ILX RESORTS INC
10-Q, 1999-11-12
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: COMPUTONE CORPORATION, 10QSB, 1999-11-12
Next: AEI REAL ESTATE FUND XVII LIMITED PARTNERSHIP, 10QSB, 1999-11-12



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

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


For The Quarter Ended September 30, 1999        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 September 30, 1999
- -------------------------------                ---------------------------------
Common Stock, without par value                         4,001,073 shares
<PAGE>
                                     PART I

ITEM 1. FINANCIAL STATEMENTS

                    ILX RESORTS INCORPORATED AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                         December 31,    September 30,
                                                             1998             1999
                                                         ------------    -------------
                                                                           (Unaudited)
<S>                                                      <C>              <C>
ASSETS
  Cash and cash equivalents                              $  3,196,710     $  2,217,723
  Notes receivable, net                                    19,559,396       22,670,956
  Resort property held for Vacation Ownership
  Interest sales                                           20,834,225       21,378,311
  Resort property under development                           485,933          625,622
  Land held for sale                                        1,593,885        1,602,492
  Deferred assets                                             262,877          263,428
  Property and equipment, net                               4,006,991        4,753,834
  Deferred income taxes                                       268,771               --
  Other assets                                              1,788,470        3,027,821
                                                         ------------     ------------
TOTAL ASSETS                                             $ 51,997,258     $ 56,540,187
                                                         ============     ============

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
  Accounts payable                                       $  1,186,088     $    769,298
  Accrued and other liabilities                             2,048,599        2,999,611
  Deferred income tax liability                                    --          165,213
  Notes payable                                            22,107,444       25,568,911
  Notes payable to affiliates                                 894,078        1,200,000
                                                         ------------     ------------
    Total liabilities                                      26,236,209       30,303,033
                                                         ------------     ------------
MINORITY INTERESTS                                             (3,271)          17,901
                                                         ------------     ------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY
  Preferred stock, $10 par value; 10,000,000 shares
    authorized; 380,468 and 305,978 shares issued and
    outstanding; liquidation preference of $3,804,680
    and $3,059,780                                          1,384,891        1,179,299


  Common stock, no par value; 30,000,000 shares
    authorized; 4,332,533 and 4,447,213 shares issued      19,818,183       20,118,701

  Treasury stock, at cost, 339,640 and 446,140 shares      (1,273,843)      (1,487,618)
  Additional paid in capital                                  279,450          279,450
  Unearned ESOP contribution                                       --         (400,000)
  Retained earnings                                         5,555,639        6,129,421
                                                         ------------     ------------
    Total shareholders' equity                             25,764,320       26,219,253
                                                         ------------     ------------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY         $ 51,997,258     $ 56,540,187
                                                         ============     ============
</TABLE>

                 See notes to consolidated financial statements

                                        2
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                              Three months ended              Nine months ended
                                                 September 30,                  September 30,
                                          ---------------------------    ----------------------------
                                             1998            1999            1998            1999
                                          -----------    ------------    ------------    ------------
<S>                                       <C>            <C>             <C>             <C>
TIMESHARE REVENUES:
  Sales of Vacation Ownership
    Interests                             $ 5,633,797    $  6,642,223    $ 16,881,611    $ 17,962,302
  Resort operating revenue                  3,342,697       3,475,879       8,929,975       9,696,624
  Interest income                             610,098         886,967       1,543,771       2,535,677
                                          -----------    ------------    ------------    ------------
    Total timeshare revenues                9,586,592      11,005,069      27,355,357      30,194,603
                                          -----------    ------------    ------------    ------------

COST OF SALES AND OPERATING EXPENSES:
  Cost of Vacation Ownership
    Interests sold                            739,509         923,577       2,347,826       2,538,162
  Cost of resort operations                 3,157,149       3,315,927       8,705,876       9,174,224
  Sales and marketing                       4,169,458       4,284,034      10,989,279      11,423,893
  General and administrative                  842,848       1,036,372       2,120,528       3,068,514
  Provision for doubtful accounts             168,586         250,129         498,768         577,428
  Depreciation and amortization                99,706         122,848         284,216         348,424
                                          -----------    ------------    ------------    ------------
    Total cost of sales and operating
      expenses                              9,177,256       9,932,887      24,946,493      27,130,645
                                          -----------    ------------    ------------    ------------

Timeshare operating income                    409,336       1,072,182       2,408,864       3,063,958
Income from land and other, net                 4,435           8,429          21,975          64,826
                                          -----------    ------------    ------------    ------------

Total operating income                        413,771       1,080,611       2,430,839       3,128,784
Interest expense                              515,111         697,407       1,422,244       2,067,782
                                          -----------    ------------    ------------    ------------
Income before income taxes and minority
  interests                                  (101,340)        383,204       1,008,595       1,061,002
Income tax (expense) benefit                   41,000        (150,000)       (404,000)       (418,000)
                                          -----------    ------------    ------------    ------------

Income before minority interests              (60,340)        233,204         604,595         643,002
                                          -----------    ------------    ------------    ------------

Minority interests                                 --           8,928              --          21,172
                                          -----------    ------------    ------------    ------------

Net income                                $   (60,340)   $    224,276    $    604,595    $    621,830
                                          ===========    ============    ============    ============
Net income per share
     Basic                                $     (0.02)   $       0.05    $       0.15    $       0.15
                                          ===========    ============    ============    ============

     Diluted                              $     (0.02)   $       0.05    $       0.15    $       0.14
                                          ===========    ============    ============    ============
</TABLE>

                 See notes to consolidated financial statements

                                        3
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                          Nine months ended
                                                            September 30,
                                                     ---------------------------
                                                         1998           1999
                                                     ------------   ------------
Cash flows from operating activities:
  Net income                                         $   604,595    $   621,830
  Adjustments to reconcile net income to net
    cash provided by (used in) operating
    activities:
    Undistributed minority interest                           --         21,172
    Deferred income taxes                                398,750        433,984
    Provision for doubtful accounts                      498,768        577,428
    Depreciation and amortization                        284,216        348,424
    Amortization of guarantee fees                        39,075          5,300
    Change in assets and liabilities:
      Increase in resort property held for Vacation
        Ownership Interest sales                      (3,419,011)      (544,086)
      Increase in resort property under development           --       (139,689)
      Increase in land held for sale                     (35,511)        (8,607)
      Increase in other assets                          (114,830)    (1,240,851)
      Decrease in accounts payable                    (1,090,112)      (416,790)
      (Decrease) increase in accrued and
        other liabilities                               (331,032)     1,045,938
                                                     -----------    -----------

Net cash (used in) provided by operating activities   (3,165,092)       704,053
                                                     -----------    -----------

Cash flows from investing activities:
  Notes receivable, net                               (3,547,438)    (3,688,988)
  Increase in deferred assets                            (14,114)        (5,851)
  Purchases of plant and equipment, net               (1,044,690)    (1,093,767)
                                                     -----------    -----------

Net cash used in investing activities                 (4,606,242)    (4,788,606)
                                                     -----------    -----------

Cash flows from financing activities:
  Proceeds from notes payable                          9,716,404     15,165,666
  Principal payments on notes payable                (12,092,189)   (11,204,199)
  Principal payments on notes payable to
    affiliates                                          (387,143)      (194,078)
  Net proceeds from issuance of common stock           9,394,289             --
  Preferred stock dividend payments                      (47,996)       (48,048)
  Acquisition of treasury stock                         (387,869)      (213,775)
  Unearned ESOP contribution                                  --       (400,000)
                                                     -----------    -----------

Net cash provided by financing activities              6,195,496      3,105,566
                                                     -----------    -----------

Decrease in cash and cash equivalents                 (1,575,838)      (978,987)

Cash and cash equivalents at beginning of period       3,226,038      3,196,710
                                                     -----------    -----------

Cash and cash equivalents at end of period           $ 1,650,200    $ 2,217,723
                                                     ===========    ===========

                 See notes to consolidated financial statements

                                        4
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   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
Registration  S-X.  Accordingly,  they do not include all of the information and
notes  required  by  generally  accepted  accounting   principles  for  complete
financial  statements.  In  the  opinion  of  management,  all  adjustments  and
reclassifications  considered  necessary for a fair and comparable  presentation
have been included and are of a normal recurring  nature.  Operating results for
the nine-month period ended September 30, 1999 are not necessarily indicative of
the results  that may be expected for the year ending  December  31,  1999.  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.

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 nine
months or less. The following  summarizes  interest paid,  income taxes paid and
capitalized interest.

                             Three Months Ended       Nine Months Ended
                                September 30,           September 30,
                            --------------------   -----------------------
                              1998       1999         1998         1999
                            --------   ---------   ----------   ----------
     Interest paid          $356,000   $ 651,000   $1,498,000   $1,983,000
     Income taxes paid      $  2,000   $      --   $    5,000   $       --
     Capitalized interest   $ 34,000   $      --   $  357,000   $       --

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.  SFAS 130 was  adopted by the Company in
1998. There were no items of other comprehensive income, as that term is defined
in SFAS 130, in the nine months ended September 30, 1998 or September 30, 1999.

                                       5
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

     In June 1997, the Financial Accounting Standards Board issued SFAS No. 131,
"Disclosure  about  Segments of an Enterprise  and Related  Information"  ("SFAS
131"),  which was 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.  The Company has a single segment in the timeshare  resort  industry.
Revenue from products and services are reflected on the income  statement  under
Sales of Vacation Ownership Interests and Resort Operating Revenue.

     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 2001.  The effective  date was extended by
the issuance of SFAS No. 137,  "Deferral of the Effective Date of FASB Statement
No. 133".  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.

NOTE 2. 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            Nine Months Ended
                                                  September 30,                September 30,
                                           --------------------------    --------------------------
                                              1998           1999           1998           1999
                                           -----------    -----------    -----------    -----------
<S>                                        <C>            <C>            <C>            <C>
Net income                                 $   (60,340)   $   224,276    $   604,595    $   621,830
Less: Series A preferred stock dividends       (12,000)       (11,969)       (36,000)       (35,907)
Series C convertible preferred stock
  cumulation share dividends                    (4,938)            --        (21,775)            --
                                           -----------    -----------    -----------    -----------

Net income available to common
  stockholders - basic                     $   (77,278)   $   212,307    $   546,820    $   585,923
                                           ===========    ===========    ===========    ===========
Weighted average shares of common stock
    outstanding - basic                      4,165,440      3,991,846      3,612,701      4,003,651
                                           ===========    ===========    ===========    ===========

Basic net income per share                 $     (0.02)   $      0.05    $      0.15    $      0.15
                                           ===========    ===========    ===========    ===========
</TABLE>

                                       6
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

                          DILUTED NET INCOME PER SHARE

<TABLE>
<CAPTION>
                                         Three Months Ended            Nine Months Ended
                                            September 30,                 September 30,
                                     --------------------------    --------------------------
                                        1998           1999           1998           1999
                                     -----------    -----------    -----------    -----------
<S>                                  <C>            <C>            <C>            <C>
Net income                           $   (60,340)   $   224,276    $   604,595    $   621,830
Less: Series A preferred stock
  dividends                              (12,000)       (11,969)       (36,000)       (35,907)
                                     -----------    -----------    -----------    -----------
Net income available to common
  stockholders - diluted             $   (72,340)   $   212,307    $   568,595    $   585,923
                                     ===========    ===========    ===========    ===========

Weighted average shares of common
  stock outstanding                    4,165,440      3,991,846      3,612,701      4,003,651
Add: Convertible preferred stock
  (Series B and C) dilutive effect       110,541         85,711        110,541        102,083
                                     -----------    -----------    -----------    -----------
Weighted average shares of common
  stock outstanding - dilutive         4,275,981      4,077,557      3,723,242      4,105,734
                                     ===========    ===========    ===========    ===========

Diluted net income per share         $     (0.02)   $      0.05    $      0.15    $      0.14
                                     ===========    ===========    ===========    ===========
</TABLE>

     Stock  options and warrants to purchase  163,200  shares of common stock at
prices  ranging  from $3.25 per share to $8.125 per share  were  outstanding  at
September  30,  1999 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 expire at various
dates between 1999 and 2004.

     Series C Convertible  Preferred Stock dividends are not required,  nor were
they declared, subsequent to November 1, 1998.

NOTE 3. SHAREHOLDERS' EQUITY

     During the nine months ended  September 30, 1999, the Company issued 89,850
shares of restricted common stock,  valued at $94,926,  to employees in exchange
for services provided.

     During the nine months  ended  September  30, 1999,  the Company  purchased
106,500 shares of its common stock for $213,775.

     For the nine months  ended  September  30, 1999,  the Company  recorded the
exchange  of 74,490  shares of Series C  Convertible  shares for  24,830  common
shares.

NOTE 4. EMPLOYEE STOCK OWNERSHIP PLAN

     On April 9, 1999  (effective  January 1, 1999),  the Company formed the ILX
Resorts  Incorporated  Employee Stock Ownership Plan and Trust (the "ESOP"). The
intent of the ESOP is to provide a retirement program for employees which aligns
their  interests  with  those  of the  Company.  During  the nine  months  ended
September 30, 1999,  the Company  declared and funded in cash  contributions  of
$250,000 to the ESOP and in addition  paid  interest  and fees of $13,579 on its
behalf as further described below.

                                       7
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

     In  August  1999,  the  ESOP  entered  into an  agreement  with  Litchfield
Financial  Corporation for a $500,000 line of credit, which is guaranteed by the
Company.  The Company paid $10,000 in loan fees and interest of $3,579 on behalf
of the ESOP pursuant to this debt  agreement  and as of September 30, 1999,  the
ESOP had borrowed $400,000 against this line of credit.

     During the nine months ended September 30, 1999, the ESOP purchased 304,400
shares of the  Company's  common stock in the open market and, at September  30,
1999,  held these 304,400  shares and $33,616 in cash.  The debt is reflected on
the books of the Company.

NOTE 5. RELATED PARTY TRANSACTIONS

     In July 1999,  the Company  entered into an agreement  with an affiliate to
purchase  sixty  vacation  ownership  interests  for the price of $500,000.  The
vacation ownership interests consist of four ILX Premiere Vacation Club Platinum
memberships,  fifty ILX Premiere  Vacation Club Gold memberships and six Varsity
Clubs of America - South Bend Chapter Alumni House (3 bedroom) extended football
weekend  memberships.  The Company  issued a  promissory  note for the  purchase
price,  which bears  interest  at 8%. The note is recorded as a Note  payable to
affiliates on the face of the balance  sheet.  The  agreement  also modified the
terms of a previously  existing  Note payable to the  affiliate and extended the
maturity date for a period of four years.

NOTE 6. SUBSEQUENT EVENTS

     In October  1999,  the Company  agreed to provide up to $200,000 of working
capital financing to Sedona Worldwide  Incorporated ("SWI") through December 31,
2000.  SWI is currently  consolidated  as part of the Company and is included in
the Company's financial statements.  This agreement was executed in anticipation
of the Company making a distribution  of all of the shares of SWI's common stock
that  the  Company  holds to the  Company's  shareholders  on a pro rata  basis,
effectively  spinning  off SWI. All amounts  borrowed by SWI will bear  interest
equal to the prime rate plus 3% per annum with  interest  payable  monthly.  The
entire unpaid principal will be due on December 31, 2000.

                                       8
<PAGE>
ITEM II. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

     THE FOLLOWING  DISCUSSION OF THE COMPANY'S  FINANCIAL CONDITION AND RESULTS
OF OPERATIONS  INCLUDES CERTAIN  FORWARD-LOOKING  STATEMENTS.  WHEN USED IN THIS
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.

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  (including  vacation  ownership
intervals  at the  Roundhouse  Resort in  Pinetop),  one in  Indiana  and one in
Colorado,  and has an additional property in San Carlos,  Mexico that it markets
through its ILX Premiere Vacation Club.

     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.

                                       9
<PAGE>
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS (CONTINUED)

RESULTS OF OPERATIONS

     The  following  table  sets forth  certain  operating  information  for the
Company:

<TABLE>
<CAPTION>
                                                Three Months Ended        Nine Months Ended
                                                   September 30,            September 30,
                                                -------------------     ----------------------
                                                 1998        1999         1998         1999
                                                -------    --------     ---------    ---------
<S>                                             <C>        <C>          <C>          <C>
As a percentage of total timeshare revenues:
  Sales of Vacation Ownership Interests            58.8%      60.4%        61.7%        59.5%
  Resort operating revenue                         34.8%      31.6%        32.7%        32.1%
  Interest income                                   6.4%       8.0%         5.6%         8.4%
                                                  -----      -----        -----        -----
  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        13.1%      13.9%        13.9%        14.1%
  Sales and marketing                              74.0%      64.5%        65.1%        63.6%
  Provision for doubtful accounts                   3.0%       3.8%         3.0%         3.2%
  Contribution margin percentage from sale of
      Vacation Ownership Interests (1)              9.9%      17.8%        18.0%        19.1%

As a percentage of resort operating revenue:
  Cost of resort operations                        94.4%      95.4%        97.5%        94.6%

As a percentage of total timeshare revenues:
  General and administrative                        8.8%       9.4%         7.8%        10.2%
  Depreciation and amortization                     1.0%       1.1%         1.0%         1.2%
  Timeshare operating income                        4.3%       9.7%         8.8%        10.1%

Selected operating data:
  Vacation Ownership Interests sold (2) (3)         352        437        1,114        1,182
  Average sales price per Vacation Ownership
    Interest sold (excluding revenues from
    Upgrades) (2)                               $13,387    $13,960    $  13,018    $  13,693
  Average sales price per Vacation Ownership
    Interest sold (including revenues from
    Upgrades) (2)                               $16,005    $15,050    $  15,161    $  15,040
</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 143 annual and 418 biennial for the
     three months ended  September  30, 1998 and 184 annual and 506 biennial for
     the three  months  ended  September  30,  1999,  and 503  annual  and 1,221
     biennial  for the nine months ended  September  30, 1998 and 537 annual and
     1,289 biennial for the nine months ended September 30, 1999.

                                       10
<PAGE>
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS (CONTINUED)

COMPARISON OF THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998
TO THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1999

     Sales of Vacation  Ownership  Interests  increased  17.9% or  $1,008,426 to
$6,642,223 for the three months ended  September 30, 1999,  from  $5,633,797 for
the same period in 1998 and increased 6.4% or $1,080,691 to $17,962,302  for the
nine months ended  September  30, 1999 from  $16,881,611  for the same period in
1998. The increase in the third quarter largely reflects both an increase in the
number of tours and an improved closing rate (sales as a percentage of tours) at
the Sedona sales office. The average sales price per Vacation Ownership Interest
sold  (excluding  revenues from Upgrades)  increased 4.3% or $573 to $13,960 for
the three months ended  September 30, 1999,  from $13,387 for the same period in
1998  and  increased  5.2%  or  $675  to  $13,693  for  the  nine  months  ended
September  30, 1999 from $13,018 for the same period in 1998  reflecting  higher
per unit sales prices for sales of ILX Premiere Vacation Club Vacation Ownership
Interests  than for single resort  Vacation  Ownership  Interests.  ILX Premiere
Vacation Club was first introduced in June 1998.

     The number of Vacation Ownership Interests sold increased 24.1% from 352 in
the three months ended September 30, 1998 to 437 for the same period in 1999 and
increased  6.1% from 1,114 in the nine months ended  September 30, 1998 to 1,182
for the same  period in 1999 due to the  increase in the number of tours and the
improved  closing rate at the Sedona sales office.  Sales of Vacation  Ownership
Interests in the three and nine months ended September 30, 1999 included 506 and
1,289 biennial  Vacation  Ownership  Interests  (counted as 253 and 644.5 annual
Vacation  Ownership  Interests)  compared  to 418 and  1,221  biennial  Vacation
Ownership  Interests  (counted  as  209  and  610.5  annual  Vacation  Ownership
Interests) in the same periods in 1998, respectively.

     Upgrade revenue,  included in Vacation Ownership Interest sales,  decreased
48.3% to $476,124 for the three months ended  September  30, 1999 from  $921,722
for the same  period  in 1998 and  decreased  33.3% to  $1,592,429  for the nine
months ended  September  30, 1999 from  $2,385,830  for the same period in 1998,
because 1998 sales reflected the introduction of ILX Premiere Vacation Club late
in the second  quarter of 1998. The Company made special offers to introduce the
program to its existing owners, which generated  significant upgrade activity in
the 1998 third quarter and nine-month  period sales. The average sales price per
Vacation Ownership Interest sold (including  Upgrades) decreased 6.0% or $955 to
$15,050 for the three months ended  September 30, 1999 from $16,005 for the same
period in 1998 and  decreased  0.8% or $121 to $15,040 for the nine months ended
September  30,  1999 from  $15,161  for the same  period in 1998.  The  decrease
reflects the impact of decreasing  Upgrade revenue as a part of overall Vacation
Ownership Interest sales.

     Resort operating  revenues increased 4.0% or $133,182 to $3,475,879 for the
three months ended  September 30, 1999,  from  $3,342,697 for the same period in
1998 and  increased  8.6% or $766,649 to  $9,696,624  for the nine months  ended
September  30, 1999 from  $8,929,975  for the same period in 1998.  The increase
reflects the opening of Varsity  Clubs of America - Tucson  Chapter in the third
quarter of 1998. Cost of resort  operations as a percentage of resort  operating
revenue  increased to 95.4% from 94.4% for the three months ended  September 30,
1999 from the same period in 1998,  reflecting  start-up costs of the restaurant
at the Roundhouse  Resort.  Cost of resort  operations as a percentage of resort
operating  revenue  decreased  to 94.6%  from  97.5% for the nine  months  ended
September  30, 1999 from the same period in 1998 due  primarily to 1998 expenses
including  initial operating costs of Varsity Clubs of America - Tucson Chapter,
which did not open to revenue paying guests until July 1998.

     Interest  income  increased  45.4% to $886,967  for the three  months ended
September 30, 1999 from $610,098 for the same period in 1998 and increased 64.3%
to $2,535,677 for the nine months ended  September 30, 1999 from  $1,543,771 for
the same period in 1998 as a result of the increase in customer  notes  retained
by the Company consistent with its strategy to retain and borrow against, rather
than sell, the majority of its customer notes.

     Cost of  Vacation  Ownership  Interests  sold as a  percentage  of Vacation
Ownership  Interest  sales  increased  from  13.1%  for the three  months  ended
September 30, 1998 to 13.9% for the same period in 1999 and increased from 13.9%
for the nine  months  ended  September  30, 1998 to 14.1% for the same period in

                                       11
<PAGE>
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS (CONTINUED)

1999. The 1999 increase  reflects the greater upgrade revenue in 1998, for which
there is no  associated  product  cost,  and  variances  in product  mix between
periods.

     Sales  and  marketing  as a  percentage  of  sales  of  Vacation  Ownership
Interests decreased to 64.5% for the three-month period ended September 30, 1999
from  74.0%  for the  same  period  in 1998,  and  decreased  to  63.6%  for the
nine-month  period  ended  September  30, 1999 from 65.1% for the same period in
1998,  reflecting  the impact of sales and  marketing  changes made in the first
quarter of 1999.  These changes have  resulted in a greater  number of tours and
increased  closing  rates at the Sedona sales  office.  In  addition,  marketing
efforts to the South Bend sales office, which had not been cost effective,  were
substantially reduced in the third quarter.

     The provision for doubtful  accounts as a percentage of Vacation  Ownership
Interest  sales  increased  to 3.8%  and 3.2% of  sales  of  Vacation  Ownership
Interests in the three- and nine-month periods ended September 30, 1999 compared
to 3.0%  for the  three-  and  nine-month  periods  ended  September  30,  1998,
reflecting  the  Company's  decision  to  increase  the  provision  on new sales
effective in the third quarter of 1999.

     General and  administrative  expenses  increased to 9.4% and 10.2% of total
timeshare revenues in the three- and nine-month periods ended September 30, 1999
compared to 8.8% and 7.8% for the same periods in 1998,  to  $1,036,372  for the
three months ended  September 30, 1999 from $842,848 for the same period in 1998
and to $3,068,514 for the nine months ended  September 30, 1999 from  $2,120,528
for the same period in 1998.  The increases in 1999 reflect  recognition of ESOP
contributions,  increased professional fees, including fees to reissue the audit
reports of previous years,  and costs related to development and  implementation
of centralized reservations, owner services and reporting systems to support ILX
Premiere  Vacation Club and to provide for expected future growth.  In addition,
1998 general and  administrative  expense was reduced by  successful  appeals of
property tax assessments and the reduction of unused legal reserves.

     The 35.4%  increase in interest  expense from $515,111 for the three months
ended  September  30,  1998 to  $697,407  for the same  period in 1999 and 45.4%
increase  in  interest  expense  from  $1,422,244  for  the  nine  months  ended
September 30, 1998 to $2,067,782 for the same period in 1999,  reflect increased
borrowings  against customer notes receivable as the Company retains and borrows
against more of such notes,  net of decreases in interest rates and fluctuations
in the balances of borrowings outstanding.

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 nine months ended September 30, 1998 and 1999,
cash  (used   in)/provided   by  operations  was   $(3,165,092)   and  $704,053,
respectively. The negative cash flow in 1998 was due primarily to an increase in
resort property held for Vacation  Ownership  Interest sales, which includes 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.

     Cash  provided by financing  activities  of  $3,105,566  for the first nine
months in 1999 was lower  than the  $6,195,496  of 1998  because  1999  reflects
greater  borrowings  against retained  customer notes receivable (as the Company
follows its post follow-on offering strategy of retaining and borrowing against,
rather than selling,  a greater portion of its customer notes), and because 1998
reflects the proceeds,  net of offering costs, of the follow-on  offering of 1.6
million shares of common stock.

     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

                                       12
<PAGE>
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS (CONTINUED)

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, 1998, the Company,  excluding its Genesis  subsidiary,  had
NOL  carryforwards of approximately  $4.3 million,  which expire in 2001 through
2012.  At  December  31,  1998,   Genesis  had  federal  NOL   carryforwards  of
approximately  $1.7  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 Internal  Revenue 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 nine-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 nine
months  ended  September  30,  1998  and  1999 was  $4,606,242  and  $4,788,606,
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.  The Company
intends to build twelve  additional  cabins at Kohl's Ranch  commencing in 2000,
for which a financing commitment equal to the construction cost is in place.

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

     On April 9, 1999  (effective  January 1, 1999),  the Company formed the ILX
Resorts  Incorporated  Employee Stock Ownership Plan and Trust (the "ESOP"). The
intent of the ESOP is to provide a retirement program for employees which aligns
their  interests  with  those  of the  Company.  During  the nine  months  ended
September 30, 1999,  the Company  declared and funded in cash  contributions  of
$250,000 to the ESOP and in addition  paid  interest  and fees of $13,579 on its
behalf as further described below.

                                       13
<PAGE>
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS (CONTINUED)

     In  August  1999,  the  ESOP  entered  into an  agreement  with  Litchfield
Financial  Corporation for a $500,000 line of credit, which is guaranteed by the
Company.  The Company paid $10,000 in loan fees and interest of $3,579 on behalf
of the ESOP pursuant to this debt  agreement  and as of September 30, 1999,  the
ESOP had borrowed $400,000 against this line of credit.

     During the nine months ended September 30, 1999, the ESOP purchased 304,400
shares of the  Company's  common stock in the open market and, at September  30,
1999,  held these 304,400  shares and $33,616 in cash.  The debt is reflected on
the books of the Company.

     The ESOP may  purchase  additional  shares  for future  year  contributions
through  loans made  directly to the ESOP and  guaranteed  by the Company.  Such
borrowings are not expected to exceed $1,000,000.

CREDIT FACILITIES AND CAPITAL

     The Company has an agreement with a financial institution for a $40 million
financing  commitment  under which the Company may sell  certain of its customer
notes. The agreement provides for sales on a recourse basis with a percentage of
the amount sold held back by the financial institution as additional collateral.
Customer  notes may be sold at discounts or premiums to the principal  amount in
order  to  yield  the  consumer   market  rate,  as  defined  by  the  financial
institution.  At September  30,  1999,  approximately  $35.1  million of the $40
million commitment was available to the Company.

     The  Company  also has  financing  commitments  aggregating  $43.5  million
whereby the Company may borrow against notes  receivable  pledged as collateral.
These  borrowings  bear  interest at a rate of prime plus 1.5% ($40 million) and
prime plus 3% ($3.5  million).  The $3.5  million  and $40  million  commitments
expire in 2001 and 2002,  respectively.  At September  30,  1999,  approximately
$29.6 million is available under these commitments.

     In July 1999,  the Company  entered into an agreement  with an affiliate to
purchase  sixty  vacation  ownership  interests  for the price of $500,000.  The
vacation ownership interests consist of four ILX Premiere Vacation Club Platinum
memberships,  fifty ILX Premiere  Vacation Club Gold memberships and six Varsity
Clubs of America - South Bend Chapter Alumni House (3 bedroom) extended football
weekend  memberships.  The Company  issued a  promissory  note for the  purchase
price,  which bears  interest  at 8%. The note is recorded as a Note  payable to
affiliates on the face of the balance  sheet.  The  agreement  also modified the
terms of a previously  existing  Note payable to the  affiliate and extended the
maturity date for a period of four years.

     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.

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.

                                       14
<PAGE>
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS (CONTINUED)

YEAR 2000 ISSUES

     The  inability  of  computers,   software  and  other  equipment  utilizing
microprocessors  to  recognize  and properly  process  data fields  containing a
2-digit year is commonly  referred to as the Year 2000 Compliance  issue. As the
year 2000 approaches,  such systems may be unable to accurately  process certain
date-based information.

     The Company  believes it has identified all significant  applications  that
will require modifications to ensure Year 2000 Compliance. Internal and external
resources are  currently  being used to test Year 2000  Compliance  and make any
additional   modifications   where  required.   The   identification  of  needed
modifications and upgrades of all significant internal applications was complete
at December 31, 1998.

     In  addition,  the Company is  communicating  with others with whom it does
significant  business to determine their Year 2000 Compliance  readiness and the
extent  to which  the  Company  is  vulnerable  to any  third  party  Year  2000
Compliance issues.  However, there can be no guarantee that the systems of other
companies on which the Company's systems rely will be timely converted,  or that
a failure to convert by another  company,  or a conversion  that is incompatible
with the  Company's  systems,  would not have a material  adverse  effect on the
Company.

     The total cost to the Company of these Year 2000 Compliance  activities has
not been and is not  anticipated  to be  material to its  financial  position or
results  of  operations  in any given  year.  Since the  Company  commenced  its
assessment  of its Year 2000  Compliance  during  early  1998,  it has  expended
approximately  $75,000 and estimates  additional  future costs of  approximately
$15,000,  consisting primarily of software purchases and associated training and
consulting services. In addition,  certain employees of the Company have devoted
their time to assessing and implementing the Company's Year 2000 Compliance, the
costs of which have not been  separately  allocated by the Company.  These costs
and the date on which the Company  plans to complete the Year 2000  modification
and testing  processes  are based on  management's  best  estimates,  which were
derived utilizing numerous  assumptions of future events including the continued
availability of certain  resources and other factors.  However,  there can be no
guarantee that these  estimates will be achieved and actual results could differ
from those plans.

     The Company has developed a  contingency  plan in the event that any of its
systems  or  the  systems  of any  third  party  with  which  it has a  material
relationship  are not Year 2000  Compliant.  In the event  that the  Company  is
vulnerable to any such Year 2000 Compliance issue, the worst case scenario could
include any or all of the following:

1.   Inability to timely collect payments on customer notes;
2.   Inability to timely or properly bill customers for resort charges;
3.   Reduction in effectiveness of generating tours to sales offices;
4.   Inability  to purchase  goods  (including  food,  beverages  and  operating
     supplies)  from  existing  sources,  thereby  forcing  the  Company  to use
     alternative vendors at potentially less favorable pricing;
5.   Inability to process payroll and/or perform other  accounting  functions on
     an efficient basis; and
6.   Suspension of some or all operations.

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
nine most recent  fiscal  years or the nine months  ended  September  30,  1999.
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.

                                       15
<PAGE>
                                     PART II

ITEM I. LEGAL PROCEEDINGS

     A dispute had arisen between the general contractor,  Summit Builders,  and
the Company's wholly owned subsidiary, VCA Tucson Incorporated,  with respect to
amounts owed for the  construction of Varsity Clubs of America - Tucson Chapter.
In May 1999, the dispute was settled for an amount of $1.3 million. Such cost is
included in resort property held for sale at September 30, 1999.

     A dispute had arisen  between  Bowne of Phoenix,  Inc.  ("Bowne"),  and the
Company  regarding  amounts  owing for printing  related to the  Company's  1998
follow-on public offering.  Bowne and the Company reached agreement on a payment
of $110,000 for such services,  which Bowne subsequently sought to change. Bowne
filed suit in the Superior  Court of Arizona  seeking  total payment of $154,720
plus interest and  attorneys'  fees.  Approximately  $46,000 of the $110,000 had
been paid to Bowne on account and the  remaining  amount is fully accrued on the
books of the Company.  On September  15, 1999,  the Superior  Court  granted the
Company's  motion for summary  judgement on the issue of whether the parties had
entered into a binding settlement agreement.

     In June 1999,  the Company  brought suit in The Superior Court of the State
of Arizona  against  Deloitte & Touche LLP  seeking  compensatory  and  punitive
damages for breach of contract,  breach of fiduciary duty and  negligence.  This
litigation is in its preliminary stage.

     Other litigation has arisen in the normal course of the Company's business,
none of which is deemed to be material.

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

     On July 26, 1999, the Company held its Annual Meeting of  Shareholders.  At
this  Annual  Meeting  the  shareholders  were  asked  to vote on the  following
proposal:

     To elect seven (7)  directors  to serve  until the next  annual  meeting of
     shareholders of the Company, or until their successors are duly elected and
     qualified.

     The voting results were as follows:

     Nominees recommended in the Proxy Statement:

                                                    Votes Against
                                     Votes For       or Withheld       Non-votes
                                     ---------       -----------       ---------

     Steven R. Chanen                 2,776,599         74,097          322,030
     Joseph A. Leonetti               2,576,147         74,097          322,030
     Joseph P. Martori                4,576,613         74,097          322,030
     Patrick J. McGroder III          2,776,613         74,097          322,030
     James W. Myers                   2,776,613         74,097          322,030
     Nancy J. Stone                   3,029,061         74,097          322,030
     Edward S. Zielinski              2,776,520         74,097          322,030

                                       16
<PAGE>
     Shareholder nominee proposed at the Annual Meeting:

     Joseph P. Martori, II              4,000,000

     As a result of the vote, the following seven directors will serve until the
next annual meeting or until his or her successor is elected and qualified:

     Steven R. Chanen             Joseph P. Martori        Joseph P. Martori, II
     Patrick J. McGroder III      James W. Myers           Nancy J. Stone
     Edward S. Zielinski

ITEM V. OTHER INFORMATION

     None

ITEM VI. EXHIBITS AND REPORTS ON FORM 8-K

     (i) Exhibits

         Exhibit No.         Description
         -----------         -----------
            10-1             Credit   Agreement   between   Patrick  J.
                             McGroder,  III, Nancy J. Stone,  and James
                             W.  Myers,  Trustees  for the ILX  Resorts
                             Incorporated Employee Stock Ownership Plan
                             and   Trust   and   Litchfield   Financial
                             Corporation dated as of August 12, 1999

            10-2             AGREEMENT  TO MODIFY  Amended and Restated
                             Promissory  Note ($909,078) by ILX Resorts
                             Incorporated  to Edward J.  Martori  dated
                             January  1,  1996 and the sale by  Martori
                             Enterprises  Incorporated  to ILX  Resorts
                             Incorporated and/or its nominee of certain
                             vacation   ownership   interests   in  ILX
                             Premiere  Vacation Club and VCA South Bend
                             Incorporated

             27              Financial Data Schedule (filed herewith)

     (ii) Reports on Form 8-K

          None

                                       17
<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

Date:  As of November 10, 1999

                                CREDIT AGREEMENT
                                   (ILX ESOP)

     THIS CREDIT AGREEMENT  ("Agreement") is entered into as of August 12, 1999,
by and between Patrick J. McGroder,  III, Nancy J. Stone, and James M. Myers, in
their  capacity as  Trustees  for the ILX Resorts  Incorporated  Employee  Stock
Ownership Plan and Trust, whose address is 2111 East Highland Avenue, Suite 210,
Phoenix,  AZ  85016  ("Borrower"),   and  LITCHFIELD  FINANCIAL  CORPORATION,  a
Massachusetts  corporation whose address is 13701 West Jewell Avenue, Suite 202,
Lakewood, CO 80228 ("Lender"), under the following facts:

                                R E C I T A L S:

     A. Borrower is the Trustee of the ILX Resorts  Incorporated  Employee Stock
Ownership  Plan and Trust.  Borrower has requested  that Lender extend a line of
credit to Borrower in the amounts and for the purposes set forth below.

     B.  Pursuant  to the terms and  conditions  hereinafter  set forth,  Lender
agrees to  establish a line of credit in favor of Borrower in maximum  principal
amount  of  $500,000.00,  to be  secured  by  certain  collateral  now  owned or
hereafter acquired as hereinafter set forth.

                              A G R E E M E N T S:

     In  consideration  of  the  foregoing  Recitals,   and  the  covenants  and
agreements hereinafter set forth, the legal adequacy and sufficiency of which is
hereby acknowledged, the parties hereby agree:

     1. DEFINITIONS.  In addition to the definitions set forth elsewhere in this
Agreement,  the  following  terms  shall  have  the  following  meanings  unless
otherwise agreed.

          1.1 "ADMINISTRATIVE COMMITTEE". The committee appointed by ILX Resorts
     Incorporated  ("ILX" or "Guarantor")  pursuant to Section 10.02 of the Plan
     (as hereinafter defined).

          1.2  "ADVANCE".  Means  funding  of a  portion  of the Line or Loan by
     Lender.

          1.3  "BORROWING  PERIOD".  The period of time during which Lender will
     make an Advance to or for the  benefit of  Borrower  pursuant  to the terms
     hereof,  commencing  on the date first set forth  above and ending June 30,
     2000.

          1.4 "CODE". The Internal Revenue Code of 1986 as amended.


          1.5 "COVERAGE RATIO". The ratio of the value (as shown in the reported
     closing  price as quoted by the American  Stock  Exchange) of the Stock and
     other cash, cash equivalents or other collateral deposited by ILX with, and
     acceptable  tot he Lender,  in its discretion as collateral for the Loan to
     the outstandign  principal  balance of the Loan. At all times, the Coverage
     Ratio  shall be no less than  1.25.  If, at any point in time the  Coverage
     Ratio is less than 1.25, within ten (10) days of Lender's written notice to
     Borrower and ILX, the Coverage Ratio shall be restored to no less than 1.25
     by  either a  principal  pre-payment  of the Loan or by  ILX's  deposit  of
     additional  collateral  with Lender in the form of cash or cash  equivalent
     securities or other collateral acceptable to Lender in its discretion so as
     to  restore  the  Coverage  Ratio to not less than 1.25.  By its  execution
     hereof ILX hereby grants Lender a first and prior duly  perfected  security
     interest in any  collateral  delivered  to Lender in order to maintain  the
     Coverage Ratio,  and ILX agrees to execute such other documents and perform
     such other acts as may be  necessary or  convenient  to the  perfection  of
     Lender's  security  interest on any such additional  collateral  including,
     without  limitation,  the  delivery of any such  additional  collateral  to
     Lender.  Without  limiting the foregoing,  in the event any such additional
<PAGE>
     collateral consists of promissory notes or accounts,  ILX will endorse same
     to Lender  with  recourse  and  deliver  same to Lender  and ILX  agrees to
     execute  the  Pledge  Agreement  appended  hereto  as  EXHIBIT  B-2 and the
     Irrevocable  Limited Power of Attorney  appended  hereto as EXHIBIT G-2. In
     addition,  ILX  shall  execute  and  file  UCC-1  financing  statements  as
     necessary  or  appropriate  to  perfect  Lender's  security  interest.  Any
     accounts  assigned  to  Lender  shall  be  serviced  by  Concord  Servicing
     Corporation ("Concord") pursuant to the terms of that certain April 9, 1996
     Agreement  by and  between  Concord,  ILX,  ILE  Sedona  Incorporated,  Los
     Abrigados  Partners Limited  Partnership,  and Lender.  ILX and Lender will
     provide  Concord  written advice in this regard in the form appended hereto
     as EXHIBIT H, and in the event of an uncured Event of Default, Lender shall
     have the right to direct Concord to pay to Lender all payments  received by
     Concord with respect to any such pledged accounts. All fees of Concord as a
     result  of  ILX's  pledge  of  accounts  to  Lender   (including,   without
     limitation,  Concord's  fees for providing  reports to Lender and Concord's
     fees for servicing the subject accounts) shall be paid by ILX. Lender shall
     use reasonable  care and due diligence in connection with its possession of
     any such additional collateral provided, however, that Lender shall have no
     liability of any nature to ILX in  connection  with its  possession  of any
     such additional  collateral unless damages associated with Lender's loss or
     holding of the additional collateral constitutes gross negligence or wilful
     misconduct.  Upon payment in full of the Indebtedness  after the conclusion
     of the Borrowing Period, Lender shall return any such additional collateral
     delivered to it by ILX to ILX. In the event any such additional  collateral
     comprises,  in  Lender's  discretion,  accounts  payable  to ILX,  any such
     accounts shall be endorsed by Lender to ILX without recourse at the time of
     Lender's delivery of same to ILX.

          1.6 "ERISA". The Employee Retirement  Employment Security Act of 1974,
     as amended.

          1.7 "GUARANTOR". ILX Resorts Incorporated, an Arizona corporation. ILX
     is the  "Employer"  designated in the Plan. By its  execution  hereof,  ILX
     commits  to make  Contributions  (as  defined  in the  Plan) to the Plan in
     amounts necessary to amortize the principal and interest payments due under
     the Loan contemplated hereby.

          1.8  "INDEBTEDNESS".  All sums and other obligations owed to Lender by
     Borrower   whether  under  this   Agreement  or  any  other  Loan  Document
     (including, without limitation, the Line Note) or otherwise.

          1.9 "INTEREST RATE". Refers to the rate of interest due and owing from
     Borrower to Lender,  on the  outstanding  portion of the Loan, from time to
     time. The "Regular  Interest Rate" or "Regular Rate" refers to the interest
     rate due and owing prior to an Event of Default.  The Regular Interest Rate
     shall be the Prime  Rate plus 2.5% (but in no event less than  10.5%).  The
     "Default  Interest  Rate" or "Default Rate" shall mean the rate of interest
     charged on and after an Event of Default has occurred. The Default Interest
     Rate shall be the Regular Rate plus 6%. Provided, however, that in no event
     shall the  Regular  Rate or the Default  Rate  exceed the  highest  rate of
     interest  permitted by law. The Interest  Rate shall be adjusted  with each
     change  in the Prime  Rate  from and  after the date of the first  Advance.
     Provided,  however,  that no  adjustment  that results in a decrease in the
     Interest Rate shall take effect during any period during which  Borrower is
     in default under the terms of the Line Note, this  Agreement,  or any other
     Loan Document. Any such decrease shall not become effective until the first
     day of the month following the date that all such defaults have been cured.
     After cure of all  defaults,  the Interest Rate shall revert to the Regular
     Interest Rate  effective  the first day of the month  following the cure of
     all defaults.

          1.10 "INVESTMENT MANAGER".  The agent of the Administrative  Committee
     appointed pursuant to Section 10.03(a) of the Plan.

          1.11 "LOAN OR LINE  DOCUMENTS".  All  documents  executed by Borrower,
     Lender, Guarantor, or third parties, or any of them, in connection with the
     Loan more fully described herein,  including but not limited to this Credit
<PAGE>
     Agreement,  the Line Note,  the Pledge  Agreement,  the  Guaranty and UCC-1
     Financing Statements.

          1.12 "PLAN".  The ILX Resorts  Incorporated  Employee Stock  Ownership
     Plan and Trust as established by that certain document entitled ILX Resorts
     Incorporated  Employee  Stock  Ownership Plan and Trust dated April 9, 1999
     (effective January 1, 1999) as may be amended from time to time.

          1.13 "PLAN YEAR". January 1 through December 31 or such other 12-month
     period as may be specified in the Plan as the Plan Year.

          1.14  "PRIME  RATE".  Prime Rate means the  highest  rate of  interest
     published by THE WALL STREET JOURNAL as the base rate on corporate loans at
     large  United  States  money center  commercial  banks.  If THE WALL STREET
     JOURNAL  (or any  successor)  ceases  to  exist  or  ceases  to  publish  a
     comparable  Prime  Rate,  Lender  will choose a new index which is based on
     comparable information.

          1.15 "RELEASE FEE". A principal  and/or  interest  payment on the Loan
     made by  Borrower  to  Lender in order to secure  Lender's  release  of its
     security interest in one or more shares of Stock pledged to Lender pursuant
     to paragraph 7.1,  below,  in order to allocate said share(s) of Stock to a
     participant in the Plan.

          1.16 "STOCK". Common stock issued by ILX Resorts Incorporated which is
     readily  tradeable  on the  American  Stock  Exchange,  the New York  Stock
     Exchange or other  established  securities  market approved by Lender,  and
     which  otherwise  qualifies  as "company  stock"  within the meaning of the
     Plan.

          1.17 "STOCK PRICE".  The average price per share of Stock purchased by
     Borrower with the proceeds of the Loan.

          1.18 "TRANSFER AGENT". Harris Trust and Savings Bank or its successor,
     acting as the Transfer  Agent for the common and  unexchanged  Stock of ILX
     Resorts Incorporated.

          1.19 "TRUST". ILX Resorts Incorporated  Employee Stock Ownership Trust
     as established pursuant to the Plan.

          1.20  "TRUSTEE".  The Trustee or Trustees  of the Plan  including  the
     Trustees  executing  this  Agreement  and any Successor  Trustee  appointed
     pursuant to the Plan.

     2. LOAN.  Upon the terms and  conditions  contained  herein,  Lender hereby
agrees to extend  credit to  Borrower  in a sum not to exceed  $500,000.00  (the
"Line" or "Loan").  At  Borrower's  request,  Lender may increase the  foregoing
$500,000.00 Line in its sole discretion,

     3. LOAN DOCUMENTS; SECURITY.  Concurrently herewith, Borrower shall execute
a promissory  note (the "Line Note") in the face amount of  $500,000.00,  in the
form  attached  hereto  as  EXHIBIT  A.  The  Indebtedness  (including,  without
limitation,  that portion  evidenced  by the Line Note) shall be secured,  INTER
ALIA,  by a  collateral  assignment  of the Stock  that was  purchased  with the
proceeds of the Loan pursuant to the Pledge Agreement appended hereto as EXHIBIT
B-1.  Repayment of the  Indebtedness  and all other  obligations  of Borrower to
Lender under the Loan Documents will be guaranteed by the Guarantor  pursuant to
the Guaranty in the form appended hereto as EXHIBIT C.

     4. TERM AND  REPAYMENT.  The Loan shall  bear  interest  at the  applicable
Interest  Rate and be paid as  specified  in the Line Note.  If not sooner  paid
pursuant  to the  provisions  hereof,  the Line Note shall be paid in full on or
before January 1, 2002 (the "Due Date").
<PAGE>
          4.1 BORROWING PERIOD. During the Borrowing Period payments of interest
     only  shall be due and  payable  monthly  on the  first  day of each  month
     commencing  on the  first  day of the  month  following  the  date  of this
     Agreement.

          4.2 REPAYMENT  PERIOD.  Commencing on the first day of the first month
     after the end of the Borrowing Period (i.e., July 1, 2000), for a period of
     eighteen (18) months (the "Repayment  Period")  Borrower shall make monthly
     payments of interest on the first day of each month and in addition thereto
     on each July 1 and January 1  thereafter  prior to the Due Date  (i.e.,  on
     July 1, 2000,  January 1, 2001,  and July 1, 2001),  Borrower  shall pay to
     Lender an amount equal to 25% of the principal  balance  outstanding on the
     Loan on June 30, 2000. Each principal  and/or interest  payment on the Loan
     shall constitute a Release Fee pursuant to the provisions of paragraph 7.1,
     below.

     5.  Conditions to Loan.  Satisfaction of or waiver by Lender of each of the
following  requirements  shall be  conditions  precedent  to the  making of each
Advance:

          5.1 All of the Loan  Documents in form and substance  satisfactory  to
     Lender  shall have been duly  executed  by all  parties  thereto,  with the
     signatures properly notarized and the instruments in proper form for filing
     or recordation,  as required,  and shall have been filed or recorded and/or
     delivered to Lender or Lender's agent, as appropriate.

          5.2 All representations and warranties  contained herein shall be true
     and  correct as of the day of closing  and as of the day of making each and
     every Advance.

          5.3 Borrower,  Guarantor and the  Administrative  Committee shall have
     executed and delivered such certificates and resolutions as are required by
     Lender.

          5.4 There shall be no Event of Default (as  defined in  Paragraph  12,
     below) then in existence.

          5.5 No other  person,  firm,  or entity shall have or claim a security
     interest in the Stock acquired with the proceeds of the Loan as provided in
     this Agreement, to the extent not yet released as security for the Loan.

          5.6 All necessary UCC financing  statements have been filed and Lender
     has obtained a properly  perfected first and prior security interest in the
     Stock and other  collateral  identified  in the Pledge  Agreement  securing
     same.

          5.7 Lender shall have received and approved such additional  documents
     and assurances as Lender may reasonably require.

          5.8 Lender shall have  received one or more attorney  opinion  letters
     from  counsel  for  Borrower in the form  appended  hereto as EXHIBIT D and
     otherwise in form and substance satisfactory to Lender, addressed to Lender
     covering  such  matters  relating to Borrower,  the Plan,  and the Stock as
     Lender in its discretion may require.

          5.9 There shall have been no material  adverse change to the financial
     condition of Borrower or ILX, or ILX's operations or properties.

          5.10 The Plan remains in continuing  compliance with all local, state,
     and  federal   laws,   including,   without   limitation,   the   continued
     qualification  under the provisions of Sections 401 ET SEQ. and 501 ET SEQ.
     of the Code and ERISA.
<PAGE>
          5.11 Borrower  hereby  agrees to pay, and Borrower or Guarantor  shall
     have  paid  to  Lender,  all  Lender's  reasonable  out-of-pocket  expenses
     including, without limitation,  recording costs, filing fees and legal fees
     and  disbursements  of Lender's  counsel,  incurred by Lender in connection
     with the subject Loan,  and the  preparation  of the initial Loan Documents
     (which legal  expenses  shall not exceed  $5,000.00)  and any  amendment or
     modification  thereof.  Any  unpaid  reimbursements  as  provided  in  this
     paragraph may be deducted by Lender from any Advance.

          5.12 Borrower or Guarantor shall have paid Lender a one-time  Facility
     Fee in the amount of $5,000.00.

          5.13 Borrower shall provide Lender a duly executed Request for Advance
     in the form appended hereto as EXHIBIT E.

          5.14  Lender  shall  have  received  the  duly  executed   Authorizing
     Resolution and  Incumbency  Certificate  from  Borrower,  Guarantor and the
     Administrative Committee in the form appended hereto as EXHIBIT F.

          5.15 Lender shall have received the duly executed Irrevocable Power of
     Attorney  and Stock  Power from  Borrower  in the form  appended  hereto as
     EXHIBIT G-1.

          5.16 The Coverage Ratio  resulting  after giving effect to the Advance
     shall not be less than 1.25.

     6. ADVANCES.  Subject to the terms, limitations,  and conditions herein and
in the Line Note, Lender agrees to advance funds to Borrower as follows:

          6.1  PROCEDURES  FOR  ADVANCES.  Advances  shall be made in a  minimum
     amount of  $50,000.00  (unless  said  minimum  amount is waived by Lender).
     Borrower  shall have  provided  Lender an  executed  Request for Advance at
     least five (5) days prior to the requested date of Advance. The initial and
     subsequent  Advances  shall be funded  upon  receipt by Lender of a written
     acknowledgment from the stock broker effecting the acquisition of the Stock
     that said stock  broker has or will acquire the subject  Stock,  has in its
     possession  a stock power with  respect to same duly  executed by Borrower,
     conveying the subject Stock to Lender,  and that said  stockbroker  has and
     will hold such Stock (and all Stock purchased with the proceeds of the Loan
     and not  subject  to a partial  release  as  hereinbefore  provided)  in an
     account in the name of Lender as  custodian  of the Stock held  therein for
     the ILX Resorts Incorporated Employee Stock Ownership Plan and Trust.

          6.2  ENDORSEMENT  OF NOTE.  Upon  making an  Advance  or  receiving  a
     repayment of principal or interest,  Lender shall  endorse the Line Note as
     appropriate  or  otherwise  make such  entries in its records as Lender may
     deem necessary or appropriate  to indicate the amount  outstanding.  Lender
     shall  provide  Borrower a monthly  statement  reflecting  the  outstanding
     balance due on the Line Note.  In the absence of manifest  error,  Lender's
     records shall be conclusive proof of the amount outstanding.

          6.3 FEES. The following fees will be deducted from the sums Advanced:

               6.3.1 FACILITY FEE. The $5,000.00 Facility Fee, to the extent not
          previously paid.

               6.3.2 LENDER'S  EXPENSES.  Any unpaid expenses of Lender pursuant
          to paragraph 5.11, above.

          6.4  FUNDING  OF  ADVANCE.  Lender  shall  fund each  Advance  by wire
     transfer  to the  stockbroker  acquiring  the Stock  pursuant  to a written
     letter agreement by and between said stockholder and Lender referencing the
<PAGE>
     terms set forth above in paragraph 6.1. By its execution  hereof,  Borrower
     acknowledges  and agrees that any and all Stock purchased with the proceeds
     of the Loan shall be held by any such stockbroker in an account in the name
     of Lender  as  custodian  of the Stock  held  therein  for the ILX  Resorts
     Incorporated  Employee  Stock  Ownership  Plan and  Trust so as to  perfect
     Lender's  security  interest in same by  possession.  Lender  shall have no
     further  responsibility  or  obligation  with  respect to the  delivery  or
     disbursement of funds.

     7. PLEDGE  AGREEMENT.  Borrower's  obligations under this Agreement and the
Line Note (as well as all  other  obligations  of  Borrower  to Lender  shall be
secured,  INTER ALIA,  by a first,  prior and only lien against (a) cash or cash
equivalent  collateral,  if any,  acceptable  to Lender and  provided  by ILX to
Lender in order to maintain  the  Coverage  Ratio and (b) the Stock  acquired by
Borrower with the proceeds of the Loan  pursuant to the Pledge  Agreement in the
form  appended  hereto,  to the extent not released  pursuant to  paragraph  7.1
below.

          7.1  PARTIAL  RELEASES.  At the end of each Plan Year that the Loan is
     outstanding  and a  payment  of  principal  and/or  interest  is  made,  at
     Borrower's  request,  Lender  shall grant a partial  release of share(s) of
     Stock  pledged  pursuant to the Pledge  Agreement as follows:  Lender shall
     release the number of shares equal to the number of Shares held immediately
     before the release for the current Plan Year multiplied by a fraction,  the
     numerator  of which is the amount of principal  and  interest  paid for the
     Plan Year and the  denominator of which is the principal and interest to be
     paid for all future Plan Years, based on the interest rate in effect at the
     end of the Plan Year.

          7.2 FINAL RELEASE.  All Stock and any collateral provided by ILX shall
     be fully  released  from  Lender's  lien after the  Borrowing  Period  upon
     payment in full of the Indebtedness.

     8.   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 Advance:

          8.1 The Plan and Trust qualify under the provisions of Sections 401 ET
     SEQ. and 501 ET SEQ. of the Code and ERISA.

          8.2  Borrower  has taken all action to permit  Borrower  to enter into
     this Agreement and any other agreement or transaction  contemplated hereby,
     and repay the Loan. 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,  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 his
     official capacity as an agent of Borrower.

          8.3  Neither  Borrower  nor the Plan are  subject to any  disciplinary
     actions or proceedings by any governmental authority or trade organization.

          8.4 Borrower's execution,  delivery and performance of this Agreement,
     the Loan Documents and the  borrowings  evidenced by the Line Note (a) will
     not  violate  any  law,  regulation,  indenture,  agreement  or  any  other
     instrument to which  Borrower is a party or by which Borrower or any of its
     property is governed or bound; and (b) 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 law,  regulation,  indenture,  agreement  or other
     instrument,  or result in the  violation  of any law or  regulation  or 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 Loan Documents, when executed
     and  delivered  to Lender,  will  constitute  the legal,  valid and binding
     obligations  of respective  signatories  thereto in  accordance  with their
     terms.
<PAGE>
          8.5 All financial  data that have been given to Lender with respect to
     Borrower and/or ILX (a) are complete and correct in all material  respects;
     and (b)  accurately  present  the  financial  condition  of Borrower in all
     material respects as of the date on which the same have been furnished. All
     balance sheets  disclose all known  liabilities,  direct and contingent (as
     determined  by  GAAP),  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.

          8.6  Neither  the  Borrower  nor  the  Guarantor  are 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 none is 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.

          8.7 All other reports,  papers,  data and information  given to Lender
     with  respect to Borrower,  the Plan,  and the  Guarantor  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 applicable
     subject matter.

          8.8 Borrower  has  properly  and timely  filed all  required  federal,
     state,  county  and  municipal  reports  and  submissions  and has paid all
     required fees due governmental  entities.  Borrower knows of no basis for a
     material additional assessment of Borrower in respect of any such fees.

          8.9 There is not now  pending  against or  affecting  Borrower  or the
     Guarantor,  nor to their 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 or the Guarantor.

          8.10 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.

          8.11 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.

          8.12 Borrower is not  insolvent;  has not made an  assignment  for the
     benefit of creditors;  has not suspended business or commenced  proceedings
     for  dissolution  or  become  insolvent;  has  not  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  consented
     thereto;  does not have 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 not generally failed to pay its debts as they become
     due;  has not taken any action,  nor has any  intention to take any action,
     which would constitute an "act of bankruptcy" under the Federal  Bankruptcy
     Code or in contemplation thereof.

          8.13 The purpose of this  transaction is exclusively for commercial or
     business  purposes  and the  proceeds of each  Advance will be used for the
     purpose of acquiring Stock as set forth in Borrower's Request for Advance.
<PAGE>
          8.14 That the  undersigned  comprise  each and every Trustee under the
     Plan.

     9. PROTECTIVE COVENANTS.

          9.1 So long as any of the Indebtedness remains unpaid, Borrower shall:

               9.1.1 Not terminate and shall comply with the requirements of all
          applicable laws,  rules,  regulations,  and orders of any governmental
          authority,  including, without limitation, the Code and ERISA so as to
          remain  qualified  under  Sections  401 ET SEQ. and 501 ET SEQ. of the
          Code and ERISA.

               9.1.2 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 or authority having
          jurisdiction over Borrower or any of its businesses.

               9.1.3 Borrower  acknowledges that the placement of any additional
          liens upon the Stock  acquired with the proceeds of the Loan and other
          collateral  encumbered by Borrower's  Pledge  Agreement may impair the
          ability  of Lender  to obtain  assurance  that its  security  interest
          remains  in a  prior  position.  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 Stock owned by Borrower and encumbered
          by the Pledge Agreement  without Lender's prior written consent in its
          sole discretion.

               9.1.4 Borrower  hereby  subordinates  any and all sums payable to
          Guarantor, or to Borrower's or Guarantor's officers,  trustees, or any
          affiliates to repayment of the  Indebtedness,  and no such payments or
          distributions  shall  be  made  to any  such  officers,  trustees,  or
          affiliates if an Event of Default is outstanding and uncured.

               9.1.5 Upon the request of Lender, 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  Loan
          Documents.

               9.1.6 Not take any action with respect to any of the security for
          the Loan held by Lender from time to time which is  inconsistent  with
          the  provisions  and the  purpose  of this  Agreement  or which  would
          adversely affect the rights of Lender under the Loan Documents.

               9.1.7 Permit  Lender and/or its  representative(s)  at Borrower's
          expense to review  Borrower's books and records.  Prior to an Event of
          Default,  said review  shall take place not more often than  annually.
          Borrower  or  Guarantor  shall  reimburse  Lender its  reasonable  and
          necessary  out-of-pocket expenses incurred in connection with any such
          review (including,  without limitation, travel and lodging) within ten
          (10) days of Lender's invoice  therefor.  Any such invoice not paid by
          Borrower in a timely  fashion may be paid, at Lender's  option,  by an
          Advance.

               9.1.8 Not cause,  suffer or permit the Coverage  Ratio to be less
          than 1.25.

     10. FINANCIAL STATEMENTS, REPORTS AND TAX RETURNS.

          10.1  REPORTS AND  FINANCIAL  STATEMENTS.  Borrower  shall  furnish to
     Lender the  following-described  complete and correct reports and financial
     statements accurately reflecting the performance and financial condition of
<PAGE>
     Borrower.  The reports and financial statements shall be in such detail, be
     in form and content and be prepared with such level of  accounting  control
     as Lender may require from time to time.  Borrower shall give Lender prompt
     notification of any event which has, or the  commencement of any litigation
     which if  adversely  determined  would have, a material  adverse  effect on
     Borrower's or the Project's financial condition.  The reports and financial
     statements to be provided include:

               10.1.1 Within  forty-five  (45) days after the end of each fiscal
          quarter, Borrower shall provide Lender quarterly statements of account
          as described  in Section  11.15 of the Plan and an  accounting  of all
          Employer contributions certified true and accurate by Borrower.

               10.1.2 Within ninety (90) days after the end of each fiscal year,
          Borrower shall provide Lender audited annual statements of account and
          an accounting of all Employer contributions.

               10.1.3 Within ten (10) days after each required filing  deadline,
          Borrower  will  furnish  Lender with a copy of its  executed and filed
          federal tax return or report and/or with a copy of any extension forms
          filed in lieu of the subject tax return or report.

               10.1.4  Such  other   information   and  reports  as  Lender  may
          reasonably request from time to time.

          10.2  AUDIT.  Lender  shall  have the right to  inspect  and/or  audit
     Borrower's books and records at Borrower's or Borrower's accountant's place
     of business  during  business  hours.  Borrower  shall  reimburse  Lender's
     reasonable  and  necessary  out-of-pocket  expenses  incurred  in any  such
     inspection or audit.

     11.  CROSS-DEFAULT.  Any  Event of  Default  under  this  Loan or any other
obligation from Borrower to Lender shall be deemed an Event of Default under any
and/or all of the other  loans or  agreements  by  Borrower  with  Lender or its
affiliates and any  collateral  under any or all of the above shall be deemed to
be collateral for the others;  provided,  however, that the Stock purchased with
the  proceeds  of the Loan shall not be deemed  collateral  for any other  loan.
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, foreclosure or sale of any other collateral.

     12. DEFAULT.

          12.1  The  occurrence  of any  one or  more  of  the  following  shall
     constitute an "Event of Default"  hereunder,  if any such breach or default
     is not  cured  within  ten (10)  days  (twenty  (20)  days in the case of a
     non-monetary default) from Borrower's receipt of written notice:

               12.1.1  Default in the  performance of any obligation by Borrower
          under the  Indebtedness,  the Line Note, the Pledge  Agreement,  other
          Loan  Documents,  or  otherwise,  whether or not such  default is with
          respect to the payment of money or otherwise.

               12.1.2  Any  material  misrepresentation  or  warranty  contained
          herein at any time proves to be false or  misleading  in any  material
          respect.

               12.1.3 The levy of a material attachment, execution or other such
          process  against  Borrower's  property or any of it and the failure by
          Borrower  to obtain the  discharge  thereof or provide  adequate  bond
          acceptable to Lender as security therefor within 60 days.
<PAGE>
               12.1.4  Default in the  performance  of any other  obligation  of
          Borrower to Lender  under any other  agreement  between  Borrower  and
          Lender.

               12.1.5  Borrower's  or  Guarantor'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,  filing of bankruptcy (either voluntary or involuntary) or
          Borrower or Guarantor admits in writing its inability to make payments
          on its debts as they mature.

               12.1.6 The  occurrence of any  materially  adverse  change in the
          financial conditions or operations of Borrower or Guarantor.

               12.1.7 The occurrence of a material default in the performance of
          any other payment obligation of Borrower whether owed to Lender or any
          other person, firm, or entity.

               12.1.8 The termination of Borrower.

               12.1.9  Failure to maintain at all times a Coverage  Ratio of not
          less than 1.25.

          12.2 Upon the  occurrence of any Event of Default,  Lender may, at its
     option:

               12.2.1  Declare  all  of  the  Indebtedness  (including,  without
          limitation, the Line Note) immediately due and payable;

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

               12.2.3  Terminate  Lender's  agreement to make  further  Advances
          under this Agreement; and/or

               12.2.4  Offset any  indebtedness  from any amounts  due  Borrower
          under any other agreement between Borrower and Lender.

          12.3 MARSHALING.  Borrower  specifically waives, to the fullest extent
     permitted  by law,  any right to  require  marshaling  of any of the assets
     encumbered to secure the Indebtedness and to direct the order in which such
     assets are sold.

          12.4  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  attorneys'  fees)  of  retaking,  holding,
     storing,   processing   and  preparing  for  sale,   selling,   collecting,
     liquidating   and  the  like;   (ii)  then  to  the   satisfaction  of  the
     Indebtedness, 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 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.

          12.5  REMEDIES.  The remedies  provided for herein are  cumulative and
     shall be in addition to any and all other  rights or remedies  provided for
     in  this  Agreement,   or  any  other  Loan  Document  including,   without
     limitation,  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 Loan nor  invalidate  any notice of
     default or act done pursuant to any such notice,  nor  prejudice  Lender in
<PAGE>
     the  exercise of any of its other  rights  unless,  in the  exercise of the
     rights or remedies  undertaken by Lender,  Lender realizes all amounts owed
     to it in connection with the Loan.

     13. MISCELLANEOUS.

          13.1 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 if such default persists
     or is repeated,  and no express  waiver shall affect any 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  after  such  notice.  If no action is taken by Lender  within the
     seven (7) days following notice, said right shall conclusively be deemed to
     have  been  Waived  by  Lender.  The  intent  of this  section  is to avoid
     unintentional waivers by Lender of any of its rights hereunder.

          13.2 NO DULY OF LENDER.  Nothing in this  Agreement  or any other Loan
     Document  shall  impose or imply  any duty or  obligation  whatsoever  upon
     Lender to take any  action  with  respect  to any of the  security  held by
     Lender for the Loan or to preserve  any rights of Borrower  with respect to
     any of the security held by Lender for the Loan.

          13.3 AMENDMENT.  This Agreement and the Loan Documents,  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.

          13.4 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 liability, loss, damage, costs
     or expense,  including  court costs and reasonable  attorneys'  fees,  that
     Indemnitee may hereafter suffer,  incur, pay or lay out or in any manner be
     held  liable  for,  by  reason  of any  breach,  default,  misstatement  or
     misrepresentation  of any of the statements,  warranties or representations
     of Borrower contained in this 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 made or losses suffered by such person with respect
     to any liability,  damage,  loss or claim to which the foregoing  indemnity
     relates.

          13.5  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  addresses  as a party  hereto may  designate in writing) and
     shall be tendered by personal  delivery or by facsimile  transmission 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  deposited 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
<PAGE>
     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 Borrower: Patrick J. McGroder, III, Nancy J. Stone and James M. Myers
                     in their capacity as Trustees for the
                     The ILX Resorts Incorporated Employee Stock Ownership Plan
                     and Trust
                     2111 East Highland Avenue, Suite 210
                     Phoenix, AZ 85016
                     Attention: Nancy J. Stone
                     Facsimile: 602-957-2290

     with a copy to: ILX Resorts Incorporated
                     2111 East Highland Avenue, Suite 210
                     Phoenix, AZ 85016
                     Attention: Joseph P. Martori
                     Facsimile: 602-957-2290

     If to Lender:   Litchfield Financial Corporation
                     13701 West Jewell Avenue, Suite 200
                     Lakewood, CO 80228
                     Attention: Wayne M. Greenholtz,
                                Senior Vice President
                     Facsimile: (303)985-5375

     with a copy to: Litchfield Financial Corporation
                     430 Main Street
                     Williamstown, MA 01267
                     Attention: Jim Shippee,
                                Senior Vice President
                     Facsimile: (413)458-1020

     and:            James E. Brown, Esq.
                     James E. Brown & Associates, P.C.
                     1350 Seventeenth Street, Suite 306
                     Denver, CO 80202
                     Facsimile: (303)825-2828

     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.

          13.6 BINDING  EFFECT;  ASSIGNMENT.  This  Agreement may be assigned by
     Lender. Borrower may not assign its interest in, or obligations under, this
     Agreement  except  with  the  written  consent  of  Lender,   in  its  sole
     discretion.  Subject  to  the  foregoing,  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.

          13.7   INTERPRETATION  AND  VENUE.  Except  as  provided  below,  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 paragraphs of this Agreement are for
     convenience  only and do not define or limit any terms or provisions.  Time
<PAGE>
     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.  Any action to enforce
     or construe  this  Agreement  or any other Loan  Document  shall be brought
     exclusively  in the District Court in and for Jefferson  County,  Colorado.
     Borrower hereby consents to the foregoing exclusive jurisdiction and venue.
     Provided, however, that nothing contained herein shall preclude Lender from
     bringing one or more  actions to enforce its rights  hereunder in the State
     of Arizona  or any other  state in which  Borrower  or  Guarantor  maintain
     offices or assets.

          13.8  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.

          13.9 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.

          13.10 MERGER.  This Agreement  represents the culmination of all prior
     negotiations,  representations,  and  agreements  between the parties  with
     respect  to  the  credit  facility  contemplated  hereby.  All  such  prior
     negotiations, representations, and agreements are merged herein.

     14. 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.

     15. JURY WAIVER.  BORROWER  HEREBY  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.

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

                                    BORROWER:

                                    ILX RESORTS INCORPORATED
                                    EMPLOYEE STOCK OWNERSHIP PLAN
                                    AND TRUST

                                    By: /s/ Patrick J. McGroder, III
                                        ----------------------------------------
                                        Patrick J. McGroder, III, Trustee

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

                                    By: /s/ James W. Myers
                                        ----------------------------------------
                                        James M. Myers, Trustee
<PAGE>
                                    GUARANTOR:

                                    ILX RESORTS INCORPORATED,
                                    an Arizona corporation

                                    By: /s/ Joseph P. Martori, Chairman
                                        -------------------------------------
                                        Joseph P. Martori, Chairman of the Board

                                    LENDER:

                                    LITCHFIELD FINANCIAL CORPORATION,
                                    a Massachusetts corporation

                                    By: /s/ Wayne M. Greenholtz
                                        ----------------------------------------
                                        Wayne M. Greenholtz,
                                        Senior Vice President
<PAGE>
                                LIST OF EXHIBITS


EXHIBIT A   Line Note
EXHIBIT B   Pledge Agreement
            EXHIBIT B-1   Pledge Agreement of Borrower
            EXHIBIT B-2   Pledge Agreement of ILX
EXHIBIT C   Guaranty
EXHIBIT D   Form of Attorney Opinion
EXHIBIT E   Request for Advance
EXHIBIT F   Authorizing Resolution and Incumbency Certificate
            EXHIBIT F-1   Borrower
            EXHIBIT F-2   ILX Resorts Incorporated
            EXHIBIT F-3   Administrative Committee
EXHIBIT G   Irrevocable Power of Attorney
            EXHIBIT G-1   Irrevocable Power of Attorney and
                          Stock Power of Borrower
            EXHIBIT G-2   Irrevocable Power of Attorney of ILX
EXHIBIT H   ILX/Litchfield Letter to Concord

                                    AGREEMENT

     This  Agreement is made and entered into as of the 26th day of July,  1999,
by and among  the  following  parties:  ILX  Resorts  Incorporated,  an  Arizona
corporation ("ILX"),  Martori Enterprises  Incorporated,  an Arizona corporation
("MEI"),  Los  Abrigados  Partners  Limited  Partnership,   an  Arizona  limited
partnership ("LAP") and Edward John Martori, a married man dealing with his sole
and separate property ("EJM").

                                    RECITALS

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

     Installment Promissory Note in the face amount of $909,078 dated January 1,
     1996 made by ILX payable to EJM (the "EJM/LAP Note"), which note is secured
     by ILX's Class A limited partnership interest in LAP.

     The sale by MEI to ILX and/or its  nominee  of certain  vacation  ownership
     interests in ILX Premiere Vacation Club, an Arizona non-profit  corporation
     and VCA South Bend Incorporated, an Arizona non-profit corporation.

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

                                    AGREEMENT

     1. MODIFICATION OF EJM NOTE.  Effective on August 1, 1999, the EJM/LAP Note
shall be  amended  and  restated  by the  form of  Installment  Promissory  Note
attached hereto as EXHIBIT A so as to be modified to read as follows:

     Principal  payments  of  $94,078.00  on  or  before  August  15,  1999  and
     $100,000.00 on or before  December 15, 1999.  Installments of interest only
     at ten percent (10%) per annum shall be payable  quarterly on the first day
     of  January,  April,  July and October of each year  commencing  October 1,
     1999. The entire unpaid  principal  balance,  together with all accrued and
     unpaid interest thereon and other costs payable hereunder, shall be paid in
     full on December 15, 2003.

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

     2. SALE OF VACATION  OWNERSHIP  INTERESTS.  Effective  August 1, 1999,  MEI
shall sell and convey to ILX and/or its nominee,  a total of sixty (60) vacation
ownership interests for a purchase price of $500,000.00. Such vacation ownership
interests consist of four (4) ILX Premiere  Vacation Club Platinum  memberships;
fifty (50) ILX Premiere Vacation Club Gold memberships and six (6) Varsity Clubs
of America - South Bend  Chapter  Alumni  House (3  bedroom)  extended  football
weekend  memberships.  ILX shall issue to MEI a Promissory  Note ("MEI Note") in
the form attached  hereto as EXHIBIT B in the amount of  $500,000.00  payable as
follows:

     Principal  payments  of  $100,000.00  on or before  August  15,  1999,  and
     $100,000.00 on or before December 15, 2000 and December 15, 2001.  Payments
     of interest only at eight percent (8%) per annum shall be payable quarterly
     on the  first  day of  January,  April,  July  and  October  of  each  year
     commencing October 1, 1999. The entire unpaid principal  balance,  together
     with all  accrued  and unpaid  interest  thereon  and other  costs  payable
     hereunder, shall be paid in full on December 15, 2002.

     This MEI Note shall be secured by a Security Agreement, dated July 1, 1994,
also securing the EJM/LAP Note.

                                      -1-
<PAGE>
     3. MISCELLANEOUS PROVISIONS. Any notice hereunder shall be given in writing
and  hand-delivered.  The  provisions  of this  Agreement  shall be governed and
interpreted in accordance with the laws of the State of Arizona.  This Agreement
shall be binding  upon and inure to the benefit of the parties  hereto and their
respective successors and assigns. This instrument contains the entire agreement
of the parties and may not be modified except by a writing signed by the parties
affected  thereby.  Should one or more of the  provisions  of this  Agreement be
determined to be illegal,  wholly or partially  unenforceable,  or unreasonable,
the parties  hereby  empower the Court to enforce  any other  provision  of this
Agreement to the fullest  extent being  possible  under Arizona law. Each of the
parties  hereto  agrees in good faith to  execute  such  further  or  additional
documents as may be necessary or  appropriate  to fully carry out the intent and
purpose of this  Agreement.  Time shall be of the essence in the  performance of
each and every term of this Agreement.  If any action is brought by either party
in respect of its rights  under this  Agreement,  the  substantially  prevailing
party  shall be entitled to recover  from the other party its court  costs,  and
reasonable  attorneys'  fees as determined by the Court,  to the maximum  extent
permitted  by law. No waiver by any party to insist upon the strict  performance
of any covenant,  duty, agreement, or condition of this Agreement or to exercise
any right or  remedy  upon a breach  hereof  shall  constitute  a waiver of such
remedy.  No waiver shall effect or alter the  remainder of this  Agreement,  but
each and every covenant, agreement, term and condition thereof shall continue in
full force and effect with respect to any then existing or subsequent  breach of
this Agreement.  This Agreement may be executed in several counterparts,  all of
which taken  together  shall  constitute  one Agreement  binding upon all of the
parties,  notwithstanding  that all of the  parties are not  signatories  to the
original or the same counterpart.

Effective as of the date and year first written above.

ILX Resorts Incorporated


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

Martori Enterprises Incorporated


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

Los Abrigados Partners Limited Partnership

By: ILE Sedona Incorporated, General Partner


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


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

                                      -2-
<PAGE>
                                    EXHIBIT A

                  $909,078 EJM/LAP NOTE (AMENDED AND RESTATED)

































                                      A-1
<PAGE>
                           INSTALLMENT PROMISSORY NOTE
                             (AMENDED AND RESTATED)

$894,078.00                                                       August 1, 1999
                                                                Phoenix, Arizona

     FOR VALUE RECEIVED, the undersigned,  ILX Resorts Incorporated,  an Arizona
corporation  (the  "undersigned"),  promises  to pay to the  order of  Edward J.
Martori  ("Payee"),  at Tucson,  Arizona,  or at such other  place as the holder
hereof  may from time to time  designate,  the  principal  sum of Eight  Hundred
Ninety-Four  Thousand and Seventy  Eight  Dollars  ($894,078.00),  together with
interest thereon as computed below, as follows:

     Principal  payments  of  $94,078.00  on  or  before  August  15,  1999  and
     $100,000.00 on or before  December 15, 1999.  Installments of interest only
     shall be payable  quarterly  on the first day of January,  April,  July and
     October  of each  year  commencing  October  1,  1999.  The  entire  unpaid
     principal  balance,  together with all accrued and unpaid interest  thereon
     and other costs  payable  hereunder,  shall be paid in full on December 15,
     2003.

     Interest shall be charged on the unpaid  principal  balance of this Note to
the date of maturity on a daily basis for the actual  number of days any portion
of the principal is  outstanding,  computed on the basis of a 360-day year, at a
per annum rate (the "Note Rate") equal to ten percent (10%).

     The undersigned acknowledges that the undersigned has agreed to the rate of
interest  represented by the Note Rate, and any  additional  charges,  costs and
fees arising out of or related to the  transaction of which this Note is a part,
to the extent deemed to be interest under applicable law.

     Each and every payment due under this Note shall be made in lawful money of
the United States of America and in immediately  available  funds, and when made
shall be first  applied to accrued  costs,  expenses and fees,  if any,  then to
accrued  interest  that has not yet been  added  to  principal,  and then to the
reduction of the  principal  amount of this Note.  This Note may be prepaid,  in
whole or in part,  without penalty or premium,  provided that each such payments
shall be applied as set forth above.

     At the option of the holder hereof, any of the following shall constitute a
"default"  hereunder,  and,  upon the  occurrence of any of the  following,  all
obligations  hereunder  shall,  at the  option  of  the  holder  hereof,  become
immediately due and payable, without presentment for payment,  diligence, grace,
exhibition of this Note,  protest,  further demand or notice of any kind, all of
which are hereby  expressly  waived:  (i) any sum owing hereunder or under other
indebtedness  of the  undersigned  to  Payee  is not  paid as  agreed;  (ii) any
petition or application  for any form of relief under any provision of Title 11,
United States Code, as amended from time to time (the "Bankruptcy  Code") or any
other law pertaining to  reorganization,  insolvency or readjustment of debts is
filed  by  or  against  the  undersigned,  its  assets  or  affairs;  (iii)  the
undersigned  makes an  assignment  for the benefit of  creditors,  is not paying
debts as they become due, or is granted an order for relief under any chapter of
the Bankruptcy Code; (iv) a custodian,  as defined by the Bankruptcy Code, takes
charge of any property of the undersigned; (v) garnishment,  attachment, levy or
execution is issued  against any of the property or effects of the  undersigned;
(vi) there is a termination, failure to exist or dissolution of the undersigned;
or (vii)  there is any  default  or breach of any  representation,  warranty  or
covenant,  or  there  is  any  false  statement  or  material  omission,  by the
undersigned  under any document  forming part of the  transaction  in respect of
which this Note is made or forming part of any other transaction under which the
undersigned is indebted to Payee.

     The  undersigned  hereby agrees:  (i) to any and all extensions  (including
extensions  beyond the original term hereof) and renewals  hereof,  from time to
time,  without notice, and that no such extension or renewal shall constitute or
be deemed a release of any  obligation of the  undersigned to the holder hereof;
(ii) that any written modification,  extension or renewal hereof executed by the
undersigned  shall constitute a  representation  and warranty of the undersigned
that the unpaid balance of principal, interest and other sums owing hereunder at
the time of such modification,  renewal or extension are owed without adjustment
for offset, counterclaim or other defense of any kind by the undersigned against

                                      A-2
<PAGE>
Payee;  (iii) that the acceptance by the holder hereof of any performance  which
does not  comply  strictly  with the  terms  hereof  shall not be deemed to be a
waiver or bar of any right of said holder,  nor a release of any  obligation  of
the  undersigned to the holder  hereof;  (iv) to offsets of any sums or property
owed to the  undersigned  by the holder  hereof at any time;  (v) that this Note
shall be governed by the laws of the State of Arizona  applicable  to promissory
notes  made and to be paid in the State of  Arizona;  and (vi) to pay the holder
hereof upon demand any and all costs,  expenses and fees  (including  reasonable
attorneys'  fees) incurred in enforcing or attempting to recover  payment of the
amounts due under this Note,  including  negotiating,  documenting and otherwise
pursuing or consummating modifications,  extensions,  compositions,  renewals or
other  similar  transactions  pertaining  to  this  Note,  irrespective  of  the
existence  of an  event of  default,  and  including  costs,  expenses  and fees
incurred before, after or irrespective of whether suit is commenced,  and in the
event suit is brought to enforce payment hereof,  such costs,  expenses and fees
and all other  issues  in such  suite  shall be  determined  by a court  sitting
without a jury.

     This Note is secured by a Security Agreement dated July 1, 1994.

     This Note is executed to be effective as of the date set forth above.


                                ILX RESORTS INCORPORATED, an Arizona corporation


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

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

ATTEST:


By:
     -------------------------------
Its:
     -------------------------------

                                      A-3
<PAGE>
                                    EXHIBIT B

                                $500,000 MEI NOTE

































                                      B-1
<PAGE>
                           INSTALLMENT PROMISSORY NOTE

$500,000.00                                                       August 1, 1999
                                                                Phoenix, Arizona

     FOR VALUE RECEIVED, the undersigned,  ILX Resorts Incorporated,  an Arizona
corporation  (the  "undersigned"),  promises  to  pay to the  order  of  Martori
Enterprises Incorporated, an Arizona corporation ("Payee"), at Phoenix, Arizona,
or at such other place as the holder hereof may from time to time designate, the
principal  sum of Five Hundred  Thousand  Dollars  ($500,000.00),  together with
interest thereon as computed below, as follows:

     Principal  payments  of  $100,000.00  on or  before  August  15,  1999  and
     $100,000.00  on  or  before  December  15,  2000  and  December  15,  2001.
     Installments  of interest only shall be payable  quarterly on the first day
     of  January,  April,  July and October of each year  commencing  October 1,
     1999. The entire unpaid  principal  balance,  together with all accrued and
     unpaid interest thereon and other costs payable hereunder, shall be paid in
     full on December 15, 2002.

     Interest shall be charged on the unpaid  principal  balance of this Note to
the date of maturity on a daily basis for the actual  number of days any portion
of the principal is  outstanding,  computed on the basis of a 360-day year, at a
per annum rate (the "Note Rate") equal to eight percent (8%).

     The undersigned acknowledges that the undersigned has agreed to the rate of
interest  represented by the Note Rate, and any  additional  charges,  costs and
fees arising out of or related to the  transaction of which this Note is a part,
to the extent deemed to be interest under applicable law.

     Each and every payment due under this Note shall be made in lawful money of
the United States of America and in immediately  available  funds, and when made
shall be first  applied to accrued  costs,  expenses and fees,  if any,  then to
accrued  interest  that has not yet been  added  to  principal,  and then to the
reduction of the  principal  amount of this Note.  This Note may be prepaid,  in
whole or in part,  without penalty or premium,  provided that each such payments
shall be applied as set forth above.

     At the option of the holder hereof, any of the following shall constitute a
"default"  hereunder,  and,  upon the  occurrence of any of the  following,  all
obligations  hereunder  shall,  at the  option  of  the  holder  hereof,  become
immediately due and payable, without presentment for payment,  diligence, grace,
exhibition of this Note,  protest,  further demand or notice of any kind, all of
which are hereby  expressly  waived:  (i) any sum owing hereunder or under other
indebtedness  of the  undersigned  to  Payee  is not  paid as  agreed;  (ii) any
petition or application  for any form of relief under any provision of Title 11,
United States Code, as amended from time to time (the "Bankruptcy  Code") or any
other law pertaining to  reorganization,  insolvency or readjustment of debts is
filed  by  or  against  the  undersigned,  its  assets  or  affairs;  (iii)  the
undersigned  makes an  assignment  for the benefit of  creditors,  is not paying
debts as they become due, or is granted an order for relief under any chapter of
the Bankruptcy Code; (iv) a custodian,  as defined by the Bankruptcy Code, takes
charge of any property of the undersigned; (v) garnishment,  attachment, levy or
execution is issued  against any of the property or effects of the  undersigned;
(vi) there is a termination, failure to exist or dissolution of the undersigned;
or (vii)  there is any  default  or breach of any  representation,  warranty  or
covenant,  or  there  is  any  false  statement  or  material  omission,  by the
undersigned  under any document  forming part of the  transaction  in respect of
which this Note is made or forming part of any other transaction under which the
undersigned is indebted to Payee.

     The  undersigned  hereby agrees:  (i) to any and all extensions  (including
extensions  beyond the original term hereof) and renewals  hereof,  from time to
time,  without notice, and that no such extension or renewal shall constitute or
be deemed a release of any  obligation of the  undersigned to the holder hereof;
(ii) that any written modification,  extension or renewal hereof executed by the
undersigned  shall constitute a  representation  and warranty of the undersigned
that the unpaid balance of principal, interest and other sums owing hereunder at
the time of such modification,  renewal or extension are owed without adjustment
for offset, counterclaim or other defense of any kind by the undersigned against

                                      B-2
<PAGE>
Payee;  (iii) that the acceptance by the holder hereof of any performance  which
does not  comply  strictly  with the  terms  hereof  shall not be deemed to be a
waiver or bar of any right of said holder,  nor a release of any  obligation  of
the  undersigned to the holder  hereof;  (iv) to offsets of any sums or property
owed to the  undersigned  by the holder  hereof at any time;  (v) that this Note
shall be governed by the laws of the State of Arizona  applicable  to promissory
notes  made and to be paid in the State of  Arizona;  and (vi) to pay the holder
hereof upon demand any and all costs,  expenses and fees  (including  reasonable
attorneys'  fees) incurred in enforcing or attempting to recover  payment of the
amounts due under this Note,  including  negotiating,  documenting and otherwise
pursuing or consummating modifications,  extensions,  compositions,  renewals or
other  similar  transactions  pertaining  to  this  Note,  irrespective  of  the
existence  of an  event of  default,  and  including  costs,  expenses  and fees
incurred before, after or irrespective of whether suit is commenced,  and in the
event suit is brought to enforce payment hereof,  such costs,  expenses and fees
and all other  issues  in such  suite  shall be  determined  by a court  sitting
without a jury.

     This Note is secured by a Security Agreement dated July 1, 1994.

     This Note is executed to be effective as of the date set forth above.


                                ILX RESORTS INCORPORATED, an Arizona corporation


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

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

ATTEST:


By:
     -------------------------------
Its:
     -------------------------------

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM  THE
REGISTRANTS  THIRD  QUARTER 1999  CONSOLIDATED  BALANCE  SHEET AND  CONSOLIDATED
STATEMENT  OF  OPERATIONS  FOR THE NINE MONTHS ENDED  SEPTEMBER  30, 1999 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                       2,217,723
<SECURITIES>                                         0
<RECEIVABLES>                               25,812,578
<ALLOWANCES>                                 3,141,622
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                       6,952,836
<DEPRECIATION>                               2,199,002
<TOTAL-ASSETS>                              56,540,187
<CURRENT-LIABILITIES>                                0
<BONDS>                                     26,768,911
                                0
                                  1,179,299
<COMMON>                                    20,118,701
<OTHER-SE>                                   4,521,253
<TOTAL-LIABILITY-AND-EQUITY>                56,540,187
<SALES>                                     17,962,302
<TOTAL-REVENUES>                            30,194,603
<CGS>                                        2,538,162
<TOTAL-COSTS>                               11,712,386
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                               577,428
<INTEREST-EXPENSE>                           2,067,782
<INCOME-PRETAX>                              1,061,002
<INCOME-TAX>                                   418,000
<INCOME-CONTINUING>                            621,830
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   621,830
<EPS-BASIC>                                       0.15
<EPS-DILUTED>                                     0.14


</TABLE>


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