: /s/ Nancy J. Stone
                                   -------------------------

                                Title: Vice President
                                       ---------------------

                                PREMIERE DEVELOPMENT INCORPORATED,
                                an Arizona corporation

                                By: /s/ Nancy J. Stone
                                   -------------------------

                                Title: President
                                       ---------------------
                                Page 7 of 7 Pages

Exhibit 10-3

                            BUSINESS AGREEMENT Among
            ILX Resorts Incorporated, an Arizona Corporation ("ILX")
        Premiere Vacation Club, an Arizona Nonprofit Corporation ("Club")
     Premiere Development Incorporated, an Arizona Corporation ("Premiere")
 Treasures of the Sea of Cortez, an Arizona limited liability company, ("TSC"),
 Promotora de Inversion Turistica, S.A. de C.V., a Mexican Corporation ("PIT"),
   Immobiliaria y Hotelera Los Algodones, S.A. de C.V., a Mexican Corporation
                                    ("IHLA")
      Immobiliaria Cerro Pelon, S.A. de C.V., a Mexican Corporation ("ICP")

R E C I T A L S:

         A.  Promotora  de  Inversion  Turistica,  S.A.  de C. V.  is a  Mexican
corporation  ("PIT")  that owns  certain  real  property  located in San Carlos,
Sonora,   Mexico   upon  which  PIT  has  begun   construction   of  a  42  unit
condominium/timeshare  project  known as the Sea of Cortez  Beach Club,  as such
property and proposed improvements are more particularly  described in the legal
description and the  construction  plans and  specifications  attached hereto as
Exhibit A (the "Timeshare Project").

         B.  Immobiliaria  y Hotelera Los  Algodones,  S.A. de C.V. is a Mexican
corporation ("IHLA") that owns certain real and personal property in San Carlos,
Sonora, Mexico upon which IHLA has constructed and is operating a 173 room hotel
known as the San Carlos Plaza Hotel, as such property and  improvements are more
particularly described in attached Exhibit B (the "Hotel").

         C.  Immobiliaria  Cerro  Pelon,  S.A. de C.V. is a Mexican  corporation
("ICP") that owns certain real property  located in San Carlos,  Sonora,  Mexico
upon which ICP intends to construct future  improvements,  as such real property
is more particularly described in attached Exhibit C (the "Beach Property").

         D.  Treasures  of the  Sea of  Cortez,  L.L.C.  is an  Arizona  limited
liability company ("TSC") to which PIT has granted the exclusive right to market
and sell one week interval right-to-use interests in the Timeshare Project.

         E. Premiere  Vacation Club is an Arizona  non-profit  corporation  (the
"Club") that  provides  each of its members with one week  membership  interests
that may be used at any one or more of the  resort  properties  included  in the
Club's  inventory,  which interest may, at each Member's  option,  be split into
multiple stays of a minimum two day duration and also may be exchanged for stays
at other resorts through a participating exchange network.

         F.  Premiere   Development   incorporated  is  an  Arizona  corporation
("Premiere")  that is a wholly owned subsidiary of ILX Resorts  Incorporated,  a
leading developer,  marketer and operator of timeshare resorts located primarily
in the Western  United States  ("ILX").  On May ___ 1998,  Premiere  contributed
5,000 one week interval,  perpetual fee simple  timeshare  interests to the Club
and in  exchange  therefore  became the  exclusive  marketer  and seller of Club
memberships.
<PAGE>
                                                                               2

         G.  TSC  desires  to  contribute  1,500  one  week  interval,  25  year
right-to-use  timeshare  interests in the  Timeshare  Project  (the  "Weeks") to
Premiere with the  understanding  that Premiere will then transfer such Weeks to
the Club  (subject  to approval by the  Arizona  Department  of Real  Estate) in
exchange  for the payment by Premiere to TSC of the  consideration  set forth in
this Agreement, and Premiere and the Club desire to accept such contribution and
payment  obligations,  pursuant  to the terms and  conditions  set forth in this
Agreement.

         H. PIT and TSC desire to grant  Premiere the exclusive  right to market
and Sell the Weeks in the  Timeshare  Project,  and Premiere  desires to provide
such services on an exclusive  basis,  subject to the terms and  conditions  set
forth below.

         I. To facilitate  sales of the Weeks and  construction of the Timeshare
Project,  IHLA desires to grant to the Club and its Members the right to use the
Hotel in the place and stead of the  Timeshare  Project  until  such time as the
Timeshare  Project  has  been  constructed  in  accordance  with the  plans  and
specifications attached hereto as Exhibit A and is open to the public. The right
to use the Hotel will be  coordinated  through  TSC and will be subject to space
availability at the Hotel.

For good and valuable  consideration,  the receipt and  sufficiency of which the
parties  acknowledge,  and  in  reliance  upon  the  recitals,  representations,
warranties,  covenants and  conditions  set forth  herein,  the parties agree as
follows:

A G R E E M E N T:

1. Definitions.  For purposes of this Agreement,  the following terms shall have
the meanings ascribed to them in this Section 1:

         a. "Amenities Core" shall mean all of the amenities associated with the
Hotel, including but not limited to the Hotel pools, restaurants, lobbies, beach
club, tennis courts, palapas, bars and stores.

         b.  "Combined  Club Weeks" shall mean the Weeks  contributed by TSC and
PIT to Premiere  and,  upon  approval of the Arizona  Department of Real Estate,
transferred by Premiere to the Club,  plus the 5,000  Existing Club Weeks,  plus
any  additional  interval  interests  contributed to the Club from time to time.
"Combined Club Week" shall mean one of the Combined Club Weeks.

         c.  "Distributions"  shall mean any and all payments of any nature made
by  Premiere  or  the  Club  to TSC or PIT in  accordance  with  the  terms  and
conditions of this Agreement.

         d.  "Existing  Club  Weeks"  shall  mean the 5,000  one week  interval,
perpetual fee simple timeshare interests conveyed to the Club by Premiere on May
___, 1998.
<PAGE>
                                                                               3

         e. "Expenses" shall mean any and all costs, charges and expenses of any
nature directly or indirectly attributable to each Combined Club Week, including
but not limited to Product Costs (defined below),  sales and marketing expenses,
general and administrative expenses,  financing costs, collection costs, closing
costs,   exchange  fees,   recording  fees,  loan  servicing  fees,  home  owner
association  subsidies,  interest  expenses,  bad debt reserves,  and any period
expenses that are not typically  allocated on a per Week basis,  which Expenses,
if estimated,  shall be adjusted on a quarterly basis to reflect actual Expenses
directly or indirectly  attributable to each Combined Club Week. Premiere agrees
that the cost estimates set forth in the proforma financial  statements attached
hereto as  Exhibit G will  not,  during  the  three  years  commencing  upon the
execution of this  Agreement,  increase by more than 10% of the projected  costs
set forth in the attached proforma financial  statements.  During the three year
period, any costs increases in excess of 10% will be absorbed by Premiere.

         f. "Net Sales  Price" shall mean the actual  purchase  price paid by an
unaffiliated  third party  purchaser  to Premiere for the purchase of a Combined
Club Week less any and all sales  concessions.  Premiere agrees that the average
minimum price to be charged per Club membership  type to third party  purchasers
will not be less than the prices established in attached Exhibit H.

         g. "Percentage Interest" shall mean a fraction,  the numerator of which
is the number of Weeks  contributed  to Premiere by TSC and the  denominator  of
which is the total number of Combined  Club Weeks in the Club,  as adjusted from
time to time.

         h. "Product  Cost" shall be deemed to mean U.S.  $2,415.00 per Combined
Club Week.

         i.   "Timeshare    Project"   shall   mean   that   certain   42   unit
timeshare/condominium  project  known  as the  Sea of  Cortez  Beach  Club to be
constructed  by PIT in  accordance  with the plans and  specifications  attached
hereto as Exhibit A on that certain real property more particularly described in
attached Exhibit A.

         j. "Week" shall mean a seven day period,  consisting of one weekend and
five weekdays  during each calendar year for a period of twenty-five  (25) years
from the date of  execution  of this  Agreement  (or for a period of fifty  (50)
years from the date hereof if the Extension  Option  referenced in Section 10 of
this  Agreement is exercised by Premiere)  during which period a Club member may
reserve  and  use a Unit  in the  Timeshare  Project  or,  until  completion  of
construction  of the  Timeshare  Project,  a suite or room in the Hotel  that is
equivalent to the use right purchased by such Club member.

         k. "Weeks" shall mean the 1,500 Week interests in two-bedroom  units in
the Timeshare Project  contributed by TSC and PIT to Premiere in accordance with
Section 2 of this Agreement and, upon approval of the Arizona Department of Real
Estate, transferred by Premiere to the Club.
<PAGE>
                                                                               4

2.  Contribution  of Weeks to Premiere  and  Transfer  to the Club.  TSC and PIT
hereby contribute 1,500 Weeks in the Timeshare Project to Premiere, each Week of
which includes a twenty-five (25) year  right-to-use  the Timeshare  Project and
the  Hotel in  accordance  with  the  terms  and  conditions  set  forth in this
Agreement.  Upon  receipt of the Weeks and  receipt of  approval  of the Arizona
Department of Real Estate, Premiere shall transfer the Weeks to the Club, and in
exchange  therefore Premiere shall retain the exclusive right to market and sell
the Weeks.  TSC and PIT acknowledge and agree that the Weeks shall become a part
of the Club's membership inventory and that all Club members will be entitled to
use the  Timeshare  Project  and the  Hotel in  accordance  with the  terms  and
conditions  set  forth  in this  Agreement  and in the  Premiere  Vacation  Club
Membership  Plan,  a copy of which is attached  hereto as Exhibit D. TSC and PIT
agree to  execute  any  additional  documents  and take any  additional  actions
required to transfer the Weeks to Premiere. It is understood by the parties that
TSC and PIT may, from time to time contribute  additional timeshare weeks to the
Club,  subject to the advanced  approval of ILX and  Premiere.  [Grant  language
subject to revision based on advice of Mexican counsel]

3. Product Cost Distributions. For each Combined Club Week sold by Premiere, TSC
shall be entitled to receive an amount equal to the following:

         a. Until such time as TSC has  received  aggregate  Distributions  from
Premiere  pursuant to this  Section 3 and Section 4 below in an amount  equal to
U.S. $2.7 million, TSC shall be entitled to receive an amount equal to two times
(2x) the Product Cost  multiplied by the then current  Percentage  Interest [2 x
(Product Cost x Percentage  Interest)],  one-half (1/2) of which shall be deemed
to be an advance by Premiere to TSC and PIT (the  "Advance")  for the purpose of
facilitating  construction of the Timeshare  Project,  and 95% of which Advances
TSC and PIT hereby agree to use for constructing the Timeshare Project;

         b. At and after such time as TSC has received  aggregate  Distributions
from Premiere  pursuant to this Section 3 and Section 4 below in an amount equal
to U.S.  $2.7  million,  TSC shall be  entitled  to receive  an amount  equal to
one-half of the Product Cost multiplied by the then Current Percentage  Interest
[1/2 x (Product Cost x Percentage  Interest)]  until such time as TSC has repaid
all of the Advances to the  Premiere,  together with interest on the Advances at
the rate of ten percent  (10%) per annum.  For each  payment made by Premiere to
TSC pursuant to this Section 3(b),  Premiere shall apply an amount equal to each
such payment toward the repayment of the Advance,  all of which repayments shall
be applied  first toward the  repayment  any interest  then due and owing on the
Advance and then toward the repayment of the principal; and

         c. At and after such time as TSC has repaid the  Advances  and interest
thereon to  Premiere,  TSC shall be entitled  to receive an amount  equal to the
Product Cost multiplied by the then current Percentage  Interest [Product Cost x
Percentage Interest].

         d. All  Distributions  required  pursuant  to this  Section  3 shall be
estimated and paid on a monthly  basis,  and shall be adjusted to reflect actual
Distribution on a quarterly basis.
<PAGE>
                                                                               5

4.  Profit  Distributions.  In  addition  to the monies  paid by Premiere to TSC
pursuant to Section 2 above,  for each Combined Club Week sold by Premiere,  TSC
shall be entitled to receive an amount equal to the following:

         a. Until such time as TSC has  received  aggregate  Distributions  from
Premiere  pursuant to Section 3 above,  and this Section 4 in an amount equal to
U.S. $2.7 million, TSC shall be entitled to receive an amount equal to two times
(2x)  the sum of the  Net  Sales  Price  less  Expenses  plus  interest  income,
multiplied  by the then  current  Percentage  Interest  [2 x ((Net Sales Price -
Expenses) x Percentage Interest)], one-half (1/2) of which shall be deemed to be
an Advance to TSC and PIT for the purpose of  facilitating  construction  of the
Timeshare Project, and 95% of which Advances TSC and PIT hereby agree to use for
constructing the Timeshare Project;

         b. At and after such time as TSC has received  aggregate  Distributions
from Premiere  pursuant to Section 3 above and this Section 4 in an amount equal
to U.S.  $2.7  million,  TSC shall be  entitled  to receive  an amount  equal to
one-half times (1/2x) the sum of the Net Sales Price less  Expenses,  multiplied
by the then current  Percentage  Interest  [1/2 x ((Net Sales Price  Expenses) x
Percentage  Interest)]  until  such  time  as TSC has  repaid  the  Advances  to
Premiere,  together  with  interest  on the  Advances at the rate of ton percent
(10%) per annum.  For each  payment  made by  Premiere  to TSC  pursuant to this
Section 4(b),  Premiere  shall apply an amount equal to each such payment toward
the  repayment of the Advance,  all of which  repayments  shall be applied first
toward the  repayment of any interest then due and owing on the Advance and then
toward the repayment of the principal; and

         c. At and after such time as TSC has repaid the  Advances  and interest
thereon to Premiere, TSC shall be entitled to receive an amount equal to the Net
Sales Price less Expenses,  multiplied by the then current  Percentage  Interest
[(Net Sales Price - Expenses) x Percentage Interest].

         d. All  Distributions  required  pursuant  to this  Section  4 shall be
estimated and paid on a monthly  basis,  and shall be adjusted to reflect actual
Distributions on a quarterly basis.

         e. If Premiere has not made aggregate  Distributions  to TSC and PIT in
an amount of not less than U.S.  $2.7 million  within three years after the date
of execution of this Agreement, and if PIT has not completed construction of the
Timeshare  Project  within such three year period,  then  Premiere or ILX or its
designee  will loan to PIT an amount equal to the  difference  between U.S. $2.7
million and the aggregate  Distributions  paid by Premiere within the three year
period,  which  loan  proceeds  shall  be used  for the  purpose  of  completing
construction of the Timeshare Project.

         f. TSC shall be entitled  to receive  its  prorata  share of the income
earned from the difference in interest paid by Premiere and interest  charged to
each Club member.
<PAGE>
                                                                               6

5. Maintenance Fee Distributions.  In addition to the monies paid by Premiere to
TSC  pursuant to  Sections 3 and 4 above,  for each  Combined  Club Week sold by
Premiere,  PIT shall be  entitled  to receive an amount  annually  to offset the
Maintenance  Fees  associated  with such  Combined  Club Week equal to the total
Maintenance  Fees  received  by the Club from its  members  during each year for
which the Maintenance Fees apply less  administrative  expenses  associated with
operating the Club,  multiplied by the Percentage Interest  [(Maintenance Fees -
Club's administrative expenses) x Percentage Interest],  which payments shall be
made by the Club to PIT in equal quarterly  installments,  commencing on January
10 of each year.

6. Term.  The term of this Agreement  shall be for a period of twenty-five  (25)
years from the date of execution hereof, unless otherwise extended by Premiere's
exercise of the Extension  Option  (defined below) in accordance with Section 10
of this  Agreement,  whereupon  the term of this  Agreement  shall be fifty (50)
years.

7.  Representations and Warranties of TSC, PIT, IHLA and ICP. TSC, PIT, IHLA and
ICP each  independently  represent  and  warrant  to the Club  and  Premiere  as
follows:

         a.  Authority of TSC,  PIT,  IHLA and ICP.  TSC, PIT, IHLA and ICP each
represent and warrant that this Agreement has been duly and validly executed and
delivered by each of TSC,  PIT,  IHLA and ICP and is a legal,  valid and binding
obligation of each of TSC, PIT, IHLA and ICP, enforceable in accordance with its
terms. Neither the execution and delivery of this Agreement nor the consummation
of the transactions  contemplated hereby nor compliance by TSC, PIT, IHLA or ICP
with any of the provisions  hereof will (i) result in any conflict with,  breach
of,  or  default  (or give  rise to any right of  termination,  cancellation  or
acceleration)  under any of the terms,  conditions  or  provisions  of any note,
bond,  mortgage,  indenture  or  warrant  or  any  franchise,  license,  permit,
agreement or other  instrument or obligation to which TSC, PIT, IHLA or ICP is a
party  or by  which  any of TSC,  PIT,  IHLA or ICP or any of  their  respective
properties  or assets may be bound,  (ii) violate any order,  writ,  injunction,
judgment,  decree, law, statute, rule or regulation applicable to TSC, PIT, IHLA
or ICP or any of their  respective  properties  or assets,  or (iii) violate any
provision of any of TSC's,  PIT's,  IHLA's or ICP's  articles of  incorporation,
bylaws or  regulations.  No action,  consent or approval by, or filing with, any
federal,  state,  municipal,  court or  governmental or  administrative  body or
agency,  or any  other  regulatory  or  self-regulatory  body,  is  required  in
connection  with the  execution  and delivery by any of TSC, PIT, IHLA or ICP of
this Agreement or the  consummation by TSC, PIT, IHLA or ICP of the transactions
contemplated hereby.

         b.  Corporate  Existence.  TSC, PIT, IHLA and ICP,  respectively,  each
represent and warrant that it: (i) is a corporation  or company duly  organized,
validly  existing and in good  standing  under the laws of its  jurisdiction  of
incorporation,  (ii) has the  corporate  power and  authority  to enter into and
perform all its obligations  under this Agreement,  including but not limited to
the power and  authority  to convey the Weeks to  Premiere  in  accordance  with
Section 2 of this Agreement,  (iii) has the corporate power and authority to own
its property and carry on its business as presently  conducted and possesses all
rights, privileges,  franchises, licenses, permits, concessions,  authorizations
and approvals, governmental or otherwise necessary
<PAGE>
                                                                               7

to entitle it to use, own,  lease or otherwise  hold its  properties and assets,
including but not limited to the Hotel, the Timeshare  Project and the Weeks, as
applicable,  and to carry on its business as presently  conducted or as proposed
to be conducted,  including business associated with the Hotel and the Timeshare
Project,  as  applicable,  and (iv) has duly and  validly  granted all powers of
attorney  required to execute this Agreement and all such powers of attorney are
in full force and effect.

         c. Liabilities and Obligations.  Except as disclosed in Exhibit E or in
this Agreement, PIT and IHLA have not, with respect to the Timeshare Project and
the Hotel, respectively,  (i) sold, assigned,  transferred,  conveyed, leased or
otherwise  disposed of or agreed to sell,  assign,  transfer,  convey,  lease or
otherwise  dispose of any of the real property,  improvements or other assets of
the Timeshare Project  (including but not limited to the Weeks) or the Hotel, or
(ii) taken any  action,  or  omitted  to take any  action,  that  resulted  in a
material breach of or constituted a material  default under (or would,  with the
giving  of  notice  or  passage  of time,  result  in a  material  breach  of or
constitute a material default under) any note, bond, indenture, mortgage, (ease,
license,  agreement or other  instrument  or  obligation  to which the Timeshare
Project,  the Hotel or the Weeks are bound,  or resulted in (or would,  with the
giving of notice or the passage of time,  result in) the creation or  imposition
of any material  lien,  material  charge or material  encumbrance  of any nature
whatsoever upon the Timeshare Project, the Hotel or the Weeks.

         d. Taxes.  TSC, PIT and IHLA each  independently  represent and warrant
that  it  has  timely  filed  with  all  appropriate   governmental  authorities
(including tax, customs,  social security,  housing and retirement  authorities)
all federal,  state,  local and foreign tax returns and reports  required  under
applicable law to be filed on or before the date hereof in respect of any fiscal
period  ended on or before  the date  hereof  and each such  return or report is
complete and correct. All taxes, assessments and other governmental charges upon
each of TSC, PIT and IHLA or upon any of their assets, including but not limited
to the Timeshare Project or the Hotel that are due and payable have been paid in
full,  other than those currently  payable  without penalty or interest.  No tax
return of any of TSC, PIT or IHLA is currently under examination by the Ministry
of Finance or any other Mexican authority, nor is the Ministry of Finance or any
other  authority  (whether  domestic or foreign and  including  customs,  social
security,  housing,  and  retirement  authorities)  asserting  or,  to the  best
knowledge of any of TSC, PIT or IHLA,  threatening to assert against any of TSC,
PIT or IHLA any adjustment,  deficiency or claim for additional taxes,  payments
or interest thereon or penalties in connection therewith.

         e.  Litigation.  There  has not been and  there is not now  pending  or
threatened, any claim, action, suit, proceeding,  arbitration,  investigation or
inquiry  before  any  federal,  state,  municipal,   court  or  governmental  or
administrative body or agency,  other regulatory body or any private arbitration
tribunal,  relating to or affecting any of TSC, PIT, IHLA or ICP or any director
or  officer  thereof  in his  capacity  as such,  or the Hotel or the  Timeshare
Project. There are no orders,  judgments or decrees of any court or governmental
or administrative body or agency, or any other regulatory body, affecting any of
TSC, PIT, IHLA or ICP or the Hotel or the  Timeshare  Project.  Each of TSC, PIT
and IHLA independently represent and warrant that
<PAGE>
                                                                               8

it is not in default under any order, writ, injunction or decree of any court or
governmental or administrative  body or agency or any other regulatory body with
respect to, or any way affecting, the Hotel or the Timeshare Project.

         f.  Compliance  with Law. Each of TSC, PIT, IHLA and ICP  independently
represent and warrant that: (i) it has complied and is complying in all material
respects  with all  laws,  regulations,  rules,  ordinances  and  orders  of all
applicable governmental authorities or any other regulatory bodies applicable to
each of TSC,  PIT,  IHLA  and ICP and  each  of  their  properties,  assets  and
businesses,  including  but not limited to those  applicable  to the Hotel,  the
Timeshare  Project and the, Weeks,  as applicable,  and (ii) it has all federal,
state,  local and foreign  governmental  licenses,  permits  (including  but not
limited to the federal permit  necessary to create and sell timeshare  interests
in Mexico, any permits, filings or registrations required by the State of Sonora
with respect to the creation and sale of interests in a timeshare  project,  the
local  building  permits  required to construct the Timeshare  Project,  and any
other  local or state  licenses  or  permits  required  to create  and  convey a
timeshare  interest in Mexico) and  concessions  (including but not limited to a
federal beach  concession for that portion of the real property  associated with
the  Hotel,  the  Timeshare  Project  and the Beach  Property  that lies  within
Mexico's federal zone), material or necessary to the conduct of its business and
all such licenses, permits and concessions are in full force and effect.

         g. Accuracy of Information. The information contained in this Agreement
and the Exhibits and the written information  provided by each of TSC, PIT, IHLA
and ICP and their respective agents to Premiere and the Club and their agents is
true, complete and correct in all material respects.

         h. Brokers and Finders. None of TSC, PIT, IHLA or ICP, nor any officer,
director or employee thereof has employed any broker or finder,  or incurred any
liability for any brokerage  fees,  commissions  or finders' fees, in connection
with the transactions contemplated by this Agreement.

         i.  Environmental  Matters.  There  has been no  storage,  disposal  or
treatment of solid wastes or hazardous  wastes at or on the Hotel, the Timeshare
Project or the Beach  Property in violation of any applicable  Mexican  federal,
state or local law,  regulation,  order, or permit and none of TSC, PIT, IHLA or
ICP have  received  any  notice of nor have any  knowledge  of or any  reason to
believe  that  there  exists  any  such  violation.  There  has  been no  spill,
discharge,  leak, emission,  injection,  escape,  dumping or release of any kind
onto  the  Beach  Property,  the  Hotel  or the  Timeshare  Project  or into the
environment  surrounding any such property, of any toxic or hazardous substances
as  defined  under any  Mexican  federal,  state or local  regulations,  laws or
statutes.  None of TSC,  PIT,  IHLA or ICP have  any  obligation  or  liability,
absolute or  contingent,  with  respect to the  storage,  treatment,  cleanup or
disposal  of any solid  wastes,  hazardous  wastes or other  toxic or  hazardous
substances.  Each of TSC,  PIT,  IHLA  and ICP  have  complied  with  all  laws,
regulations,  rules,  standards and other  requirements  imposed by governmental
authorities  on  environmental  matters,   including  those  relating  to  water
discharges, air emissions, and soil contamination.
<PAGE>
                                                                               9

         j. Real Property and Improvements.  PIT, TSC and IHLA, respectively are
the owners of and possess good and  marketable  title to the  Timeshare  Project
(including but not limited to the Weeks to be conveyed to Premiere in accordance
with  Section  2 of  this  Agreement)  and  the  Hotel,  respectively,  and  the
improvements constructed or proposed to be constructed thereon free and clear of
all mortgages,  security interests,  charges,  claims,  options, rights of first
refusal, easements,  restrictions, liens, rights-of-way or other encumbrances of
any nature  whatsoever,  except  for the liens and  encumbrances  identified  in
Schedule B of the title  insurance  policies  attached  hereto as Exhibit E. The
Hotel and the  Timeshare  Project  comply and,  during and after  completion  of
construction of the Timeshare Project,  will continue to comply, in all material
respects with all applicable  building and zoning codes,  ordinances and PIT and
IHLA have  obtained all permits,  concessions  and  contracts  for the utilities
necessary  to  service  the  Timeshare  Project  and the Hotel,  as  applicable,
including but not limited to water, sewer,  telephone and electricity,  and that
all such permits, concessions and contracts are validly issued and fully paid.

         k. No  Bankruptcy.  Except  with  respect  to  matters  related  to the
devaluation  of the  peso  in  1994,  each of TSC,  PIT and  IHLA  independently
represent and warrant that there has not been filed any petition or application,
or any  proceeding  commenced,  by or against any of TSC,  PIT or IHLA under any
law,  domestic or foreign,  relating to bankruptcy,  reorganization,  compromise
arrangements,  insolvency,  readjustment  of debt or  creditors  rights,  and no
assignment  for the  benefit of  creditors  has been made by any of TSC,  PIT or
IHLA.

         1. Insurance. IHLA represents and warrants that the Hotel is insured in
an amount reasonably deemed adequate,  against all risks usually insured against
by persons operating similar  properties in the country of Mexico under policies
that  are not void or  voidable  and  that  IHLA  believes  are  enforceable  in
accordance with their terms.

8.  Representations  and Warranties of ILX, Premiere and the Club. ILX, Premiere
and the Club each independently  represent and warrant to TSC, PIT, IHLA and ICP
as follows:

         a.  Authority of Premiere and the Club.  Each of ILX,  Premiere and the
Club have full right,  power and authority to enter into this Agreement,  and to
consummate the transactions  contemplated  herein.  This Agreement has been duly
and validly executed and delivered by ILX, Premiere and the Club and is a legal,
valid and  binding  obligation  of ILX,  Premiere  and the Club  enforceable  in
accordance with its terms.  Except as disclosed in this  Agreement,  neither the
execution  and  delivery  of  this  Agreement  nor  the   consummation   of  the
transactions  contemplated  hereby nor compliance by ILX,  Premiere and the Club
with any of the provisions  hereof will (i) result in any conflict with,  breach
of,  or  default  (or give  rise to any right of  termination,  cancellation  or
acceleration)  under any of the terms,  conditions  or  provisions  of any note,
bond,  mortgage,  indenture  or  warrant  or  any  franchise,  license,  permit,
agreement or other  instrument or obligation to which ILX,  Premiere or the Club
is a party or by which ILX,  Premiere  or the Club,  or any of their  respective
properties  or assets may be bound,  (ii) violate any order,  writ,  injunction,
judgment,  decree, law, statute,  rule or regulation applicable to ILX, Premiere
or the Club or any of their respective properties or assets or (iii) violate any
provision
<PAGE>
                                                                              10

of  ILX's,  Premiere's  or the  Club's  articles  of  incorporation,  bylaws  or
regulations.  Except for the approval of the Arizona  Department of Real Estate,
no action,  consent or approval by, or filing with, any federal,  state,  local,
court or governmental or administrative  body or agency, or any other regulatory
or  self-regulatory  body,  is required in  connection  with the  execution  and
delivery by ILX,  Premiere or the Club of this Agreement or the  consummation by
ILX, Premiere or the Club of the transactions contemplated hereby.

         b. Corporate  Existence.  ILX, Premiere and the Club each represent and
warrant that each of them are fully  incorporated,  validly existing and in good
standing under the laws of the State of Arizona and have the corporate power and
authority  to enter into and perform  their  respective  obligations  under this
Agreement  and to own property and carry on business as presently  conducted and
possesses the rights, privileges,  franchises, licenses, permits, authorizations
and approvals, governmental or otherwise necessary to carry on their business as
presently conducted.

         c.  Litigation.  There  has not been and  there is not now  pending  or
threatened, any claim, action, suit, proceeding,  arbitration,  investigation or
inquiry  before  any  federal,   state,   local,   court  or   governmental   or
administrative body or agency,  other regulatory body or any private arbitration
tribunal,  relating to or affecting ILX, Premiere,  the Club, or any director or
officer  thereof in his  capacity  as such.  There are no orders,  judgments  or
decrees of any court or governmental or  administrative  body or agency,  or any
other regulatory body, effecting, or with respect to, ILX, Premiere or the Club.
Neither  ILX,  Premiere  nor the Club are in  default  under  any  order,  writ,
injunction  or decree of any court or  governmental  or  administrative  body or
agency or any other regulatory body.

         d. Accuracy of Information. The information contained in this Agreement
and the Exhibits and the written  information  provided by ILX, Premiere and the
Club or their  respective  agents to TSC,  PIT,  IHLA and ICP or their agents is
true, complete and correct in all material respects.

         e.  Brokers and  Finders.  None of ILX,  Premiere or the Club,  nor any
officer,  director or employee  thereof has  employed  any broker or finder,  or
incurred any liability for any brokerage fees,  commissions or finders' fees, in
connection with the transactions contemplated by this Agreement.

         f. Real  Property  and  Improvements.  Attached  Exhibit F  contains  a
complete  list,  by deed  reference  or  otherwise,  of all  real  property  and
interests  in  real  property  owned,  leased  or used in  connection  with  the
operation  of the Club (the  "Club  Assets").  The Club has good and  marketable
title to the Club Assets free and clear of all  mortgages,  security  interests,
charges,  claims,  options,  rights of first refusal,  easements,  restrictions,
liens, rights-of-way or other encumbrances of any nature whatsoever,  except for
the liens, encumbrances and security interests disclosed on attached Exhibit F.
<PAGE>
                                                                              11

9. Covenants of TSC, PIT and IHLA. TSC, PIT and IHLA hereby covenant to the Club
and Premiere as follows:

         a.  Hotel Use  Rights.  IHLA  hereby  agrees  that  until  such time as
construction  of the  Timeshare  Project has been  completed  and the  Timeshare
Project is open to the  public,  all Club  members  shall be entitled to use the
Hotel  and the  Amenities  Core in lieu of the  Timeshare  Project  and such use
rights  shall be  consistent  with the use  rights  that  would  be  granted  to
purchasers of timeshare interests in the fully constructed Timeshare Project. In
addition,  IHLA  agrees  that all Club  members  shall  be  entitled  to use the
Amenities Core throughout the entire term of this Agreement,  such use rights to
be  consistent  with the use  rights  granted  to Hotel  guests,  except for the
convention facilities.

         b. Recordation of Condominium  Regime.  Upon completion of construction
of the  Timeshare  Project,  PIT  immediately  will  prepare and record with the
public  registry for the City of Guaymas a condominium  regime for the Timeshare
Project,  which  condominium  regime  shall be subject  to the prior  review and
approval of Premiere, such approval not to be unreasonably withheld.

         c. Monthly Financial Reports. TSC and PIT shall deliver to Premiere, by
the twentieth  (20th) day of each month during the period of construction of the
Timeshare  Project,  a written financial report (the "Monthly Financial Report")
detailing  the  manner  in which  the  Advances  have been  applied  toward  the
construction of the Timeshare  Project,  which Monthly Financial Report shall be
in a form  acceptable to Premiere.  Upon request by Premiere,  PIT shall provide
Premiere  with  copies of  invoices  and  evidence  of payment for the items and
services referenced in the Monthly Financial Report.

         d. No Liens or  Encumbrances  on the  Weeks.  Except as  identified  in
Schedule B of the title insurance  policies attached hereto as Exhibit E, during
the term of this  Agreement,  PIT, IHLA and TSC shall not permit the creation of
any lien or encumbrance of any nature whatsoever,  direct or indirect, affecting
the Weeks. PIT and TSC shall take any and all actions and execute and record any
and all  documents  reasonably  deemed  necessary by Premiere to provide  public
notice of  Premiere's  and the Club's  interest in the Weeks and in the right of
Club members to use the Hotel,  including but not limited to recordation of such
interests in the Public Registry of the City of Guaymas.

         e.  Obligation  to Build.  PIT and TSC hereby  agree to  construct  the
Timeshare  Project  in  accordance  with the plans and  specifications  attached
hereto as Exhibit A and in accordance  with all  applicable  building  codes and
regulations  within a period  of 3 years  from  the  date of  execution  of this
Agreement.  PIT also  agrees  promptly  to  obtain  all  licenses,  permits  and
concessions  required to operate the Timeshare  Project in  accordance  with all
applicable local, state and federal laws and regulations.

         f. Obligation to Maintain. PIT and IHLA agree to maintain the Timeshare
Project and the Hotel, respectively, in good condition and repair throughout the
term of this Agreement.
<PAGE>
                                                                              12

         g.  Obligation  to  Operate.  PIT,  TSC and IHLA agree to  operate  the
Timeshare Project and the Hotel, as applicable, in a manner consistent with good
business practices and in accordance with the promises, terms and conditions set
forth in the timeshare  documents  distributed to purchasers of interests in the
Timeshare  Project,  including but not limited to the purchasers of the Combined
Club Weeks. PIT, TSC and IHLA hereby agree to provide to all Club members all of
the rights and privileges  accorded under the Premiere  Vacation Club Membership
Plan and to operate the Timeshare  Project and the Hotel in a manner  consistent
with the Premiere Vacation Club Membership Plan.

         h.  Insurance  for  the  Timeshare  Project.  Prior  to  completion  of
construction of the Timeshare  Project,  PIT agrees to obtain  insurance for the
Timeshare  Project in amounts  reasonably  deemed  adequate,  against  all risks
usually insured against by persons operating  similar  properties in the Country
of Mexico.  The  insurance  obtained by PIT shall name  Premiere and the Club as
third party beneficiaries of the insurance policy.

10. Extension  Option.  PIT and TSC, jointly and severally grant to Premiere the
option to renew its interest in the Weeks for one  additional  twenty-five  (25)
year period (the "Extension Option"), which Extension Option may be exercised by
Premiere  anytime during the last five years of the initial 25 year term of this
Agreement,  provided Premiere is not then in default of its payment  obligations
as provided in Sections 3, 4 and 5 of this Agreement. Premiere shall provide PIT
and TSC with written notice of its election to exercise the Extension Option. If
Premiere  exercises the Extension Option,  then during the term of the Extension
Option  (Year 26 through  Year 50), TSC and PIT shall be entitled to receive the
Distributions  referenced in Sections 3(c),  4(c) and 5 of this  Agreement.  The
prices to be charged for the Weeks during the term of the Extension  Option will
be negotiated between the parties after written notice of Premiere's election to
exercise the Extension Option is deliver to PIT and TSC.

11.  Right  of First  Refusal.  ICP  hereby  grants  the  following  rights  and
privileges  to  Premiere  with  respect to the Beach  Property,  and agrees that
Premiere may assign such rights to a Mexican  subsidiary  corporation  formed by
Premiere for the purpose of developing or acquiring real property in Mexico:

         a. Joint Development. Prior to undertaking any development of the Beach
Property,   ICP  shall  first  provide  Premiere  with  written  notice  of  its
development  plans and offer  Premiere the right to  participate as a partner in
any such  development  plans on terms and conditions that are agreed upon by the
parties.  Premiere  shall  notify ICP, in writing,  whether  Premiere  elects to
accept or reject the offer to joint venture within one hundred twenty (120) days
of delivery of such notice to  Premiere.  If Premiere  accepts  such offer,  the
parties  shall  proceed in good faith to form the joint  venture and develop the
Beach Property in accordance  with the terms and  conditions  agreed between the
parties.

         b. Sale or Transfer.  Any sale or transfer of all or any portion of the
Beach Property to a third party  purchaser  ("Purchaser")  must be pursuant to a
bona fide  written  offer (the  "Bona Fide  Offer")  from a  Purchaser  with the
financial ability to perform. If ICP receives a Bona Fide
<PAGE>
                                                                              13

Offer from a  Purchaser,  and  desires  to sell all or any  portion of the Beach
property, the following procedure shall apply:

                  i. ICP shall  first  offer the Beach  Property  to Premiere by
giving  written  notice of the Bona Fide Offer to Premiere.  The notice shall be
deemed an offer (the "Offer") to sell the Beach  Property to Premiere at a price
and on terms  equal to the Bona  Fide  Offer.  Premiere  shall  notify  ICP,  in
writing, whether Premiere elects to accept or reject the Offer within sixty (60)
days of delivery of the Offer to Premiere.  If Premiere  accepts the Offer,  the
transaction shall close at the date determined by Premiere, but in no event more
than sixty (60) days after acceptance of the Offer by Premiere.  Failure to send
such a notice  of  acceptance,  within  the time  prescribed,  shall be deemed a
rejection of the Offer.

                  ii. If  Premiere  rejects  the  Offer,  ICP may sell the Beach
Property  within a period  of sixty  (60) days  from the  rejection  date to the
Purchaser  at a  purchase  price and on terms no more  favorable  than those set
forth in the Bona Fide Offer.  If ICP: (i) desires to sell the Beach Property to
the Purchaser on terms more favorable  than the Bona Fide Offer;  or (ii) if the
transaction is to be  consummated  more than sixty (60) days after the rejection
date,  notice  identifying  the proposed  Purchaser and all of the terms of sale
shall be given to Premiere and such notice shall  constitute a new Offer subject
to this Section.

12.  Indemnities.  ILX,  Premiere  and the Club jointly and  severally  agree to
indemnify,  defend  and  hold  harmless  each of PIT,  TSC and  IHLA  and  their
respective  officers,  directors,  employees and agents from and against any and
all  liabilities,  obligations,  losses,  damages,  claims,  actions or expenses
(including  court costs and attorneys' fees) of any nature  whatsoever,  imposed
on, incurred by or asserted  against PIT, TSC or IHLA,  occasioned or caused by,
resulting  from or  arising  out of any  inaccuracy  in or  breach of any of the
representations, warranties, covenants or conditions set forth in this Agreement
by Premiere or the Club.

PIT, TSC, IHLA and ICP jointly and severally agree to indemnify, defend and hold
harmless  each of ILX,  Premiere  and the Club and  their  respective  officers,
directors,  employees  and  agents  from and  against  any and all  liabilities,
obligations, losses, damages, claims, actions or expenses (including court costs
and  attorneys'  fees) of any nature  whatsoever,  imposed  on,  incurred  by or
asserted  against  any of ILX,  Premiere or the Club,  occasioned  or caused by,
resulting  from or  arising  out of any  inaccuracy  in or  breach of any of the
representations, warranties, covenants or conditions set forth in this Agreement
by any of PIT, TSC, IHLA or ICP.

13. Mandatory Dispute  Resolution  Mechanism.  Every dispute whatsoever that may
arise  between the parties to this  Agreement  or their  nominees,  designees or
other representatives with respect to the subject matter of this Agreement shall
be resolved as follows:

         a. Notice of Breach and Opportunity to Cure. If any party in good faith
concludes that another party has committed a breach of this Agreement, the party
so concluding  shall notify the offending  party in writing that it is in breach
hereof. Any party receiving notice under this
<PAGE>
                                                                              14

Section 10 shall have thirty (30) calendar days to cure its breach,  if any, and
to notify  the party  sending  such  notice  that such  breach  has been  cured.
Following the applicable cure period, if the notifying party rejects the cure or
otherwise  maintains  that an  uncured  breach  of this  Agreement  exists,  the
disputed matter shall be thereupon subject to arbitration in accordance with the
terms and conditions of this Section 13.

         b. Arbitration of Disputes. Any and all disputes, controversies, claims
and  differences  arising out of or relating  to this  Agreement,  or any breach
thereof,  shall  be  finally  settled  by  arbitration  in  accordance  with the
procedural  rules  established  under the  International  Chamber of Commerce in
effect on the date of this  Agreement,  by one or more  arbitrators  selected in
accordance  with such rules.  If any conflict  between the accepted rules of the
International  Chamber of Commerce and the provisions of this Section 13 exists,
the rules shall govern.

         c. Appointment of Arbitrator.  Upon the written demand of either of the
parties concerned, the parties shall attempt to appoint a single arbitrator.  If
they are unable to agree within ten (10)  calendar  days from such demand,  then
each  of the  parties  shall  appoint  one  arbitrator  and  the  two  nominated
arbitrators  shall in turn  choose a third  arbitrator.  If the two  arbitrators
chosen by the parties cannot agree on the choice of the third arbitrator  within
a period  of ten (10)  calendar  days  after  their  nomination,  then the third
arbitrator  immediately  shall be appointed in accordance  with the rules of the
International Chamber of Commerce.  The arbitrator or arbitrators shall commence
the  arbitration  proceeding  within  thirty (30) calendar days after his/her or
their  appointment,  as the  case may be,  (the  "Commencement  Date")  and such
arbitration  proceeding shall be concluded and a final and binding determination
shall be rendered by such  arbitrator  or  arbitrators  within  forty-five  (45)
calendar days after the Commencement Date.

         d. Forum and Enforcement of Judgment.  If Premiere or the Club initiate
an  arbitration   proceeding,   then  such  proceeding  shall  be  conducted  in
Hermosillo,  Sonora,  Mexico.  If  TSC,  IHLA  or PIT  initiate  an  arbitration
proceeding,  then such proceeding  shall be conducted in Phoenix,  Arizona.  The
decision  of the  arbitrator(s)  shall be final  and  binding  upon the  parties
hereto,  not subject to appeal and shall deal with the questions of costs of the
arbitration and all matters related  thereto.  The  proceedings,  all pleadings,
documents,  correspondence and the arbitration award shall be written in English
if the  arbitration  is conducted in Phoenix,  Arizona.  If the  arbitration  is
conducted in Hermosillo,  Sonora,  Mexico, the proceedings shall be conducted in
Spanish, and all pleadings, documents,  correspondence and the arbitration award
shall be written in Spanish. Judgment upon the award or decision rendered by the
arbitrator(s)  may be  entered  in any court  having  jurisdiction  thereof,  or
application may be made to such court for a judicial recognition of the Award or
an order of  enforcement  thereof,  as the case may be. TSC,  PIT,  IHLA and ICP
jointly and severally  represent that an arbitration  award reached  pursuant to
this  Agreement  with respect to any dispute,  controversy,  claim or difference
arising out of or relating to this  Agreement is  enforceable  under the laws of
Mexico,  and Premiere and the Club represent  that an arbitration  award reached
pursuant to this  Agreement with respect to any dispute,  controversy,  claim or
difference arising out of or relating to this Agreement is
<PAGE>
                                                                              15

enforceable under the laws of the State of Arizona.

14. Miscellaneous.

         a. Entire  Agreement.  This Agreement  represents the entire  agreement
between the parties and supersedes all prior  negotiations  and agreements among
them, whether written or oral.

         b.  Amendments.  This  Agreement  may only be amended or  modified in a
written agreement that is signed by each and every party to this Agreement.

         c. Successors and Assignees.  This Agreement shall be binding upon each
party to it and each of such party's successors and assigns.

         d.  Severability.  If any  provision of this  Agreement is deemed to be
invalid or unenforceable by a court or arbitral body of competent  jurisdiction,
such  provision  of this  Agreement  shall be deemed  deleted and the  remaining
provisions shall be enforced to the fullest extent possible.

         e. Remedies. A party may pursue any and all remedies that are available
to it in law and equity. If a party pursues one or more remedies and not others,
the party shall not be deemed to have  elected its remedy or  remedies,  and the
party may,  thereafter  pursue other or different  remedies.  In addition to all
other  rights and remedies  available  to Premiere and the Club,  if any of TSC,
PIT,  IHLA or ICP shall be in default of its  obligations  hereunder,  and shall
have failed to cure such default within a period of ten (10) days after Premiere
or the Club's  delivery of written notice to the defaulting  party in accordance
with  Section  14(f) of this  Agreement,  then  Premiere  and the Club  shall be
entitled to suspend  any  Distributions  otherwise  due and owing to TSC and PIT
under this Agreement  until such time as the  defaulting  party shall have cured
such default to Premiere's and the Club's reasonable  satisfaction,  and TSC and
PIT shall forfeit any Distributions  that would have been made during the period
of such default.  Premiere's and the Club's election not to pay Distributions to
TSC and PIT as a result of TSC's,  PIT's,  IHLA's or ICP's failure to perform in
accordance  with the terms  and  conditions  of this  Agreement  shall  under no
conditions  be deemed a  default  or  breach  of this  Agreement  on the part of
Premiere or the Club.

         f. Notices.  All notices and other communications which are required or
permitted  under this Agreement  shall be in writing and shall be deemed to have
been duly given (i) when delivered personally, or (ii) when sent if by facsimile
transmitted  on a  business  day prior to 5:00 p.m.  local  time at the place of
receipt,  or on the following  business day if sent after 5:00 p.m., or (iii) on
the day following delivery to a courier service if sent by next day delivery via
a recognized  international  courier service. All such notices of communications
shall be addressed to the parties as follows,  or at such other address as shall
be specified by like notice:
<PAGE>
                                                                              16

If to PIT, IHLA            same as below
or ICP:




if to TSC:                 Treasures of the Sea of Cortez, LLC
                           4643 East Thomas Road
                           Suites 11 - 12
                           Phoenix, Arizona 85018


If to the Club             Premiere Development Incorporated
or Premiere:               2111 E. Highland, Suite 210
                           Phoenix, AZ 85016

         g. Governing Language. PIT shall obtain a certified translation of this
Agreement  into Spanish and the parties  hereto shall execute both a Spanish and
English  language  version of this  Agreement.  If an arbitration  proceeding is
conducted  in Mexico,  the  Spanish  language  version of this  Agreement  shall
control the interpretation of this Agreement,  provided,  however, that if there
is any  ambiguity  between  the Spanish  and  English  language  version of this
Agreement,  the  English  language  version  of the  ambiguous  provision  shall
control.  If an arbitration is conducted in the United States,  then the English
language  version of this  Agreement  shall control the  interpretation  of this
Agreement.

         h.  Counterparts.  This  Agreement  may be  executed  in any  number of
counterparts  and may be  executed  in both a Spanish  and an  English  language
version,  each of which  shall be  deemed  to be an  original,  and all of which
together shall constitute one and the same Agreement.

         i. Governing Law. This Agreement  shall be deemed to be a contract made
under,  and for all purposes shall be construed in accordance  with and governed
by, the laws of the Country of Mexico.

         j. Construction.  Wherever possible, this Agreement,  and all documents
contemplated hereunder, shall be construed and interpreted so as to be effective
and valid under  applicable  law. If any  provision  of this  Agreement,  or any
document  contemplated  hereunder,  for any  reason  shall be deemed  invalid or
prohibited  under  applicable law, such provision shall be invalid or prohibited
only to the extent of such invalidity or prohibition, which shall not invalidate
the remainder of such provision or the remaining provisions of this Agreement.

In Witness Whereof,  the undersigned  parties have executed this Agreement as of
this 8th day of June, 1998.
<PAGE>
Premiere Development Incorporated          Premiere Vacation Club,
an Arizona corporation                     an Arizona non-profit corporation


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

Treasures of the Sea of Cortez,            Promotora de Inversion Turistica,
an Arizona Corporation                       S.A. de C.V.,
                                           a Mexican Corporation


By: /s/ Alberto Astiazaran Aguilar         By: /s/ John R. Payne
    ---------------------------------         ----------------------------------
Its: Statutory Agent                       Its: Administrator
    ---------------------------------          ---------------------------------


Immobiliaria y Hotelera Los Algodones,     Immobiliaria Cerro Pelon,
S.A. de C.V., a Mexican Corporation        S.A. de C.V., a Mexican Corporation


By: /s/ Gerardo Valenzuela                 By: /s/ Alberto Astiazaran Aguilar
    ---------------------------------         ----------------------------------
Its: Apoderado Legal                       Its: Apoderado Legal
    ---------------------------------          ---------------------------------


ILX Resorts Incorporated,
an Arizona Corporation


By: /s/ Joseph P. Martori
    ---------------------------------
Its: Chairman
    ---------------------------------
<PAGE>
- - - - EL LICENCIADO JOSE GUILLERMO YEPIZ ROSAS, NOTARIO PUBLICO NUMERO TRECE, EN
EJERCICIO Y DE ESTA DEMARCACION  NOTARIAL, C E R T I F I C A: QUE LAS FIRMAS QUE
APARECEN  AL CALCE DEL  PRESENTE  ESCRITO,  OUE  CONSTA DE 17 FOJAS  UTILES Y 10
ANEXOS,  FUERON  PUESTAS  EN MI  PRESENCIA  DE SU PUNO Y LETRA POR LOS  SENORES:
ALBERTO ASTIAZARAN AGUILAR,  JOHN R. PAYNE Y GERARDO VALENZUELA PARADA, BAJO SUS
RESPECTIVOS NOMBRES, QUIENES MANIFESTARON SER: MEXICANOS EL PRIMERO Y EL ULTIMO,
NORTEAMERICANO EL SEGUNDO,  CASADOS, MAYORES DE EDAD, VECINOS DE ESTA CIUDAD, DE
MI PERSONAL  CONOCIMIENTO  Y HABILES A MI JUICIO PARA  CONTRATAR Y OBLIGARSE.- Y
MANIFIESTAN QUE SON LAS MISMAS FIRMAS QUE ACOSTUMBRAN  USAR EN TODOS SUS ACTOS Y
RATIFICAN EN TODO EL CONTENIDO Y TERMINO DEL MISMO.- EL SENOR JOHN R. PAYNE,  SE
IDENTIFICO  CON  PASAPORTE  NUMERO  054229241  EXPEDIDO  EN  ESTADOS  UNIDOS  DE
NORTEAMERICA  Y ACREDITA SU LEGAL  ESTANCIA EN EL PAIS CON VISA NUMERO  37734545
EXPEDIDA POR 180 DIAS CON FECHA 4 DE MARZO DE 1998 EN NOGALES, SONORA DOCUMENTOS
QUE DOY FE TENER A LA VISTA.- LOS COMPARECIENTES MANIFIESTAN QUE NO REQUIEREN DE
INTERPRETE  POR  CONOCER EL IDIOMA DEL  PRESENTE  DOCUMENTO.-  EL SENOR  ALBERTO
ASTIAZARAN  AGUILAR  ACREDITA SU  PERSONALIDAD  DE APODERADO LEGAL DE LA EMPRESA
"TREASURES  OF THE SEA OF CORTEZ",  L.L.C.,  CON LOS  ARTICULOS DE  ORGANIZACION
EXPEDIDO  EN EL ESTADO  DE ARIZON DE LA  OFICINA  ENCARGADA  DE LA  COMISION  DE
CORPORACIONES, CON FECHA JUNIO 6 DE 1994, CON FECHA DE EXPIRACION EN JUNIO 6 DEL
ANO 2046; EL SENOR JOHN R. PAYNE, ACREDITA SU PERSONALIDAD DE APODERADO LEGAL DE
LA SOCIEDAD MERCANTIL  DENOMINADA  "PROMOTORA DE INVERSION  TURISTICA",  S.A. DE
C.V.,  CON ESCRITURA  PUBLICA  NUMERO 7413,  VOLUMEN 228, DE FECHA 9 DE JULIO DE
1997, PASADA ANTE LA FE DEL SUSCRITO NOTARIO,  E INSCRITA EN EL REGISTRO PUBLICO
DE ESTA CIUDAD,  BAJO EL NUMERO 1657, SECCION COMERCIO,  LIBRO I VOLUMEN 32, CON
FECHA 15 DE JULIO DE 1997;  EL SENOR  GERARDO  VALENZUELA  PARADA,  ACREDITA  SU
PERSONALIDAD  DE  APODERADO  LEGAL  DE LAS  SOCIEDADES  MERCANTILES  DENOMINADAS
"INMOBILIARIA  Y HOTELERA LOS  ALGODONES",  S.A. DE C.V. E  "INMOBILIARIA  CERRO
PELON", S.A. DE C.V., CON ESCRITURA PUBLICA NUMERO 8,861,  VOLUMEN 233, DE FECHA
PRIMERO DE AGOSTO DE 1994,  PASADA ANTE LA FE DEL SENOR LICENCIADO  CARLOS GAMEZ
FIMBRES,  NOTARIO  PUBLICO NUMERO 43, CON RESIDENCIA EN  HERMOSILLO,  SONORA,  E
INSCRITA EN EL REGISTRO  PUBLICO DE LA  PROPIEDAD Y DE COMERCIO DE ESTA  CIUDAD,
BAJO EL NUMERO  1559,  SECCION  COMERCIO,  LIBRO 1,  VOLUMEN 27, CON FECHA 24 DE
MARZO  DE  1997;  DOCUMENTOS  QUE  DOY FE  TENER  A LA  VISTA  Y  DEVOLVI  A SUS
PRESENTANTES.- DOY FE - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 
                                      GUAYMAS, SONORA., A 5 DE JUNIO DE 1998.


                                      /s/ Lic. Jose Guillermo Yepiz Rosas
                                      LIC. JOSE GUILLERMO YEPIZ ROSAS,
                                             NOTARIO PUBLICO NUMERO 13.-
<PAGE>
STATE Of ARIZONA                       )
                                       )    ss.
County of Maricopa                     )

         On June 8, 1998, before me, the undersigned  Notary Public,  personally
appeared  Joseph P.  Martori  who  acknowledged  him/herself  to be  Chairman of
Premiere  Development  Inc.,  an Arizona  corporation,  and that  he/she,  being
authorized so to do, executed the foregoing  instrument for the purposes therein
contained, on behalf of such corporation.

         IN WITNESS WHEREOF I hereunto set my hand and official seal.



                                             /s/ Dorinne R. .Dobson
                                             ---------------------------------
                                             Notary Public

My Commission Expires:                   OFFICIAL SEAL
August 31, 1999                        DORINNE R. DOBSON
                                Notary Public - State of Arizona
                                         MARICOPA COUNTY
                                 My Comm. Expires Aug. 31, 1999



STATE OF ARIZONA                        )
                                        )   ss.
County of Maricopa                      )


         On June 8, 1998, before me, the undersigned  Notary Public,  personally
appeared Joseph P. Martori,  who acknowledged  him/herself to be Chairman of ILX
Resorts Incorporated,  an Arizona corporation, and that he/she, being authorized
so to do, executed  instrument for the purposes therein contained,  on behalf of
such corporation.

         IN WITNESS WHEREOF I hereunto set my hand and official seal.


                                             /s/ Dorinne R. .Dobson
                                             ---------------------------------
                                             Notary Public


My Commission Expires:                          OFFICIAL SEAL          
August 31, 1999                               DORINNE R. DOBSON        
                                       Notary Public - State of Arizona
                                                MARICOPA COUNTY        
                                        My Comm. Expires Aug. 31, 1999 
<PAGE>
28-May-98                    PREMIERE VACATION CLUB                  Exhibit B
                         PRO FORMA FINANCIAL STATEMENTS
                                INCOME STATEMENT
<TABLE>
<CAPTION>
                                                   YEAR I        YEAR 2        YEAR 3        TOTAL
                                                 -----------   -----------   -----------   -----------
<S>                                              <C>           <C>           <C>           <C>        
TIMESHARE REVENUE
     TIMESHARE SALES                             $19,687,500   $22,500,000   $22,500,000   $64,687,500
     INTEREST INCOME                               1,126,913     3,450,445     5,746,759    10,324,117
                                                 -----------   -----------   -----------   -----------
TOTAL TIMESHARE REVENUE                           20,814,413    25,950,445    28,246,759    75,011,617
                                                 -----------   -----------   -----------   -----------
COST OF TIMESHARE SALES
     PRODUCT COST                                  3,803,625     4,347,000     4,347,000    12,497,625
     SALES AND MARKETING                52.00%    10,237,500    11,700,000    11,700,000    33,637,500
     LOAN PROCESSING/G&A                 2.50%       492,188       562,500       562,500     1,617,188
     BAD DEBT                            3.00%       590,625       675,000       675,000     1,940,625
     CLOSING COSTS                       3.00%       590,625       675,000       675,000     1,940,625
                                                 -----------   -----------   -----------   -----------
                                                  15,714,563    17,959,500    17,959,500    51,633,563
                                                 -----------   -----------   -----------   -----------
OPERATING EXPENSES
     LEGAL/ACCOUNTING/PROF FEES                      100,000       100,000       100,000       300,000
                                                                                                     0
                                                 -----------   -----------   -----------   -----------
                                                     100,000       100,000       100,000       300,000
                                                 -----------   -----------   -----------   -----------
INTEREST EXPENSE                                     542,321     1,544,329     2,293,686     4,380,336
                                                 -----------   -----------   -----------   -----------
NET INCOME BEFORE TAXES                          $ 4,457,529   $ 6,346,617   $ 7,893,573   $18,697,718
                                                 ===========   ===========   ===========   ===========
</TABLE>

NOTE 1: MODEL DOES NOT INCLUDE THE INTEREST INCOME ARBITRAGE IN YEARS 4-10 WHICH
WILL BE  GENERATED  FROM SALES MADE  DURING THE THREE YEAR SALES  PERIOD  SHOWN.
EXAMPLE:  ARBITRAGE FOR YEAR 3 IS: $3,453,073 ARBITRAGE WILL CONTINUE IN FACT TO
BE EARNED FOR SEVEN  YEARS  FROM THE LAST YEAR OF SALES  (IE.  YEAR 10 FOR SALES
MADE IN YEAR

NOTE 2: MODEL  ASSUMES  ONLY THREE  YEARS OF  TIMESHARE  SALES.  AT END OF MODEL
PERIOD 1325  INTERVALS  REMAIN  AVAILABLE  FOR SALE OF THE 6500 WEEKS OF INITIAL
INVENTORY, MEANING 20% REMAINS AVAILABLE TO SELL.
<PAGE>
28-May-98                    PREMIERE VACATION CLUB                  Exhibit B
                         PRO FORMA FINANCIAL STATEMENTS
                                 BALANCE SHEET

                                       YEAR 1       YEAR 2        YEAR 3
                                    -----------   -----------   -----------
CASH                                $ 1,632,881   $ 4,922,907   $ 6,381,408
NOTES RECEIVABLE                     13,600,913    28,043,139    41,315,544
PROPERTY HELD FOR SALE               11,893,875     7,546,875     3,199,875
OTHER ASSETS
                                    -----------   -----------   -----------
                                    $27,127,669   $40,512,920   $50,896,828
                                    ===========   ===========   ===========


NOTES PAYABLE - CONSTRUCTION DEBT             0             0             0
NOTES PAYABLE - HYPO BORROWINGS       9,950,850    18,385,453    23,700,535
                                    -----------   -----------   -----------
                                      9,950,850    18,385,453    23,700,535

EQUITY                               17,176,819    22,127,468    27,196,293
                                    -----------   -----------   -----------
                                    $27,127,669   $40,512,920   $50,896,828
                                    ===========   ===========   ===========
<PAGE>
28-May-98                    PREMIERE VACATION CLUB                  Exhibit B
                         PRO FORMA FINANCIAL STATEMENTS
                                NOTES RECEIVABLE
<TABLE>
<CAPTION>
                                  YEAR 1          YEAR 2        YEAR 3
                                -----------    -----------    -----------
<S>                             <C>           <C>            <C>             <C>       
BEGINNING BALANCE                         0     13,600,913     28,043,139
NOTES GENERATED (A)              14,175,000     16,200,000     16,200,000
PRINCIPAL COLLECTIONS              (574,088)    (1,757,774)    (2,927,594)
                                -----------    -----------    -----------
ENDING BALANCE                   13,600,913     28,043,139     41,315,544
                                ===========    ===========    ===========

COLLECTIONS                       1,701,000      5,208,219      8,674,353
LESS: INTEREST INCOME PORTION     1,126,913      3,450,445      5,746,759
                        15.90%
PRINCIPAL COLLECTIONS               574,088      1,757,774      2,927,594
                                ===========    ===========    ===========

      (A) ASSUMES 20% CASH SALES, 80% FINANCED SALES WITH 10% DOWN PAYMENT

INTEREST EXPENSE

NOTES RECEIVABLE BEG BALANCE              0     13,600,913     28,043,139               0
NOTES RECEIVABLE ENDING BALANCE  13,600,913     28,043,139     41,315,544               0
                                -----------    -----------    -----------     -----------
                                 13,600,913     41,644,051     69,358,683               0
                                          2              2              2               2
                                -----------    -----------    -----------     -----------
AVERAGE BALANCE                   6,800,456     20,822,026     34,679,341               0
PORTION BORROWED AGAINST              90.00%         90.00%         90.00%          90.00%
ADVANCE RATE                          90.00%         90.00%         90.00%          90.00%
                                -----------    -----------    -----------     -----------
AVERAGE ADVANCE AMOUNT            5,508,370     16,865,841     28,090,267               0

BEGINNING BORROWING BALANCE               0      9,950,850     18,385,453      23,700,535
CURRENT YEAR ADVANCES            11,481,750     13,122,000     13,122,000               0
CUSTOMER REPAYMENTS              (1,530,900)    (4,687,397)    (7,806,918)              0
       (EXCLUDES IN HOUSE) 10%
                                -----------    -----------    -----------     -----------

ENDING BALANCE                    9,950,850     18,385,453     23,700,535      23,700,535
INTEREST RATE                         10.90%         10.90%         10.90%          10.90%
                                -----------    -----------    -----------     -----------
INTEREST EXPENSE                    542,321      1,544,329      2,293,686       2,583,358
                                ===========    ===========    ===========     ===========
</TABLE>
<PAGE>
28-May-98                    PREMIERE VACATION CLUB                  Exhibit B
                         PRO FORMA FINANCIAL STATEMENTS
                                    FINANCING
<TABLE>
<CAPTION>
                                                          YEAR 1         YEAR 2         YEAR 3
                                                        ----------     ----------     ----------
<S>                                                    <C>            <C>            <C>            <C>      
PARTNER DISTRIBUTIONS

SAN CARLOS PARTNERS:
ANNUAL EQUIVALENTS SOLD (TOTAL)                              1,575          1,800          1,800
SAN CARLOS PERCENTAGE INTEREST                               23.00%         23.08%         23.08%
PRODUCT COST                                                 2,415          2,415          2,415
NET INCOME                                               4,457,529      6,346,617      7,893,573

PRODUCT COST DISTRIBUTION (ANNUAL)                         877,760      1,003,154      1,003,154
PRODUCT COST DISTRIBUTION X2                             1,755,519      2,006,308      2,006,308
PRODUCT COST DISTRIBUTION x l/2                            438,880        501,577        501,577
PRODUCT COST DIST/INTERVAL                                     557            557            557
PRODUCT COST DIST/INTERVAL X2                                1,115          1,113          1,115
PRODUCT COST DIST/INTERVAL X1/2                                279            279            279

PROFIT DISTRIBUTION (ANNUAL)                             1,026,660      1,464,604      1,821,594
PROFIT DISTRIBUTION X 2                                  2,057,321      2,929,208      3,643,187
PROFIT DISTRIBUTION X l/2                                  514,330        732,302        910,707

BEGINNING CUMULATIVE DISTRIBUTION                                0      2,978,210      4,374,178              0

CURRENT YEAR DISTRIBUTIONS (ASSUMES SALES AND PROFITS
EARNED RATABLY OVER YEAR):
     PRODUCT COST DISTRIBUTION X 2                       1,243,142              0              0      1,243,142
     PROFIT DISTRIBUTION X 2                             1,456,858              0              0      1,456,858
                                                        ----------     ----------     ----------     ----------
                                                         2,700,000              0              0      2,700,000

                                                             70.81%          0.00%          0.00%

     PRODUCT COST DISTRIBUTION X l/2                       128,094        435,687              0        563,781
     PROFIT DISTRIBUTION X 1/2                             150,116        636,103              0        786,219
                                                        ----------     ----------     ----------     ----------
                                                           278,210      1,071,790              0      1,350,000

                                                                            86.86%          0.00%

     PRODUCT COST DISTRIBUTION                                   0        131,780      1,003,154      1,134,933
     PROFIT DISTRIBUTION                                         0        192,398      1,821,594      2,013,992
                                                        ----------     ----------     ----------     ----------
                                                                 0        324,178      2,824,748      3,148,925
                                                        ----------     ----------     ----------     ----------
     ENDING CUMULATIVE DISTRIBUTIONS                     2,978,210      4,374,178      7,198,925      7,198,925
                                                        ----------     ----------     ----------     ----------

NOTE 1: MODEL DOES NOT REFLECT THE INTEREST PAYABLE BY SAN CARLOS PARTNERS ON OUTSTANDING ADVANCES.
NOTE 2: MODEL DOES NOT REFLECT INTEREST ARBITRAGE OR SALES BEYOND THE THREE YEAR MODEL PERIOD.
NOTE 3: MODEL DOES NOT REFLECT THE MAINTENANCE FEE DISTRIBUTIONS PAYABLE TO SAN CARLOS PARTNERS.


PROOF:
STRAIGHT PERCENTAGE DISTRIBUTION                         1,906,420      2,467,758      2,824,748      7,198,925
OVER (UNDER) ADVANCED                                    1,071,790     (1,071,790)             0              0

BEGINNING ADVANCES                                               0      1,071,790              0              0

CURRENT YEAR ADVANCES
     PRODUCT COST DISTRIBUTION X 2                         621,571                                      621,571
     PROFIT DISTRIBUTION X 2                               726,429                                      726,429

CURRENT YEAR REPAYMENTS
     PRODUCT COST DISTRIBUTION X 1/2                      (126,094)      (435,687)                     (563,781)
     PROFIT DISTRIBUTION X 1/2                            (150,116)      (636,103)                     (786,219)
                                                        ----------     ----------     ----------     ----------
ENDING ADVANCES                                          1,071,790              0              0              0
                                                        ==========     ==========     ==========     ==========
</TABLE>
<PAGE>
28-May-98                    PREMIERE VACATION CLUB                  Exhibit B
                         PRO FORMA FINANCIAL STATEMENTS
                               TIMESHARE INVENTORY

                                                                     TOTAL
                                                                  ------------

                                    NUMBER           VALUE

ILX RESORTS INTERVALS                   5,000     $      2,415    $ 12,075,000
SAN CARLOS INTERVALS                    1,500     $      2,415       3,622,500
                                 ------------
                                        6,500
                                                                  ------------
TOTAL INVENTORY (PRODUCT) COST                                      15,697,500
                                                                  ------------

PROPERTY HELD FOR SALE
                                                                  ------------
BEG BALANCE                                 0       11,893,875       7,546,875
ACQUISITIONS                       15,697,500
COST OF SALES TIMESHARE            (3,803,625)      (4,347,000)     (4,347,000)
                                 ------------     ------------    ------------
ENDING BALANCE                     11,893,875        7,546,875       3,199,875
                                 ============     ============    ============
COST OF SALES
- -------------
TOTAL COST                       $ 15,697,500

COS AS % OF REVENUE                    19.32%
<PAGE>
28-May-98                    PREMIERE VACATION CLUB                  Exhibit B
                         PRO FORMA FINANCIAL STATEMENTS
                       TIMESHARE REVENUE AND PRODUCT COST


                                        YEAR 1        YEAR 2        YEAR 3
                                     -----------   -----------   -----------
TIMESHARE SALES - PRICES

      ANNUAL EQUIVALENTS             $    12,500   $    12,500   $    12,500
                                     ===========   ===========   ===========
NUMBER OF SALES PER MONTH
      MONTH 1                                100           150           150
      MONTH 2                                100           150           150
      MONTH 3                                100           150           150
      MONTH 4                                125           150           150
      MONTH 5                                125           150           150
      MONTH 6                                125           150           150
      MONTH 7                                150           150           150
      MONTH 8                                150           150           150
      MONTH 9                                150           150           150
      MONTH 10                               150           150           150
      MONTH 11                               150           150           150
      MONTH 12                               150           150           150
                                     -----------   -----------   -----------
                                           1,575         1,800         1,800
                                     ===========   ===========   ===========

TIMESHARE REVENUE                    $19,687,500   $22,500,000   $22,500,000
    (PRICE TIMES NUMBER OF SALES)    ===========   ===========   ===========

PRODUCT COST                         $ 3,803,626   $ 4,347,000   $ 4,347,000
                    2,415 PER WEEK   ===========   ===========   ===========

INVENTORY AVAILABLE END OF YEAR            4,925         3,125         1,325
                                     ===========   ===========   ===========
<PAGE>
                                    Exhibit C
                             PREMIERE VACATION CLUB


                                   Prime Season             High Season
Program          Unit Type     Annual $   Biennial $    Annual $   Biennial $
- -------          ---------     --------   ----------    --------   ----------

Platinum       Penthouse         24,900      16,400

Gold          Two Bedroom        18,900      12,900      15,900      10,400

Silver        One Bedroom        12,900       8,400       9,900       6,900

Copper          Studio            9,900       6,400       7,900       5,400



Maintenance fees
- ----------------

Platinum                        $525.00          $262.50

Gold                            $425.00          $212.50

Silver                          $375.00          $187.50

Copper                          $325.00          $162.50
<PAGE>
                                    Exhibit D
                             PREMIERE VACATION CLUB
                                   1996 BUDGET
<TABLE>
<CAPTION>
                                       TOTAL                                 BY MEMBERSHIP TYPE
                                   -------------      -------------------------------------------------------------
              SALARY RELATED EXPENSES                 COPPER          SILVER          GOLD            PLATINUM
              -----------------------                 -------------   -------------   -------------   -------------
<S>                                <C>                <C>             <C>             <C>             <C>  
HOUSEKEEPING/MAIDS/LAUNDRY              $215,000              33.89           42.36           50.64           63.55
FRONT DESK/RESERVATIONS/PBX              112,500              22.50           22.50           22.50           22.50
REPAIRS AND MAINTENANCE                  125,000              19.70           24.63           29.56           36.95
MANAGEMENT/ACCOUNTING/HUMAN RESOURCES    250,000              50.00           50.00           50.00           50.00
PAYROLL TAXES AND BENEFITS               112,400              22.70           25.11           27.52           31.14
                                   -------------      -------------   -------------   -------------   -------------
TOTAL SALARY RELATED EXPENSE             814,900             148.79          164.60          180.42          204.13
                                   -------------      -------------   -------------   -------------   -------------
     GENERAL EXPENSES
     ----------------
UTILITIES/TELEPHONE                      250,000              39.41           49.26           59.11           73.89
REPAIRS AND MAINTENANCE                  125,000              19.70           24.63           29.56           36.95
INSURANCE                                 55,000               8.67           10.84           13.00           16.26
PROPERTY TAXES                           125,000              19.70           24.63           29.56           35.95
OPERATING SUPPLIES                        90,000              14.19           17.73           21.28           26.60
GUEST SUPPLIES/LINENS                    100,000              15.76           19.70           23.65           29.56
ALL OTHER                                145,000              22.86           28.57           34.29           42.86
                                   -------------      -------------   -------------   -------------   -------------
     TOTAL GENERAL EXPENSES              890,000             140.30          175.37          210.44          263.05
                                   -------------      -------------   -------------   -------------   -------------
RESERVES                                 225,000              35.47           44.33           53.20           66.50
                                   -------------      -------------   -------------   -------------   -------------
MANAGEMENT FEE                           214,433              36.06           42.70           49.34           59.30
                                   -------------      -------------   -------------   -------------   -------------
                                   $   2,144,333
                                   =============
TOTAL PER INTERVAL                                           360.62          427.01          493.40          592.99
DEVELOPER SUBSIDY                                             35.62           52.01           68.40           67.99
                                                      -------------   -------------   -------------   -------------
EVERY YEAR OWNER DUES                                 $      325.00   $      375.00   $      425.00   $      525.00
                                                      =============   =============   =============   =============
ALTERNATE YEAR OWNER DUES (i)                         $      187.50   $      212.50   $      237.50   $      287.50
                                                      =============   =============   =============   =============
</TABLE>

(1) Alternate year owners pay this amount every year.  Thus,  when their year of
use arrives, they will have paid the full dues amount for their year of use.
<PAGE>
28-May-98                    PREMIERE VACATION CLUB
                         PRO FORMA FINANCIAL STATEMENTS
                               CASH FLOW STATEMENT
<TABLE>
<CAPTION>
                                            YEAR 1          YEAR 2          YEAR 3          TOTAL
                                         ------------    ------------    ------------    ------------

CASH FLOW FROM OPERATIONS
<S>                                      <C>             <C>             <C>             <C>         
       NET INCOME                        $  4,457,529    $  6,346,617    $  7,893,573    $ 18,697,718
       ADD NON CASH:
         COST OF SALES - TIMESHARE          3,803,625       4,347,000       4,347,000      12,497,625
                                         ------------    ------------    ------------    ------------
CASH FLOW FROM OPERATIONS                   8,261,154      10,693,617      12,240,573      31,195,343
                                         ------------    ------------    ------------    ------------
CASH FLOW FROM FINANCING

       CONSTRUCTION BORROWING                       0               0               0               0
       RELEASE PAYMENTS                             0               0               0               0
       TIMESHARE PAPER GENERATED          (14,175,000)    (16,200,000)    (16,200,000)    (46,575,000)
       BORROWING AGAINST TIMESHARE PAP     11,481,750      13,122,000      13,122,000      37,725,750
       PRINC COLL ON CUST NOTES               574,088       1,757,774       2,927,594       5,259,456
       APP OF CUSTOMER PYMTS               (1,530,900)     (4,687,397)     (7,806,918)    (14,025,215)
                                         ------------    ------------    ------------    ------------
       CASH FLOW FROM FINANCING            (3,650,063)     (6,007,623)     (7,957,324)    (17,615,009)
                                         ------------    ------------    ------------    ------------
CASH FLOW FROM INVESTING

       DISTRIBUTIONS TO SAN CARLOS         (2,978,210)     (1,395,968)     (2,824,748)     (7,198,925)
          PARTNERS                                                                                  0
                                                                                                    0
                                                                                                    0
                                                                                                    0
                                         ------------    ------------    ------------    ------------
       CASH FLOW FROM INVESTING            (2,978,210)     (1,395,968)     (2,824,748)     (7,198,925)
                                         ------------    ------------    ------------    ------------
NET CASH FLOW                               1,632,881       3,290,026       1,458,501       6,381,408
                                         ------------    ------------    ------------    ------------
BEGINNING CASH                                      0       1,632,881       4,922,907               0
                                         ------------    ------------    ------------    ------------
ENDING CASH AVAILABLE TO OTHER PARTN     $  1,632,881    $  4,922,907    $  6,381,408    $  6,381,408
                                         ============    ============    ============    ============
</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THE  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM  THE
REGISTRANTS  SECOND  QUARTER 1998  CONSOLIDATED  BALANCE SHEET AND  CONSOLIDATED
STATEMENT OF OPERATIONS  FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER>                                         1
<CURRENCY>                                U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               JUN-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                       3,173,778
<SECURITIES>                                         0
<RECEIVABLES>                               21,043,323
<ALLOWANCES>                                 3,216,704
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                       5,655,710
<DEPRECIATION>                               1,621,596
<TOTAL-ASSETS>                              49,190,187
<CURRENT-LIABILITIES>                                0
<BONDS>                                     19,114,430
                                0
                                  1,384,891
<COMMON>                                    19,962,338
<OTHER-SE>                                   5,509,473
<TOTAL-LIABILITY-AND-EQUITY>                49,190,187
<SALES>                                     11,247,814
<TOTAL-REVENUES>                            17,768,765
<CGS>                                        1,608,317
<TOTAL-COSTS>                               15,769,237
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                               330,182
<INTEREST-EXPENSE>                             907,133
<INCOME-PRETAX>                              1,109,935
<INCOME-TAX>                                   445,000
<INCOME-CONTINUING>                            664,935
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   664,935
<EPS-PRIMARY>                                      .19
<EPS-DILUTED>                                      .19
                                              

</TABLE>


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