ILX RESORTS INC
10-K/A, 1999-06-02
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: SHADOW STOCK FUND INC, 497, 1999-06-02
Next: DREYFUS DISCIPLINED EQUITY INCOME FUND, 497, 1999-06-02



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K/A

                                 AMENDMENT NO. 1

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

    For the fiscal year ended December 31, 1998

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Act
    of 1934

    For the transition period from _______________ to _______________

                        Commission File Number 001-13855

                            ILX RESORTS INCORPORATED

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

             2111 East Highland Avenue, Suite 210, Phoenix, AZ 85016

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

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

                                                      Name of each Exchange
        Title of Class                                 on which registered
        --------------                                 -------------------
Common Stock, without par value                    American Stock Exchange, Inc.

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

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X]  No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

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

            Class                               Outstanding at February 28, 1999
- -------------------------------                 --------------------------------
Common Stock, without par value                          4,028,393 shares

At February 28, 1999, the aggregate  market value of Registrant's  common shares
held by non-affiliates, based upon the closing bid price at which such stock was
sold, was approximately $4.2 million.

Portions of Registrant's  definitive Proxy Statement relating to the 1999 Annual
Meeting of Shareholders have been incorporated by reference into Part III, Items
10, 11, 12 and 13.
<PAGE>
                                EXPLANATORY NOTE


This amendment is filed for the sole purpose of making the following  changes to
ILX  Resorts  Incorporated's  Annual  Report  on Form  10-K for the  year  ended
December 31, 1998:

1)   Removing  "unaudited"  from all  references to 1996 and 1997 amounts in the
     financial statements and in the footnotes to the financial statements; and

2)   Including the independent  auditors' report for the 1996 and 1997 financial
     statements.

<PAGE>

                            ILX RESORTS INCORPORATED

                          1998 FORM 10-K ANNUAL REPORT
                                TABLE OF CONTENTS


PART I                                                                        4
- --------------------------------------------------------------------------------

ITEMS 1 AND 2. BUSINESS AND PROPERTIES                                        4

ITEM 3. LEGAL PROCEEDINGS                                                    17

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                  17


PART II                                                                      18
- --------------------------------------------------------------------------------
ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
        STOCKHOLDER MATTERS                                                  18

ITEM 6. SELECTED FINANCIAL DATA                                              18

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
        AND RESULTS OF OPERATIONS                                            18

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                          24

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
        AND FINANCIAL DISCLOSURE                                             24


PART III                                                                     26
- --------------------------------------------------------------------------------
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                  26

ITEM 11. EXECUTIVE COMPENSATION                                              26

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT      26

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                      26

PART IV                                                                      27
- --------------------------------------------------------------------------------
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K     27
<PAGE>
                                     PART I

         This Form 10-K contains certain "forward-looking statements," including
statements regarding, among other items, the Company's growth strategy, industry
and  demographic  trends,  the Company's  ability to finance its  operations and
anticipated trends in its business.  Actual results could differ materially from
these forward-looking statements as a result of a number of factors,  including,
but not  limited  to,  the  Company's  need for  additional  financing,  intense
competition in various aspects of its business,  the risks of rapid growth,  its
dependence on key personnel and other factors  discussed in the Company's public
filings with the Securities and Exchange Commission.

ITEMS 1 AND 2. BUSINESS AND PROPERTIES

THE COMPANY

         ILX Resorts Incorporated ("ILX" or the "Company") is one of the leading
developers,  marketers and operators of timeshare  resorts in the western United
States. The Company's principal operations consist of (i) acquiring,  developing
and operating  timeshare resorts,  marketed by the Company as vacation ownership
resorts,  (ii)  marketing  and  selling  vacation  ownership  interests  in  the
timeshare resorts, which typically have entitled the buyers thereof to ownership
of a  fully-furnished  unit for a  one-week  period  on  either  an annual or an
alternate year (i.e.,  biennial) basis  ("Vacation  Ownership  Interests"),  and
(iii)  providing  purchase money  financing to the buyers of Vacation  Ownership
Interests at its resorts.  In addition,  the Company receives  revenues from the
rental of its  unused or unsold  inventory  of units at its  vacation  ownership
resorts,  and from  the  sale of food,  beverages  and  other  services  at such
resorts.  The Company's current portfolio of resorts consists of five resorts in
Arizona, one in Indiana, and one in Colorado, (collectively, the "ILX Resorts").
At December 31, 1998, the ILX Resorts  represented an aggregate of 451 units and
24,791 sold and unsold one-week Vacation  Ownership  Interests,  including 1,500
one-week  25-year  right-to-use  Vacation  Ownership  Interests  currently under
construction  in  San  Carlos,  Mexico.  The  Company  also  markets  additional
interests,   which  consisted,   at  December  31,  1998,  of  an  aggregate  of
approximately 78 Vacation  Ownership  Interests in destination  resorts owned by
others  and  located  in  Florida,  Mexico  and  elsewhere  (collectively,   the
"Additional Interests").

         The  Company was founded in 1986 and  commenced  implementation  of its
current  operating and growth  strategies in the fourth quarter of 1991.  During
the period from  December  31,  1991  through  December  31,  1998,  the Company
increased  the number of ILX Resorts from two to seven,  and increased its total
inventory of sold and unsold  Vacation  Ownership  Interests from 9,915 weeks to
24,869  weeks  (including  1,500  under  construction  in  San  Carlos  and  the
Additional Interests).  The Company's total revenues increased from $6.1 million
in 1991 to $36.7 million in 1998.  During this period,  the Company's growth was
fueled  principally by the acquisition,  redevelopment  and expansion of certain
ILX Resorts and the marketing and sale of Vacation Ownership  Interests in these
resorts.

         The Company  believes  it was able to purchase  the ILX Resorts and the
Additional  Interests at relatively  attractive  prices  because of its skill in
locating,  identifying and acquiring  distressed or  underdeveloped  resorts and
Vacation Ownership Interests. The Company successfully utilized this strategy in
connection with Los Abrigados in Sedona,  Arizona (175 units),  the Kohl's Ranch
Lodge in Payson,  Arizona (52 units) the Roundhouse Resort in  Pinetop/Lakeside,
Arizona  (59  existing  units  owned by  current  owners of  Vacation  Ownership
Interests  and  planned  expansion  of a  minimum  of 20  units),  and the 1,500
Vacation Ownership Interests currently under construction in San Carlos, Mexico.

         Utilizing management's development expertise, the Company developed and
implemented  the  Varsity  Clubs  concept.   This  concept   entails   ground-up
development of urban vacation  ownership  properties  strategically  situated in
tourist  destinations  that are  accessible  to major  population  centers  near
prominent  colleges and  universities.  The first Varsity Club,  VCA-South Bend,
consisting   of  62  units,   was  completed  in  August  1995  and  is  located
approximately  three  miles from the  University  of Notre  Dame in South  Bend,
Indiana.  The second  Varsity  Club,  VCA-Tucson,  consisting  of 60 units,  was
completed  in July  1998  and is  located  approximately  three  miles  from the
University of Arizona in Tucson,  Arizona. The scope of the Company's activities
since 1991 have enabled the Company's  management  team,  which has  significant
experience  in  the  vacation  ownership  resort  and  real  estate  development
industries,  to establish substantial in-house capabilities in areas critical to
the Company's operating and growth strategies, including property identification
and acquisition, property development and rehabilitation, and Vacation Ownership
Interest sales and marketing.

         The Company is pursuing a two-pronged  operating strategy which focuses
on marketing  Vacation  Ownership  Interests in the Company's  convenient access
resorts  ("CARs")  and in its Varsity  Clubs.  CARs are  typically  high-quality
vacation  ownership  resorts  situated in settings of natural beauty and located
within  convenient and  inexpensive  travelling  distance from major  population
centers (currently Phoenix,  Tucson and Denver). The Company's CARs are intended
to facilitate more frequent "short-stay" getaways, which the Company believes is
an increasingly  popular vacation trend. To the extent Varsity Clubs resorts are

                                       4
<PAGE>
located proximate to major population centers, such resorts may also be CARs. As
of December 31, 1998, the Company  operated six resorts  consisting of 392 units
and held  8,500  unsold  Vacation  Ownership  Interests  in those  resorts.  The
Roundhouse  Resort and the San Carlos Plaza Resort are operated by third parties
not  affiliated  with the  Company.  The  Company's  inventory  of CARs has been
marketed  primarily by ILX  employees at the  Company's  on-site  sales  offices
located at or near selected ILX Resorts.

         Historically  the Company has  primarily  marketed  Vacation  Ownership
Interests in individual ILX Resorts.  Commencing in June 1998, the Company began
marketing  some of its  inventory  of CARs through  membership  interests in its
proprietary  branded Premiere  Vacation Club. The Premiere  Vacation Club offers
purchasers a deeded one-week  membership  interest which may be used at any time
between certain  specified  dates at any one of the ILX Resorts  included in the
Premiere  Vacation Club, or may be split into multiple stays of shorter duration
at any combination of such Resorts.  Vacation Ownership  Interests in individual
ILX Resorts and in Premiere  Vacation  Club may be exchanged for a stay at other
resorts  through the major  national  exchange  networks in which ILX Owners may
participate,  such as Resort  Condominiums  International  ("RCI") and  Interval
International  ("II"). The vast majority of the Company's  inventory of Vacation
Ownership Interests,  including those at its Varsity Clubs and those included in
the  Premiere  Vacation  Club,   qualify  as  "red  time,"  the  highest  demand
classification  for purposes of  participation  in such exchange  networks.  The
Company designed the Premiere  Vacation Club to respond to customer  preferences
for flexible use options (e.g.,  floating days,  two-day uses and the ability to
split a purchased  membership  interest),  locations within  convenient  driving
distances from major  metropolitan  areas and other features (e.g., high quality
amenities and food and beverage discounts at its participating ILX Resorts).

         In addition  to  marketing  through its  Premiere  Vacation  Club,  the
Company intends to pursue the expansion of its proprietary  branded Varsity Club
concept.  The Company will focus on development  of additional  Varsity Clubs in
areas with a significant base of existing tourism and access to major population
centers,  which are located  near  prominent  colleges and  universities  in the
western  United  States.  The  Company  completed   construction  and  commenced
operations of its prototype Varsity Club property,  VCA-South Bend, located near
the University of Notre Dame, in 1995 and its second  Varsity Club,  VCA-Tucson,
located near the  University of Arizona in Tucson,  Arizona,  in July 1998.  The
Company intends to develop its Varsity Club  properties at attractive  locations
for  visiting  tourists  who may rent  accommodations  or  purchase  a  Vacation
Ownership  Interest  from the  Company.  In  connection  with the  purchase of a
Vacation Ownership  Interest,  Varsity Clubs offer area residents an urban "city
club" experience with unlimited day-use  privileges,  as well as the opportunity
to participate  in the II Vacation  Ownership  Interest  exchange  network.  The
Company  believes  that Varsity  Clubs offer  features  common to a "city club",
including a fitness center,  swimming pool, bar,  restaurant/ lounge,  billiards
and large sitting/welcome  room. In addition,  the Varsity Clubs concept enables
the Company to enlarge the  Company's  target list of  potential  purchasers  by
utilizing  an  identification  with the  local  university  to  market  Vacation
Ownership  Interests  to  alumni,  sports  season  ticket  holders,  parents  of
university  students and corporate sponsors of university events,  among others,
who attend the  sporting,  academic  and  cultural  events  regularly  hosted by
various  universities,  thereby enlarging the Company's target base of potential
purchasers. Varsity Clubs offer a flexible ownership structure which permits the
purchase  of  Vacation  Ownership  Interests  consisting  of  a  single  day,  a
collection  of single  days (such as selected  days  during an entire  specified
sports season) or a traditional one-week period, in addition to unlimited use of
the common areas for "city club" use. The Company believes that direct marketing
to a large target base of potential purchasers with university affiliations will
enable the Company to achieve  premium pricing with respect to those portions of
its inventory  which coincide with high demand for  accommodations  at prominent
university-sponsored  events.  The  Company  also  believes  that its success in
gaining   access  to  alumni  and  other  target   potential   purchasers   with
relationships  to the  University of Notre Dame or the University of Arizona may
facilitate  similar  arrangements with other  universities in the areas in which
future Varsity Clubs are developed.

         During  1998,  the  Company  sold 2,303  annual and  biennial  Vacation
Ownership Interests at the ILX Resorts,  compared to 2,512 and 2,320 during 1997
and  1996,  respectively.  The  average  sales  price for a  Vacation  Ownership
Interest  (excluding  sales of Upgrades) was $11,444 for an annual  interest and
$6,899 for a biennial interest, resulting in a weighted average price of $12,656
(each biennial interest is treated as one-half of an annual interest) during the
year ended December 31, 1997 and $12,123 for an annual interest and $6,867 for a
biennial  interest,  resulting in a weighted average price of $13,013 during the
year ended  December 31, 1998. At December 31, 1998, the Company had an existing
inventory  of  10,184  unsold  Vacation  Ownership   Interests   (including  the
Additional  Interests and the 1,500 San Carlos Vacation Ownership Interests) and
a master plan,  subject to consumer  demand,  receipt of applicable  permits and
other  contingencies  generally  applicable  to  real  estate  development,   to
construct up to 6,134 additional  Vacation Ownership  Interests through 2000 and
thereafter at the existing ILX Resorts.

                                       5
<PAGE>
THE RESORTS

         The table below sets forth  certain  information,  as of  December  31,
1998, with respect to the ILX Resorts.  The information set forth below does not
include the Company's  planned  expansion of the ILX Resorts or  development  of
additional  Varsity  Clubs  and  CARs.  As  described  in Note 9 of the Notes to
Consolidated  Financial  Statements,  all of the  Company's  resorts  except the
Golden  Eagle and  Roundhouse  Resorts  are  encumbered  by one or more deeds of
trust.
<TABLE>
<CAPTION>
                                             SIZE OF
                                             UNITS(3)                         RESORT AMENITIES
                                            --------      --------------------------------------------------------
                                                          RESTAURANT/  WHIRLPOOL/ SWIMMING   FITNESS     LOCAL
RESORTS(L)(2)                LOCATION      S   1BR   2BR    LOUNGE        SPA       POOL     CENTER   AMENITIES(4)
- -------------                --------      -   ---   ---    ------        ---       ----     ------   ------------
<S>                       <C>            <C>  <C>   <C>     <C>       <C>         <C>      <C>      <C>
CONVENIENT ACCESS RESORTS
Los Abrigados Resort & Spa Sedona, AZ            158   17      4/1         Y         Y-2      Y        B,BB,BL,
                                                                                                       D,F,FW,G,
                                                                                                       H,MT,Sh,
                                                                                                       T,TH,V

The Inn at Los Abrigados   Sedona, AZ        9          1      4/1         Y         Y-2      Y        B,BB,BL,
                                                                                                       D,F,FW,G,
                                                                                                       H,MT,Sh,
                                                                                                       T,TH,V
Kohl's Ranch Lodge         Payson, AZ       42     4    6      1/2         Y         Y        Y
                                                                                                       B,BB,C,D,
                                                                                                       F,FW,G,H,
                                                                                                       Sh,TH,V
Roundhouse Resort          Pinetop/
                           Lakeside, AZ     19    30   10      1/1         Y         Y        Y        C,D,FW,G,
                                                                                                       H,MT,SH,SS,
                                                                                                       TH
Golden Eagle Resort        Estes Park, CO    9    21    3      1/1         Y         Y        N
                                                                                                       BL,D,F,
                                                                                                       FW,G,H,
                                            --   ---   --                                              Sh,TH
  TOTAL CARS                                79   213   37
VARSITY CLUBS OF AMERICA
VCA - South Bend           South Bend, IN    3   54     5      1/1         Y         Y        Y        B,BB,BL,
                                                                                                       D,G,M,
                                                                                                       MT,Sh,UC

VCA - Tucson               Tucson, AZ        4   44   12       1/1         Y         Y        Y        BL,D,G,M,
                                                                                                       MT,Sh,T,TH
                                            --  ---   --                                               UC
  TOTAL VARSITY CLUBS(5)                     7   98   17
                                            --  ---   --
Total                                       86  311   54
                                            ==  ===   ==
</TABLE>
- ----------
(1)  Information regarding the 1,500 San Carlos Vacation Ownership Interests (of
     which  approximately  half are one-bedroom and half are two-bedroom  units)
     has  not  been  included  in the  following  chart  because  such  Vacation
     Ownership Interests are currently under construction. Until construction is
     complete, Premiere Vacation Club members may utilize the accommodations and
     amenities at the  full-service  resort adjacent to the property.  Following
     construction,  Premiere  Vacation  Club members will continue to be able to
     utilize the adjacent resort amenities,  as well as the amenities of the new
     construction,  which includes three full-service  restaurants and a lounge,
     two swimming pools, a whirlpool spa and the fitness  center.  The following
     amenities are also available locally: (4) BO, D, F, G, H, Sh, T and W.
(2)  Information regarding the Additional Interests has not been included in the
     following  chart,  as the  Company  only owns a number of, or has rights to
     market,  Vacation  Ownership  Interests at such resorts and, except for the
     106 Vacation Ownership Interests in the Roundhouse Resort, does not own any
     of such resorts.
(3)  "S"  indicates  studio unit;  "1 BR"  indicates  one-bedroom  unit;  "2 BR"
     indicates two-bedroom unit. Units with the same number of bedrooms may vary
     in size and amenities.
(4)  B - Basketball, BB - Bocce Ball, BL - Billiard, BO - Boating, C - Casino, D
     - Dining,  F - Fishing,  FW - Four Wheel  Tours,  G - Golf,  H -  Horseback
     Riding, M - Museums, MT - Movie Theater, Sh - Shopping, SS - Snow Skiing, T
     - Tennis,  TH - Trail Hiking, UC - University  Campus, V - Volleyball,  W -
     Watersports.
(5)  To the extent Varsity Clubs are proximate to major metropolitan areas, such
     resorts can also be considered CARs, but have not been so designated in the
     chart.

                                       6
<PAGE>
DESCRIPTION OF ILX RESORTS

         CONVENIENT ACCESS RESORTS

         LOS  ABRIGADOS  RESORT & SPA.  Los  Abrigados  is  located  in  Sedona,
Arizona,  approximately 110 miles from Phoenix, Arizona. This resort consists of
175  units  situated  on   approximately   20  acres  of  lush  landscaping  and
Spanish-styled  plazas,  winding walkways and bridges. Los Abrigados offers one-
and two-bedroom units, each with a separate living area,  bedroom,  mini-kitchen
and balcony or patio. Twenty suites offer a fireplace and whirlpool spa as well.
Nine  units  offer  full  kitchenettes.  Los  Abrigados  Resort is  designed  in
southwestern  decor and is  surrounded  by the  dramatic  red rocks of Oak Creek
Canyon. This resort has an onsite sales office.

         Amenities  at the resort  include  four  restaurants  and a sports bar,
billiards emporium,  library, two pools, tennis courts, sports court, basketball
court,  bocce ball courts,  fitness  center and health spa offering a variety of
personal care services,  aerobic and yoga classes,  whirlpools,  steam and sauna
rooms,  hydrotherapy  and other  personal care  facilities.  In addition,  golf,
horseback riding, jeep,  helicopter and hot air balloon rides, and other outdoor
activities are easily accessible. Los Abrigados is an II Five-Star resort.

         As of  December  31,  1998,  Los  Abrigados  contained  9,100  Vacation
Ownership  Interests,  of which 787 remained available for sale (excluding 1,035
Vacation  Ownership  Interests  owned by Premiere  Vacation  Club).  The Company
believes there exist additional expansion opportunities at and contiguous to Los
Abrigados  including 20 units on the present site  (representing  1,040 Vacation
Ownership  Interests).  The  Company  is  currently  exploring  this  and  other
expansion  possibilities in conjunction with  opportunities of an adjacent site;
however,  no contracts,  rights or commitments exist with respect to any of such
opportunities.

         THE  INN AT LOS  ABRIGADOS.  The Inn at Los  Abrigados  is  located  in
Sedona,  Arizona,  approximately  110 miles from Phoenix,  Arizona.  This resort
consists  of ten  units  adjacent  to Los  Abrigados.  The Inn at Los  Abrigados
includes the main Morris House and nine bed and  breakfast-style  units in three
buildings  situated  amidst  a  former  apple  orchard.  The  Morris  House is a
multi-level  luxury suite sleeping six, and features a sunken living room,  full
kitchen with dining area, a loft, two full bathrooms and a private backyard with
patio and barbecue.  The bed and breakfast-style units each feature king beds, a
sitting area, microwave,  refrigerator,  coffee maker, full bath with shower and
balcony or patio.  Guests of the Inn at Los Abrigados have charge  privileges at
and full use of all Los Abrigados  amenities.  The Inn at Los Abrigados is an II
Five-Star resort.

         The Company  acquired the Inn at Los  Abrigados  in September  1996 and
completed  improvements  at this  resort in the fourth  quarter  of 1997.  As of
December 31, 1998,  the Inn at Los Abrigados  contained  510 Vacation  Ownership
Interests, of which approximately 192 remained available for sale (excluding 265
Vacation Ownership Interests owned by Premiere Vacation Club).

         KOHL'S RANCH LODGE.  Kohl's  Ranch is a 10.5-acre  property  located 17
miles  northeast of Payson,  Arizona and  approximately  105 miles from Phoenix,
Arizona.  It is bordered on the eastern side by Tonto Creek and is surrounded by
the  Tonto  National  Forest,  which  is  believed  to be the  largest  stand of
Ponderosa  Pines in the world.  Kohl's Ranch consists of 52 units.  Forty-one of
the units are at the main lodge, 8 units consist of one-and  two-bedroom  cabins
along Tonto Creek, and three units are part of a triplex cabin. This resort also
has an on-site sales office.

         Kohl's  Ranch  offers a variety of common area  amenities  including an
outdoor heated pool,  outdoor whirlpool spa, exercise room, putting green, bocce
ball court, children's playground and gazebos and sport court. Kohl's Ranch also
includes a freestanding  building that contains food and beverage facilities,  a
gift shop and space for additional retail and other operations. Each unit at the
resort offers a mini-kitchenette or full kitchen, and many have a fireplace.  In
addition,  Kohl's  Ranch  offers a unique  pet  resort.  Kohl's  Ranch is an RCI
resort.

         As  of  December  31,  1998,  Kohl's  Ranch  contained  2,704  Vacation
Ownership  Interests,  of  which  approximately  633  were  available  for  sale
(excluding 1,315 Vacation Ownership  Interests owned by Premiere Vacation Club).
In  addition,  the Company has  expansion  capabilities  at Kohl's  Ranch for 12
additional  two-bedroom  creekside cabin units (624 one-week Vacation  Ownership
Interests),  on which it began  development  in 1998 and  expects to complete in
1999.

         ROUNDHOUSE RESORT. The Roundhouse Resort is located on 9.5 acres in the
White Mountains of Northeastern  Arizona,  approximately 190 miles from Phoenix,
Arizona.  Roundhouse Resort currently consists of 59 units, all of which existed
prior to the Company's acquisition of the development rights at this resort.

                                       7
<PAGE>
         Amenities at the  Roundhouse  Resort  include a  restaurant  and lounge
which the Company will begin operating in the summer of 1999,  recreation center
with indoor pool,  racquetball and basketball courts. In addition, the resort is
proximate to golf courses,  skiing,  horseback riding,  hiking and other outdoor
activities.  At an elevation of 7,200 feet,  the  Roundhouse  Resort is set in a
location  that offers  four  seasons,  a distinct  contrast  to  Arizona's  arid
lowlands. Roundhouse Resort is an RCI resort.

         As of December 31, 1997, the Roundhouse Resort contained 2,950 one-week
Vacation Ownership  Interests,  all of which were sold by the previous owners of
this resort.  As of December 31, 1998, the Company holds 106 Vacation  Ownership
Interests in the Roundhouse  Resort,  which it acquired during 1998. The Company
intends to market these Vacation  Ownership  Interests through Premiere Vacation
Club. The Company  intends to expand this resort through the  construction of up
to 60 additional units (representing up to 3,120 Vacation Ownership  Interests),
commencing  with an  initial  phase of 20  units  (representing  1,040  Vacation
Ownership Interests).  The 20-unit expansion is currently in the planning stages
and construction is expected in 2000.

         GOLDEN EAGLE  RESORT.  The Golden Eagle Resort is a four-acre  property
located  in the  town of  Estes  Park,  Colorado,  within  three  miles of Rocky
Mountain  National Park and approximately 70 miles from Denver,  Colorado.  This
resort  consists  of 33 total  units and is  bounded  generally  by  undeveloped
forested  mountainside  land, which provides  excellent  mountain views from the
resort.

         The Golden Eagle Resort is centered around the historic Crag's Lodge, a
four-story wood frame building  constructed in the early 1900s,  which is listed
on the National  Registry of Historic Places by the United States  Department of
the Interior,  and serves as the resort's main lodge.  Amenities offered at this
resort include a restaurant,  bar and library, as well as two other freestanding
buildings containing six guest rooms and support facilities. Each unit at Golden
Eagle features a fully equipped kitchenette, living and dining areas, television
and video cassette player.  Additional amenities at this resort include a heated
pool and spa as well as local outdoor attractions. Golden Eagle Resort is an RCI
resort.

         As of December  31,  1998,  the Golden  Eagle  Resort  contained  1,683
one-week  Vacation  Ownership  Interests,  of which 298 were  available for sale
(excluding 565 Vacation Ownership Interests owned by Premiere Vacation Club). In
addition,  the Company  owns one unit in a  residential  duplex  adjacent to the
property,  which is not  currently  available  for sales of  Vacation  Ownership
Interests.  The Company intends to construct two additional units in the future,
which would yield an additional 102 Vacation Ownership Interests.

         VARSITY CLUBS OF AMERICA

         VCA-SOUTH  BEND.  The  Company's  first  Varsity  Clubs  facility is an
approximately  four acre  property  located  approximately  three miles from the
University of Notre Dame and Notre Dame Stadium in South Bend, Indiana, which is
90 miles from  Chicago,  Illinois.  VCA-South  Bend  offers a total of 62 units,
consisting of studio,  one- and  two-bedroom  suites.  This resort has an onsite
sales office.

         Each one- and  two-bedroom  suite at  VCA-South  Bend  includes  a king
master bedroom, living room with sofa sleeper,  kitchenette and whirlpool spa as
well as color television with premium movie channels. Common areas at the resort
include the Stadium  Sports  Lounge,  featuring a  theater-wall  television in a
stadium-type setting,  fitness center with whirlpool spa,  indoor/outdoor heated
pool, bocce ball,  children's  playground,  billiards room, library,  gift shop,
business center and special events  facilities.  The Company  intends  VCA-South
Bend to serve as a prototype, subject to modifications and improvements, for the
expansion of the Company's  Varsity Clubs concept to other  suitable  locations,
with  additional  modifications  made as  appropriate  to suit local  tastes and
preferences. VCA-South Bend is an II Five-Star resort.

         As of December 31, 1998, this resort contained 3,224 one-week  Vacation
Ownership  Interests,  of  which  approximately  708  were  available  for  sale
(excluding 695 Vacation  Ownership  Interests owned by Premiere  Vacation Club).
Expansion  capability exists for an additional 24 units (1,248 one-week Vacation
Ownership  Interests).  Construction of such additional units is not anticipated
prior to 2000.

         VCA-TUCSON.  The second  Varsity  Clubs  resort is a two-acre  property
located in Tucson,  Arizona,  approximately  three miles from the  University of
Arizona and 110 miles from  Phoenix,  Arizona.  VCA-Tucson  offers a total of 60
units,  consisting of studio,  one- and two-bedroom  suites.  This resort has an
onsite sales office.

         VCA-Tucson   was  designed  in  accordance   with  the  VCA-South  Bend
prototype, with certain modifications made to improve operating efficiencies and
satisfy local tastes. Each of the suites includes a king master bedroom,  living
room with sofa sleeper, kitchenette,  whirlpool spa, as well as color television
with premium movie  channels.  Amenities at this resort  include a Sports Lounge
designed  similar to that at VCA-South Bend, the Twenty-Four Hour Sports Ticker,
touchdown breakfast buffet, Joey Pizza (a restaurant theme originally introduced
at Los Abrigados),  billiards room, library, gift shop, fitness center,  outdoor
heated pool, whirlpool spa, steam room, children's playground, bocce ball court,
business  center and special  events  facilities.  VCA-Tucson is an II Five-Star
resort.

                                       8
<PAGE>
         At December 31, 1998,  this resort  contained  3,120 one-week  Vacation
Ownership  Interests,  of which 1,686 were available for sale  (excluding  1,125
Vacation Ownership Interests owned by Premiere Vacation Club).

         THE SEA OF CORTEZ BEACH CLUB

         The Sea of Cortez Beach Club is an ocean front property currently under
construction adjacent to the San Carlos Plaza Resort on the Sea of Cortez in San
Carlos, Mexico. The Company,  through Premiere Vacation Club, has acquired 1,500
25-year  right-to-use  Vacation Ownership  Interests in 32 one- and two- bedroom
units in The Sea of Cortez Beach Club upon completion of construction,  which is
expected  to be in late  1999.  The  Company  intends  to market  such  Vacation
Ownership   Interests   exclusively   through  Premiere   Vacation  Club.  Until
construction  is complete,  Premiere  Vacation Club members wishing to visit San
Carlos  may  utilize  units in the San  Carlos  Plaza  Resort and all its resort
amenities.  The resort  amenities  will  continue to be  available  to owners of
Vacation Ownership Interests in The Sea of Cortez Beach Club (including Premiere
Vacation  Club owners as discussed  more fully below)  following  completion  of
construction.  Such amenities include two outdoor swimming pools, whirlpool spa,
fitness center, three restaurants,  several lounges, gift shops and water sports
equipment. Each unit in The Sea of Cortez Beach Club will have a separate living
area,  bedroom(s),  full  kitchen and  balcony or patio.  In January  1999,  the
Company  annexed 1,500 San Carlos  Vacation  Ownership  Interests  into Premiere
Vacation  Club and refiled the  Premiere  Vacation  Club  registration  with the
Arizona Department of Real Estate to reflect this annexation.  The Sea of Cortez
Beach Club will be an RCI Resort and has been awarded Gold Crown status. A small
onsite sales  office is already  operating at the San Carlos Plaza Resort and is
currently offering Vacation Ownership Interests in Premiere Vacation Club.

         PREMIERE VACATION CLUB

         In January 1998 the Company  recorded in Maricopa  County,  Arizona its
proprietary  Premiere  Vacation Club  Membership  Plan and in May 1998 annexed a
total  of  5,000  Vacation  Ownership  Interests  into  the  Club  and  received
Department of Real Estate  approval in the State of Arizona to commence  selling
Vacation  Ownership  Interests in the Premiere Vacation Club. The 5,000 Vacation
Ownership  Interests annexed into the Club consisted of 1,035 Vacation Ownership
Interests in Los Abrigados Resort & Spa, 265 Vacation Ownership Interests in The
Inn at Los Abrigados,  1,315 Vacation Ownership Interests in Kohl's Ranch Lodge,
565 Vacation Ownership  Interests in Golden Eagle Resort, 695 Vacation Ownership
Interests  in  VCA-South  Bend  and  1,125  Vacation   Ownership   Interests  in
VCA-Tucson.  In January 1999, 1,500 San Carlos Vacation Ownership Interests were
annexed into Premiere  Vacation Club,  bringing the total Premiere Vacation Club
Vacation Ownership Interests to 6,500 at that date.

         At  December  31,  1998,  4,195 of the  5,000  Premiere  Vacation  Club
Vacation Ownership  Interests were available for sale. Premiere Vacation Club is
affiliated  with II and is  offered  for  sale at  each of the  Company's  sales
offices.

         ADDITIONAL INTERESTS

         In  addition  to the ILX  Resorts,  ILX  owns a  designated  number  of
Vacation  Ownership  Interests at additional resorts owned by unaffiliated third
parties. At December 31, 1998, the Company owned 12 Vacation Ownership Interests
at the Ventura  Resort  located in Boca Raton,  Florida.  Purchasers of Vacation
Ownership  Interests  at Ventura  Resort  acquire deed and title to a particular
unit,  which  entitles the  purchaser to use of the unit and to use the resort's
common area during a fixed designated time period.  As of December 31, 1998, the
Company also owned 39 Vacation  Ownership  Interests at the Costa Vida  Vallarta
Resort,  located on a private  beach,  just  minutes  south of Puerto  Vallarta,
Mexico.  Vacation Ownership  Interests in the Costa Vida Vallarta Resort consist
solely of contractual use rights which expire in 2009. The Company also owns, in
addition to the 106 Vacation  Ownership  Interests in the  Roundhouse  Resort as
disclosed above, one to two Vacation Ownership  Interests in each of a number of
additional resorts that it holds for resale.

OPERATING STRATEGIES

         The  Company's  operating  strategy  seeks to emphasize  the  following
characteristics,  which management believes provide ILX with certain competitive
advantages within the vacation ownership industry.

         FLEXIBLE VACATION  OWNERSHIP  INTEREST  PURCHASE  OPTIONS.  The Company
believes the  flexibility  associated  with its inventory of Vacation  Ownership
Interests provides a uniquely appealing  opportunity for ILX Owners. Unlike many
of the Company's  competitors,  substantially all of the Company's  inventory of
Vacation Ownership Interests at the ILX Resorts are intended to be used on dates
specified  from time to time by the ILX Owner  within a broad range of available
dates and not fixed at the time of purchase.  Purchasers of a Vacation Ownership
Interest  in the  Company's  proprietary  branded  Premiere  Vacation  Club  are
entitled to use their Vacation  Ownership Interest at any resort in the Premiere
Vacation Club or may split up their Vacation Ownership Interest according to the
owner's needs and preferences and it may be used at any number of  participating
resorts,  as well as  thousands  of  other  resorts  through  the  domestic  and
international  exchange programs in which ILX Owners  participate.  In addition,
Vacation Ownership Interests at Varsity

                                       9
<PAGE>
Clubs may be purchased  for highly  desirable  single-day  uses, a collection of
single days (such as designated  days during an entire  football or other sports
season) or other packages suited to meet each ILX Owner's preferences.

         CUSTOMER  SATISFACTION.  The Company  believes  that its  inventory  of
highly  desirable  resorts  with  extensive  amenities  combined  with  flexible
purchase options have resulted in a high level of customer satisfaction. Each of
the ILX Resorts is located in an area with unique tourist attractions and offers
food, beverage and other amenities comparable to full-service commercial lodging
facilities,  at  discounted  prices  to ILX  Owners.  As a result,  the  Company
believes ILX Owners  generally  have a high level of  satisfaction  resulting in
additional  purchases and increased goodwill.  The Company intends to capitalize
upon this by directing a portion of its  marketing  efforts  towards  increasing
sales of Vacation Ownership Interests to ILX Owners.

         ENHANCED  AMENITIES.   Each  of  the  ILX  Resorts  has  at  least  one
full-service  restaurant and other food and beverage facilities in addition to a
range of  other  amenities  typically  found at  high-quality  resorts,  such as
horseback riding, golf, swimming pools and exercise  facilities.  The Roundhouse
Resort contains a fully equipped restaurant,  which had not been in operation at
the time of the Company's  acquisition  in December 1997 nor to date,  but which
the Company  intends to commence  operating  in the summer of 1999.  The Company
believes that most resorts offering  Vacation  Ownership  Interests have none or
only limited  restaurant  and other food and beverage  facilities.  As a result,
management  believes  ILX Owners  appreciate  the  ability to enjoy  traditional
full-service commercial hotel amenities and also maintain the option to use more
economical in-room facilities. See "- The Resorts."

         DEMONSTRATED ABILITY TO ACQUIRE AND DEVELOP PROPERTIES. The Company has
historically  been successful at acquiring resorts in settings of natural beauty
at  relatively  low costs.  The  Company's  acquisition  strategy is to identify
underutilized or distressed properties in locations with high tourist appeal and
access to major metropolitan centers.  Thereafter,  the Company's  redevelopment
efforts are primarily  targeted at improving the amenities and  appointments  of
such properties.  Recently, the Company has successfully developed its prototype
Varsity Clubs of America  resort,  VCA-South  Bend,  and a second  Varsity Clubs
facility,  VCA-Tucson.  Future Varsity Clubs will be designed and constructed in
accordance with the VCA-South Bend prototype, with appropriate modifications and
improvements.   The  Company  believes  that  its  acquisition  and  development
strategies  have  resulted  in  a  portfolio  of  desirable  properties  with  a
relatively low cost of sales margin.

         CONVENIENT  ACCESS  RESORTS.  The Company's CARs are typically  located
within  a  two-hour  drive  of  an  ILX  Owner's  principal   residence,   which
accommodates  a demand for more frequent and convenient  "short-stay"  vacations
without the costs of airfare.  This proximity also facilitates  marketing of the
Company's Premiere Vacation Club, which permits members to divide their Vacation
Ownership  Interest  into  shorter  stays  at any of  the  Company's  properties
included in the Premiere  Vacation Club  (including  the VCAs) or exchange their
entire interest during any year through an exchange network.  In addition to the
use of their  Vacation  Ownership  Interest,  ILX  Owners are also  entitled  to
unlimited  day-use of the offered  amenities and discounted  food,  beverage and
other  services  at their  individual  ILX  Resort  or, in the case of  Premiere
Vacation Club members,  at any ILX Resort  included in Premiere  Vacation  Club,
thereby facilitating use and enhancing the benefits of ownership by ILX Owners.

         STANDARD  DESIGN,  LOWER  CONSTRUCTION  AND OPERATING  COSTS OF VARSITY
CLUBS.  The Company's  Varsity  Clubs  concept is based upon its VCA-South  Bend
prototype.  While each Varsity Club may have  aspects  uniquely  tailored to its
targeted customer base, the Company believes that its standard architectural and
interior  designs  for  Varsity  Clubs  will  significantly   reduce  associated
development and construction costs.  Standardization  also allows the Company to
rapidly  develop  new  Varsity  Clubs and  integrate  new resorts in response to
demand. The Company anticipates that new Varsity Clubs can be constructed within
one year from acquisition of the underlying real property.

         PREMIUM  LOCATIONS.  The Company  believes that the variety and natural
beauty of the  surroundings  for its CARs enhance their attraction to customers.
Substantially all of the ILX Resorts are located in the western United States in
part because of the numerous  locations in that region which are  attractive  to
tourists and convenient to major  metropolitan  areas.  Substantially all of the
Company's  inventory of Vacation Ownership  Interests qualify as "red time," the
highest demand classification for purposes of participation in exchange networks
such as RCI and II. The Company intends to develop  additional Varsity Clubs and
Premiere  Vacation Club resorts in other western  United States sites that offer
natural  settings  or  other  attractions  to  entice  tourists  to  visit  such
locations.

         INTEGRATED  IN-HOUSE  OPERATIONS.  Substantially  all of the  Company's
marketing,  sales, development,  property management,  financing and collections
operations are conducted internally,  except certain minimal marketing functions
and those payment and  collection  activities  related to the financing by third
parties  of  promissory  notes  given by ILX  owners as  partial  payment  for a
Vacation  Ownership  Interest  ("Customer  Notes").  In  addition,  the  Company
operates  all of the ILX Resorts on a  centralized  basis,  with  operating  and
maintenance  costs paid from ILX Owners' dues as well as hotel rental  revenues.
The Company  believes that its internal  capabilities  result in greater control
and  consistency  of all phases of its  operations  and result in lower  overall

                                       10
<PAGE>
costs  than  generally   associated  with  outsourcing  such  operations.   Such
integration  also facilitates the Company's  Premiere  Vacation Club and the ILX
Resorts' qualification in the RCI and II exchange networks, among others.

         DIRECTED  MARKETING.  The Company's  marketing strategy with respect to
its  Premiere  Vacation  Club  is to  target  potential  customers  who  have  a
demonstrated  interest in the  location of its ILX  Resorts or a  likelihood  of
frequent  travel.  As opposed to traditional  marketing  strategies  which often
emphasize  telemarketing  and direct  mail  activities  focused  on  promotional
inducements  unrelated to travel, the Company's marketing  activities  primarily
offer travel-related  inducements (such as discounted or complimentary vacations
at nearby ILX Resorts or at non-affiliated hotels in popular destinations in the
western United  States).  By offering  travel-related  inducements,  the Company
believes  it is better  able to  identify  customers  who like to travel,  which
results in a higher percentage of sales per contacts.  In addition,  the Company
developed its  proprietary  Varsity Clubs of America  concept to capitalize upon
affinity  marketing  strategies.  The Company believes that a high-quality "city
club" experience combined with the traditional benefits associated with Vacation
Ownership  Interests,  such  as  the  opportunity  to  participate  in  exchange
networks,  will appeal to consumers in the local  markets of each Varsity  Club.
Further,  the Varsity Clubs concept is intended to take advantage of a marketing
base of alumni, sports enthusiasts,  parents of students, corporate sponsors and
others  affiliated  with each  university  next to which a Varsity  Club will be
developed. For example, alumni of the University of Arizona, to whom the Company
is marketing  Vacation Ownership  Interests at its VCA-Tucson,  currently number
approximately  180,000.  The Company  believes that these  marketing  strategies
permit it to take advantage of existing  affinities,  resulting in a higher rate
of closings per customer contacts.

PREMIERE VACATION CLUB

         Sales  of  Vacation  Ownership  Interests  in  Premiere  Vacation  Club
commenced in June 1998.  Purchasers are offered deeded membership interests that
may be used in their  entirety at one time or may be divided into shorter  stays
at  a  variety  of  the  Company's   resorts  or  may  be  exchanged  through  a
participating  exchange network. The Company's Premiere Vacation Club emphasizes
CARs (i) which facilitate short-stay vacations with relatively low cost and time
associated with travel to the ILX Resort,  (ii) located near settings of natural
beauty,  (iii) with high quality  amenities  and resort  services and (iv) which
facilitate  flexible  use options.  The Company  believes  that its  proprietary
branded  Premiere   Vacation  Club  will  capitalize  upon  affinity   marketing
strategies  and  increase  the  goodwill  associated  with the ILX  Resorts.  In
addition,  membership interests in the Premiere Vacation Club are marketed at an
average higher gross sales price than sales of Vacation Ownership Interests in a
single ILX Resort, which the Company believes will result in increased revenues.
The Company has begun marketing  membership  interests in its Premiere  Vacation
Club to ILX Owners as well as  first-time  buyers,  thereby  expanding its sales
volume without  increasing its sales and marketing  costs in the same proportion
as generally associated with sales to first-time buyers.

         Initially,  the Company's Premiere Vacation Club inventory consisted of
Vacation  Ownership  Interests  in the ILX  Resorts.  New resorts  will be added
through the Company's aggressive pursuit of selected acquisition  opportunities,
such as the  addition  of the  1,500  25-year  right-to-use  Vacation  Ownership
Interests  in The Sea of Cortez Beach Club in San Carlos,  Mexico.  By marketing
its  inventory of Vacation  Ownership  Interests  through the Premiere  Vacation
Club, the Company believes it has greater  flexibility with respect to potential
acquisition  opportunities  than generally  associated with the sale of Vacation
Ownership  Interests in a single  vacation  resort,  to the extent that small or
remote resorts which may be inefficient  to market as a single  location  resort
may  enhance  the  consumer  appeal of a  membership  interest  in the  Premiere
Vacation Club. With its existing and planned resorts in Arizona,  the Company is
seeking to build a critical mass of CARs within driving  distance of the Phoenix
and Tucson  metropolitan  markets to support  the  initial  introduction  of the
Premiere  Vacation Club concept.  The Company  believes that the  geographic and
cultural diversity of Arizona make that state particularly  appropriate for this
expansion. Thereafter, the Company intends to develop networks of CARs proximate
to  other  major  metropolitan  areas  in the  western  United  States.  Further
capitalizing  on the  flexibility  of Premiere  Vacation Club, in March 1999 the
Company entered into an agreement with Coast Resorts whereby  Premiere  Vacation
Club members may utilize  their  Premiere time in any of the three Coast Resorts
in Las Vegas,  Nevada,  a convenient  access  destination very attractive to the
Phoenix and Tucson markets.

VARSITY CLUBS OF AMERICA

         The Company intends to pursue the expansion of its proprietary  branded
Varsity  Clubs  concept.  The Company will focus on  development  of  additional
Varsity Clubs near  prominent  colleges and  universities  in the western United
States located in areas with a significant  base of existing  tourism and access
to major population  centers.  The Varsity Clubs of America concept is primarily
intended to offer residents in major population centers a "city club" experience
with day-use  privileges  regularly  available,  as well as the  opportunity  to
exchange  their Vacation  Ownership  Interest  through the exchange  networks in
which ILX Owners  participate.  The Varsity Clubs concept also seeks to maximize
the appeal of such urban  timeshare  resorts by  strategically  locating each of
them  proximate  to  one  or  more  prominent  colleges  and  universities  with
nationally  recognized  athletic,  cultural and other events. Large universities
host a variety of sporting,  recreational,  academic  and  cultural  events that
create a substantial and relatively  constant influx of participants,  attendees
and  spectators.  The Varsity  Clubs concept is designed to address the specific

                                       11
<PAGE>
needs of these individuals and entities by creating specialty vacation ownership
resorts  that have a flexible  ownership  structure,  enabling  the  purchase of
anything  from a single  day,  a  collection  of single  days (such as an entire
football or other sports' season) or a traditional one-week period. Each Varsity
Clubs  facility  will  operate  as a hotel to the  extent  of  unsold  or unused
vacation ownership inventory.

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

         The first  Varsity  Clubs  facility was completed in August 1995 and is
located  approximately  three miles from the  University of Notre Dame and Notre
Dame Stadium in South Bend,  Indiana,  and  approximately 90 miles from Chicago,
Illinois. Customers purchase deed and title to a floating period's use of a unit
and unlimited day-use privileges at the common areas of the property. Purchasers
may also receive the right to use the facility on specified dates, such as dates
of home football  games,  for which they pay a premium.  A total of 62 units, or
3,224  one-week  intervals,  have been  constructed  at  VCA-South  Bend and, at
December 31, 1998,  approximately 708 one-week intervals were available for sale
(excluding 695 Vacation Ownership Interests owned by Premiere Vacation Club) and
expansion  capacity  exists for up to an  additional  24 units  (1,248  one-week
Vacation Ownership Interests).  To date, VCA-South Bend has been able to compete
favorably for commercial guests because of its superior facilities and amenities
relative to other lodging accommodations in the area.

         The second Varsity Clubs facility is located in Tucson,  Arizona,  less
than three miles from the  University of Arizona.  This second  Varsity Club was
completed  in July  1998 and  offers 60  suites,  or 3,120  one-week  intervals.
VCA-Tucson was designed in accordance  with the VCA-South Bend  prototype,  with
certain  modifications  made to improve  efficiency and incorporate local design
themes. The Company chose Tucson as a site for its Varsity Clubs concept because
of  its  status  as a  year-round  destination  location,  a  large  residential
population base of approximately 750,000, and the proximity to the University of
Arizona,  which has a current  alumni  base in excess  of  180,000  people.  The
Company  believes that all of these factors increase the appeal of VCA-Tucson to
prospective  buyers as well as providing  increased trading power for purchasers
of Vacation  Ownership  Interests in the resort for purposes of participation in
exchange  networks.  The  VCA-Tucson  onsite sales office offers  customers both
Premiere Vacation Club and VCA-Tucson  Vacation  Ownership  Interests.  Premiere
Vacation  Club  Interests  provide  the buyer with  local city club  privileges,
access to all  resorts  in  Premiere  Vacation  Club,  as well as a  variety  of
additional benefits.

         The  Company is  considering  various  other sites for  development  of
additional Varsity Clubs facilities in the next five to seven years.  Management
believes  there  exist  numerous  sites in the  western  United  States that are
attractive for the development of additional  Varsity Clubs. The Company intends
to expand its  Varsity  Clubs  concept to up to five of these  areas in the next
five years, based upon the VCA-South Bend prototype,  with certain modifications
and  improvements.  The Company also believes that Varsity Clubs will  establish
their own brand name recognition as additional facilities are offered, each with
a consistent design and selection of amenities.  Varsity Clubs expansion efforts
will initially be primarily focused on metropolitan  areas in the western United
States, each located near one or more large  universities,  but the Company will
assess other potential  opportunities as they arise.  Ideally,  the Company will
seek to place additional  Varsity Clubs near universities that are located in or
convenient  to  popular   tourist   destination   locations  in  or  near  large
metropolitan  areas,  such as Tempe,  Arizona;  Boulder,  Colorado;  Las  Vegas,
Nevada;  Palo  Alto,  California;  Salt Lake City - Provo,  Utah;  and  Seattle,
Washington. The Company will also seek to broaden the affinity marketing base of
its future  Varsity Clubs by situating them proximate to more than one prominent
college or university,  where appropriate.  The Varsity Clubs concept also seeks
to capitalize on affinity marketing strategies through the perceived affiliation
with a nationally recognized university and the "city club" experience which the
Company seeks to associate  with the Varsity  Clubs of America  brand name.  The
Company  intends to provide  purchasers of Vacation  Ownership  Interests in one
Varsity Club certain  benefits at other  Varsity Clubs in order to enhance their
appeal to consumers.

SALES AND MARKETING

         Marketing  is the  process  by which  the  Company  attracts  potential
customers to visit and tour an ILX Resort or attend a sales presentation.  Sales
is the process by which the Company seeks to sell a Vacation  Ownership Interest
to a  potential  customer  once he or she arrives for a tour at an ILX Resort or
attends a sales  presentation.  The Company  believes it has the  marketing  and
sales  infrastructure  necessary  to  sell  Vacation  Ownership  Interests  on a
competitive  basis. All of the Company's sales and the majority of the Company's
marketing  functions are currently  performed  in-house and the Company  invests
significant  resources in  attracting,  training and seeking to retain its sales
and marketing  employees.  The Company  believes this strategy  provides it with
greater control over these critical functions,  resulting in greater consistency
of  customer  relations  and  improved  customer   satisfaction.   In  addition,
management believes that its practice of hiring employees to staff its sales and
marketing functions, as opposed to using independent contractors as has been the
industry  norm,  results in a higher  retention  rate among its sales  force and
provides a pool of  experienced  staff from which to draw upon as the  Company's

                                       12
<PAGE>
business  expands.  The  Company  expends  substantial  resources   identifying,
attracting  and training  its sales and  marketing  personnel  and offers a full
package of employment benefits to its sales and marketing personnel.  Management
believes that consistency and high quality in its sales and marketing operations
is crucial to its  success.  The Company  believes  that the package of benefits
offered  to its  sales and  marketing  employees  is  uncommon  in the  vacation
ownership  industry  and,  as a result,  attracts  high  quality  personnel  and
provides an incentive for their performance.

         MARKETING.  The Company's  marketing  activities are devoted  primarily
towards (i) hotel  guests at the ILX Resorts,  (ii) RCI and II exchange  program
participants  staying  at the  ILX  Resorts,  (iii)  off-premise  contacts  with
visitors to the local  surroundings  of the ILX Resorts and in the  metropolitan
areas  within  driving  distances  of the ILX  Resorts  and (iv) direct mail and
telemarketing to residents of metropolitan  areas within driving distance of the
ILX Resorts. The Company's marketing strategy seeks to target prospective buyers
who respond favorably to travel-related inducements because the Company believes
such consumers are more likely to travel and therefore have a greater likelihood
of purchasing a Vacation Ownership  Interest.  The Company identifies  potential
purchasers through internally developed marketing techniques, and sells Vacation
Ownership  Interests through its four sales offices located at ILX Resorts.  The
Company  primarily  targets customers who live within driving distance of an ILX
Resort or who are vacationing at or near an ILX Resort. This practice allows the
Company to invite  potential  purchasers to experience the ILX Resorts and avoid
the more expensive  marketing costs of subsidized  airfare and lodging which are
typically  associated with the vacation  ownership  industry.  In addition,  the
Company believes that its marketing  strategy results in a higher  percentage of
sales per prospective  customer  contacts as compared to many of its competitors
because its targeted customer base has a demonstrated  interest in the locale of
an ILX Resort and/or a greater likelihood to take vacations.

         Similar to branding techniques utilized by some of its competitors, the
Company also seeks to capitalize upon affinity  marketing concepts in attracting
prospective  buyers to its Varsity Clubs concept by seeking to develop a branded
"city  club"  experience  for  flexible  use by local  residents.  In  addition,
marketing  of  Varsity  Clubs  seeks to focus on alumni,  parents of  university
students and other persons or entities who have a preexisting  affiliation  with
or other  attraction to the local  university.  All of the  Company's  marketing
activities  emphasize  the  convenience  of the ILX  Resorts  coupled  with  the
opportunity  to  participate  in  exchange  networks  as well as the quality and
breadth of amenities available at each of the ILX Resorts.

         SALES. The Company  actively sells its inventory of Vacation  Ownership
Interests  primarily  through  a sales  staff of  approximately  160  employees,
including  approximately 130 sales agents at four sales offices, each located at
selected ILX Resorts. Prospective first-time purchasers participate in a tour of
the facilities as well as its related amenities, guided by a salesperson. At the
conclusion  of the tour,  the terms of making a  purchase,  including  financing
alternatives,  are  explained to the customer.  Approximately  20% to 25% of the
Company's sales have historically been made on a cash basis.  However, for those
customers   seeking   financing,   the  Company  conducts   substantial   credit
pre-approval research.  The Company's  point-of-sale credit pre-approval process
typically  includes  a review of the  customer's  credit  history.  After  final
approval of a purchase,  which includes verification of employment,  the Company
waits until  expiration of the applicable  statutory  waiting period,  generally
from three to seven days, prior to recognizing a sale as complete.

         In addition to  generating  sales to first-time  buyers,  the Company's
sales force seeks to generate sales of additional  Vacation Ownership  Interests
or Upgrades to ILX Owners.  Sales to ILX Owners  generally have lower  marketing
costs  associated  with them as these buyers tend to be more  familiar  with the
nature of purchasing a Vacation  Ownership Interest and the amenities offered by
the ILX  Resorts.  As a result  of an  increased  emphasis  upon  sales to these
buyers,  sales to ILX Owners accounted for 13.7% of Vacation  Ownership Interest
sales by the Company  during  1998.  During  1997 and 1996,  sales to ILX Owners
accounted for 12.5% and less than 6% of the Company's total sales, respectively.
The Company intends to increase its sales efforts with respect to ILX Owners.

         Prior to June 1998,  the  Company's  inventory  of  Vacation  Ownership
Interests had historically  consisted of a one-week interval which could be used
on an annual or an  alternate-year  basis in a  specified  ILX  Resort  during a
specified range of dates. ILX Owners could also participate in exchange networks
such as RCI and II.  Commencing in June 1998, the Company began offering  deeded
membership  interests in its Premiere  Vacation  Club,  which permit a member to
stay at one or more of the  participating  ILX  Resorts for up to one week on an
annual or alternate-year  basis. Premiere Vacation Club members may divide their
stays into shorter  vacations  at any time  between a specified  period of time,
enjoy unlimited day use and discounted goods and services at any ILX Resort,  as
well as a variety of other benefits.  The Company  believes that the variety and
flexibility of use options  associated with its inventory of Vacation  Ownership
Interests are uniquely attractive to customers.

CUSTOMER FINANCING

         The Company currently  provides  financing for approximately 75% to 80%
of its  Vacation  Ownership  Interest  sales.  On  financed  sales,  the Company
receives  at  least  10% of the  aggregate  sales  price of  Vacation  Ownership
Interests as a down  payment.  Financing  for the  remainder  is typically  made
available  for a term of  seven  years  at a rate of 14% to 16%  per  annum.  At

                                       13
<PAGE>
December 31, 1998,  the Company had a portfolio of retained  Customer Notes with
an aggregate  principal  amount of $19.6  million,  of which $16.6  million were
serviced  by an outside  vendor and had a  weighted  average  yield of 14.4% per
annum,  which  compares  favorably  to the  Company's  weighted  average cost of
borrowings for such Customer Notes of 10.2% per annum.

         The Company believes that providing available financing is essential to
the successful sales and marketing of its Vacation Ownership Interest inventory.
However,  the Company seeks to minimize the risks  associated with its financing
activities by emphasizing  the credit  pre-approval  process.  In addition,  the
Company expends significant resources negotiating alternative repayment programs
for  past  due  accounts,  so as  to  minimize  its  actual  losses.  Collection
activities with respect to Customer Notes which the Company has hypothecated are
managed  internally  and serviced by a third-party  on behalf of the lenders and
the  Company.  In  addition,  the  Company may  utilize  third party  collection
agencies for difficult  accounts.  Historically,  these have  represented only a
minimal percentage of the Customer Notes.

         Prior to 1995,  the Company sold the majority of its Customer Notes and
retained the small remaining  portion,  most of which were  hypothecated.  Since
1995,  the Company has increased the amount of Customer  Notes which it retains,
most of which it  hypothecates,  and, as a result,  at December  31,  1998,  the
Company  retained  Customer  Notes in an  aggregate  principal  amount  of $19.6
million as compared to $7.9 million at December 31, 1995.

         Although the terms of each Customer Note vary, typically such notes are
deemed  past  due when a  scheduled  payment  is 30 days or more  past  due.  In
addition,  a delinquency  occurs when an account  becomes more than 90 days past
due. The Company seeks to avoid  defaults by working  closely with the lender or
its collection agent with respect to ILX Owners who become delinquent. The first
collection  contact  typically  occurs  within 16 to 30 days of a payment's  due
date.

         At December  31,  1998,  the Company  had  agreements  with a financial
institution for  commitments  totaling $20 million under which the Company could
sell certain of its Customer  Notes.  In March 1999, the Company  entered into a
new agreement which increased the commitment amount to $40 million,  reduced the
purchase rate and expanded the scope to include  Customer  Notes  generated from
sales of Vacation Ownership  Interests in additional ILX properties and Premiere
Vacation  Club.  The  agreements  provide  for sales on a recourse  basis with a
percentage of the amount sold held back by the respective 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 December 31, 1998, $7.8 million of the $20 million
in  commitments  was  available to the Company.  The Company also has  financing
commitments  in the  aggregate  amount of $43.5  million,  pursuant to which the
Company  may  hypothecate  Customer  Notes  which are  pledged  to the lender as
collateral.  These  borrowings  bear  interest  at rates from prime plus 1.5% to
prime plus 3%, have draw  periods  which  expire in 2001 and 2002,  and maturity
dates of 2006 and 2007.  At December 31, 1998,  $37 million was available to the
Company under these commitments. The Company currently reserves approximately 3%
of gross sales  (including  cash sales) as an allowance  for doubtful  accounts.
This reserve  represents a percentage  decrease  since the  Company's  inception
based upon the Company's actual  collections  experience.  At December 31, 1996,
1997 and 1998,  the aggregate  amount of these  reserves was $2.6 million,  $3.0
million  and  $3.5  million,  respectively.  During  1996,  1997 and  1998,  the
Company's  provision for doubtful  accounts  exceeded actual  write-offs by $0.2
million,  $0.4 million and $0.5  million,  respectively.  To the extent that the
Company's losses as a result of bad debt exceed its corresponding  reserves, its
financial  condition  and  results of  operations  may be  materially  adversely
affected.

OTHER OPERATIONS

         RESORT  OPERATIONS.  The Company also  receives  revenues  from (i) the
rental of its unsold or unused  inventory of units at the ILX Resorts,  (ii) the
sale of food,  beverages  and  other  amenities  at such  resorts  and (iii) the
management and operation of the ILX Resorts.  During 1998, the Company  received
$12.2 million in net revenues from these operations,  consisting of $6.4 million
in room  rental  revenue,  $4.1  million in food and  beverage  revenue and $1.7
million in other  revenue.  Of these  amounts,  Los Abrigados  contributed  $8.7
million, or 71.3% of the Company's total resort operations revenues in 1998. See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

         Historically,  the  Company's  resort  operation  activities  have  not
generated a material  portion of the  Company's  net  profits on a  consolidated
business.  Revenues from resort operations typically vary significantly from one
ILX Resort to  another.  In  addition,  changes in revenue  received  from these
operations  have not typically  correlated  with  fluctuations  in the Company's
revenues from sales of Vacation  Ownership  Interests.  Management  expects this
trend to continue in the future in part because of the emphasis of the Company's
growth  strategy on its Varsity Clubs,  which have  typically  generated a lower
percentage  of  revenues  from  resort  operations  than that  generated  by the
Company's  CARs.  However,  the  Company  believes  that its  resort  management
activities  directly  complement  the  Company's  efforts  with  respect  to the
marketing and sales of Vacation Ownership Interests.

                                       14
<PAGE>
         SEDONA SPA. The Company's  operations also include the sale of personal
care  products   through  its   majority-owned   subsidiary   Sedona   Worldwide
Incorporated.  The  Company's  personal  care  products  had  historically  been
marketed under its proprietary  Red Rock  Collection  brand name through the ILX
Resorts.  Commencing in the second quarter of 1998, these products were marketed
under the brand name "Sedona Spa" and, in connection  with such change,  certain
modifications  to the product line were  implemented.  This  resort-based  sales
program includes an upscale line of personal care amenities, in-room gift basket
promotions and retail product sales at the ILX Resorts.  Sedona Spa products are
primarily  used by the Company as promotion  incentives to potential  purchasers
who attend the Company's  sales tours and  presentations.  The Company then uses
direct  mail to  market  Sedona  Spa  products  to  resort  customers  and  tour
participants who have previously used the products. Sales of Sedona Spa products
are included in "Income  from land and other,  net" on the  Company's  financial
statements  and, to date, have not resulted in a material amount of net revenues
or profits to the  Company.  The Company has not in the past and does not intend
in the  future to devote a  significant  portion  of its  resources  to sales of
Sedona Spa products. The Company has announced its intention to spin-off its 80%
ownership in Sedona  Worldwide  Incorporated to the  shareholders of ILX and has
filed a Registration  Statement on Form 10-SB for the proposed spin-off with the
Securities and Exchange Commission.  The Form 10-SB became effective by lapse of
time on January 3, 1999 and, as a result, Sedona Worldwide Incorporated became a
reporting company under the Securities and Exchange Act of 1934 as of that date.
However,  the SEC is currently  reviewing the  Registration  Statement as of the
date of this filing.

         LAND SALES. Since l993, the Company has also received revenues from the
sale of primarily  unimproved real property.  These  operations  originated as a
result of the  Company's  acquisition  of its wholly owned  subsidiary,  Genesis
Investment Group, Inc. ("Genesis"),  in November 1993. The sale of real property
is not a core  business  function for the Company and, as such,  the Company has
not  historically and does not intend in the future to devote a material portion
of its  resources  to these  operations.  Typically,  the Company has sold these
assets as subdivided lots or large  unimproved  parcels.  The Company intends to
sell  substantially  all of the  remaining  assets  during  the next  twelve  to
twenty-four  months,  although there can be no assurance that it will be able to
sell these assets at attractive  prices, if at all, during this time.  Following
the sale of these  assets,  management  does not expect to engage in the sale of
real property.

         RESALE OPERATIONS. In June 1998, the Company acquired a 51% interest in
Timeshare  Resale  Brokers,  Inc.  ("TRBI"),  an Arizona  company engaged in the
resale of Vacation  Ownership  Interests on behalf of consumers and others,  for
which it  earns a  commission  upon  sale.  The  operation  is based in  Sedona,
Arizona,  and while the Company  anticipates  the possibility of expanding these
operations to additional  vacation  destinations  and offering a resale multiple
listing service to other resale  companies,  to date the operations of TRBI have
not been material to the Company.

PARTICIPATION IN EXCHANGE NETWORKS

         The Company  believes  that  consumers are more likely to purchase from
its  inventory  of Vacation  Ownership  Interests  as a result of the  Company's
participation in the Vacation  Ownership  Interest exchange networks operated by
RCI and II, the leading exchange network operators. In a 1995 study sponsored by
the Alliance  for  Timeshare  Excellence  and the  American  Resort  Development
Association,  exchange opportunity was cited by purchasers of interval interests
as one of the  most  significant  factors  in  their  decision  to  purchase  an
interest.  Membership in RCI or II allows ILX Owners to exchange in a particular
year their  occupancy  right in the unit in which they own a Vacation  Ownership
Interest for an occupancy  right at the same time or a different time in another
participating  resort,  based upon  availability  and the  payment of a variable
exchange  fee.  A  participating  ILX Owner  may  exchange  his or her  Vacation
Ownership  Interest for an occupancy  right in another  participating  resort by
listing the Vacation  Ownership  Interest as available with the exchange network
operator and by requesting occupancy at another participating resort, indicating
the particular  resort or geographic  area to which the owner desires to travel,
the size of the unit desired and the period  during which  occupancy is desired.
The  exchange  network  assigns  a  rating  to each  listed  Vacation  Ownership
Interest, based upon a number of factors, including the location and size of the
unit,  the  quality of the resort  and the period of the year  during  which the
Vacation Ownership  Interest is available,  and attempts to satisfy the exchange
request by providing an occupancy right in another Vacation  Ownership  Interest
with a similar rating.  Approximately 85% of the Vacation Ownership Interests at
the ILX  Resorts  qualify as "red  time,"  the  highest  demand  classification,
thereby increasing the exchange opportunities available to ILX Owners. If RCI or
II is unable to meet the  member's  initial  request,  the network  operator may
suggest alternative  resorts,  based on availability.  In addition,  ILX's Owner
Services  Department has established  arrangements  with additional  resorts and
smaller  exchange  networks through which it offers exchange  opportunities  and
discounted vacation getaways to ILX Owners. The Company believes that its direct
participation in the exchange process,  coupled with these additional  services,
provides  ILX  with a  competitive  advantage  and  tends to  increase  customer
satisfaction.

COMPETITION

         ILX's  Vacation  Ownership  Interest  plans  compete  both  with  other
Vacation  Ownership  Interest  plans  as well  as  hotels,  motels,  condominium
developments  and  second  homes.  ILX  considers  the  direct   competitors  of
individual resorts to also include alternative accommodations, including hotels,
motels, bed-and-breakfasts and small vacation ownership operators located within

                                       145
<PAGE>
the immediate geographic vicinity of such resort. This is particularly true with
respect  to its CARs that tend to attract  purchasers  whose  decision  to buy a
Vacation Ownership Interest is likely to be influenced by the convenience of the
resort to their principal residence.

         The Vacation Ownership  Interest industry  historically has been highly
fragmented  and  dominated by a very large  number of local and regional  resort
developers and operators,  each with limited portfolios.  More recently, many of
the  world's  most  widely-recognized  lodging,  hospitality  and  entertainment
companies  have begun to develop and sell  vacation  ownership  interests  under
their brand names,  including Marriott  Ownership Resorts,  Walt Disney Company,
Hilton Hotels Corporation,  Hyatt Corporation, Four Seasons Hotels & Resorts and
Promus Hotel Corporation.  In addition, other publicly-traded  companies such as
Sunterra  Resorts,  Fairfield  Communities,   Inc.,  Silverleaf  Resorts,  Inc.,
Trendwest  Resorts,  Inc.,  Bluegreen  Corporation and Vistana,  Inc.  currently
compete or may compete in the future with the Company. Furthermore,  significant
competition  exists in other markets in which the Company currently  operates or
is developing  vacation ownership resorts.  Many entities with which the Company
competes have significantly greater access to financial, sales and marketing and
other  resources  than  those of the  Company  and may be able to grow at a more
rapid rate or more profitably as a result. Management anticipates competition to
increase in the future as a result of  consolidation  in the vacation  ownership
industry.  There  can  be  no  assurance  that  the  Company  will  be  able  to
successfully compete with such companies.

GOVERNMENTAL REGULATION

         GENERAL.  The Company's marketing and sales activities and other resort
operations are subject to extensive regulation by the federal government and the
states in which the  Company's  resorts are  located  and in which its  Vacation
Ownership  Interests  are marketed and sold.  Federal  legislation  to which the
Company is or may be subject includes the Federal Trade Commission Act, the Fair
Housing Act, the  Truth-in-Lending  Act, the Real Estate  Settlement  Procedures
Act, the Equal Credit Opportunity Act, the Interstate Land Sales Full Disclosure
Act, the Telemarketing and Consumer Fraud and Abuse Prevention Act and the Civil
Rights Acts of 1964, 1968 and 1991. Many states have adopted legislation as well
as  specific  laws and  regulations  regarding  the sale of  Vacation  Ownership
Interests.  The laws of most  states,  including  Arizona,  require a designated
state authority to approve a detailed offering statement  describing the Company
and all material aspects of the resort and sale of Vacation Ownership  Interests
at such resort. In addition,  the laws of most states in which the Company sells
Vacation  Ownership  Interests  grant  the  purchaser  of a  Vacation  Ownership
Interest  the right to  rescind a  contract  of  purchase  at any time  within a
statutory  rescission  period.  Furthermore,  most  states have other laws which
regulate the Company's  activities,  such as real estate licensure laws,  travel
sales licensure laws,  anti-fraud  laws,  telemarketing  laws,  prize,  gift and
sweepstakes  laws, and labor laws.  The Company  believes that it is in material
compliance  with all  applicable  federal,  state,  local and  foreign  laws and
regulations to which it is currently subject.

         ENVIRONMENTAL  MATTERS.  Under  applicable  federal,  state  and  local
environmental  laws and regulations,  a current or previous owner or operator of
real estate may be required to  investigate,  remediate and remove  hazardous or
toxic  substances at such property,  and may be held liable for property  damage
and for investigation, remediation and removal costs incurred by such parties in
connection  with the  contamination.  Such laws typically  impose such liability
without  regard to whether the owner or operator  knew of or caused the presence
of the  contaminants,  and the liability under such laws has been interpreted to
be joint and  several  unless the harm is  divisible  and there is a  reasonable
basis for allocation of  responsibility.  The costs  associated  with compliance
with such  regulations may be substantial,  and the presence of such substances,
or the failure to properly  remediate the  contamination  on such property,  may
adversely affect the owner's or operator's ability to sell or rent such property
or to borrow  against such property as  collateral.  Persons who arrange for the
disposal  or  treatment  of  hazardous  or toxic  substances  at a  disposal  or
treatment facility also may be liable for the costs of removal or remediation of
a release  of  hazardous  or toxic  substances  at such  disposal  or  treatment
facility,  whether or not such facility is owned or operated by such person.  In
addition,  some  environmental  laws create a lien on the  contaminated  site in
favor of the government  for damages and costs it incurs in connection  with the
contamination. Finally, the owner or operator of a site may be subject to common
law  claims  by  third  parties  based  on  damages  and  costs  resulting  from
environmental  contamination  emanating  from a site.  In  connection  with  its
ownership and operation of its properties, the Company may be potentially liable
for such costs.

         The Company does not always conduct Phase I  environmental  assessments
at the ILX Resorts,  properties  under  development  and  properties  subject to
acquisition. Because many of the Company's resorts are typically found in remote
locations,  it  does  not  consider  the  risks  of  environmental   liabilities
significant  enough to warrant the  performance  of Phase I assessments  at such
locations. Failure to obtain such reports may result in the Company acquiring or
developing  unusable  property or assuming certain  liabilities which could have
been avoided if the Company had the information  typically discovered in a Phase
I report. However, when appropriate, the Company has in the past and will in the
future obtain Phase I reports.  To date, the Company has obtained  environmental
reports with respect to three of the ILX Resorts. In addition,  the Company does
conduct significant  in-house due diligence prior to the acquisition of any real
property interests.  To date, the Company's investigation of its properties have
not revealed any environmental  liability that the Company believes would have a
material  adverse  effect  on  the  Company,  its  business,  assets,  financial
condition  or  results  of  operations,  nor is the  Company  aware  of any such
material environmental liability.

                                       16
<PAGE>
         The Company  believes  that its  properties  are in  compliance  in all
material  respects  with all  federal,  state and  local  laws,  ordinances  and
regulations  regarding  hazardous or toxic substances.  The Company has not been
notified by any governmental  authority or any third party, and is not otherwise
aware, of any material  noncompliance,  liability or claim relating to hazardous
or toxic substances or petroleum  products in connection with any of its present
properties.

         OTHER  REGULATIONS.  Under  various  state and federal  laws  governing
housing  and places of public  accommodation,  the  Company is  required to meet
certain  requirements  related to access and use by disabled  persons.  Although
management  believes that the Company's  resorts are substantially in compliance
with present  requirements of such laws, the Company may incur  additional costs
of compliance in connection with the  development of new resorts,  or conversion
or  renovation  of ILX Resorts.  Additional  legislation  may impose  additional
requirements on owners with respect to access by disabled persons. The aggregate
costs  associated with compliance with such regulations are not currently known,
and, while such costs are not expected to have a material effect on the Company,
such costs could be  substantial.  Limitations or restrictions on the completion
of certain renovations may limit application of the Company's growth strategy in
certain instances or reduce profit margins on the Company's operations.

EMPLOYEES

         As of December 31, 1998, the Company had  approximately  790 employees,
of which  approximately  540  were  employed  on a  full-time  basis  (including
approximately  130  employed  on a  full-time  equivalent  basis of 28 hours per
week).  The Company  believes  relations with its employees are good and none of
its employees are represented by labor unions.

INSURANCE

         The Company carries  comprehensive  liability,  business  interruption,
title,  fire and storm  insurance  with respect to the ILX Resorts,  with policy
specifications,  insured limits and deductibles  customarily carried for similar
properties which the Company believes are adequate.  There are, however, certain
types of losses  (such as  losses  caused by floods or acts of war) that are not
generally  insured  because  they are  either  uninsurable  or not  economically
insurable. Should an uninsured loss or a loss in excess of insured limits occur,
the  Company  could  lose  its  capital  invested  in a  resort,  as well as the
anticipated  future revenues from such resort and would continue to be obligated
on any mortgage  indebtedness or other obligations related to the property.  Any
such loss could have a material adverse effect on the Company.

CORPORATE HEADQUARTERS

         The  Company  leases  5,444  square feet for its  corporate  offices in
Phoenix, Arizona, under a lease which expires on January 31, 2002.

ITEM 3. LEGAL PROCEEDINGS

         A dispute has arisen between the general  contractor,  Summit Builders,
and the Company's wholly owned subsidiary,  VCA Tucson Incorporated with respect
to amounts owing under the  guaranteed  maximum price  contract  relating to the
construction  of VCA-Tucson.  Jeffrey C. Stone dba Summit  Builders  has filed a
demand for  arbitration  with the  American  Arbitration  Association,  claiming
damages of $1,763,084.77. The Company is contesting the claim vigorously and has
filed a  counterclaim  in the amount of  $2,372,427.  The Company has obtained a
payment bond in the amount of $2,645,227.15 in accordance with the provisions of
Arizona law. In February 1999, the parties entered into a stipulation  agreement
under which Summit Builders reduced certain of its claims totaling $197,239, the
Company  agreed  to  claims  totaling  $226,854,  of which  $116,714  represents
undisputed  change orders previously  approved by the Company,  and both parties
dismissed  fraud claims  previously  sought.  In the event that the  arbitration
results in any  liability to the Company  greater  than amounts  accrued for the
guaranteed maximum price plus approved change orders, such additional  liability
will  increase  the  amount  recorded  as  resort  property  held  for  sale for
VCA-Tucson  and will be  amortized  to cost of sales  prospectively  as Vacation
Ownership Interests are sold.

         A dispute has 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
has filed  suit in the  Superior  Court of  Arizona  seeking  total  payment  of
$154,720.48  plus  interest  and  attorneys'  fees.  The  Company is  vigorously
contesting  the claim and believes the matter will be resolved for less than the
settlement  previously agreed to by Bowne prior to its institution of litigation
and that the  Company  will  recover  its  attorneys'  fees and  other  costs of
litigation.

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

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None

                                       17
<PAGE>
                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         The following table sets forth, for the periods indicated, the range of
high and low sales prices for the Common Stock,  after giving retroactive effect
to the  one-for-five  reverse stock split (the "Reverse Stock Split"),  declared
effective by the Company on January 12, 1998. The  information is as reported by
the Nasdaq SmallCap  Market or the American Stock  Exchange.  Since February 11,
1998, the Common Stock has been listed on the American Stock Exchange.  Prior to
February  11,  1998,  it had been traded on the Nasdaq  SmallCap  Market.  As of
December 31, 1998, the Common Stock was held by  approximately  1,075 holders of
record. No dividends on the Common Stock have been declared by the Company since
inception  and none are  anticipated  in the  foreseeable  future.  Dividends on
Common Stock are subordinate to dividends  payable on the Company's Series A and
Series C Preferred Stock.
                                                         COMMON STOCK
                                                       ---------------
                                                        HIGH       LOW
                                                        ----       ---
          YEAR ENDED DECEMBER 31, 1997
                 First Quarter                         $6.88      $5.00
                 Second Quarter                         6.88       3.13
                 Third Quarter                          8.44       3.91
                 Fourth Quarter                         8.75       5.15
          YEAR ENDED DECEMBER 31, 1998
                 First Quarter                         $7.25      $4.38
                 Second Quarter                         7.25       5.69
                 Third Quarter                          5.88       1.88
                 Fourth Quarter                         2.94       1.75

ITEM 6. SELECTED CONSOLIDATED FINANCIAL INFORMATION

         The selected  consolidated  historical financial  information set forth
below for the five years  ended  December  31,  1998 has been  derived  from the
consolidated  financial  statements  of the Company  which have been restated to
give effect to the Reverse Stock Split.

         The  Selected  Consolidated  Financial  Information  should  be read in
conjunction  with  the  Consolidated  Financial  Statements  and  notes  thereto
included  herein,  and  "Management's   Discussion  and  Analysis  of  Financial
Condition and Results of Operations."

                                                  DECEMBER 31,
                                 ---------------------------------------------
                                 1994       1995     1996       1997      1998
                                 ----       ----     ----       ----      ----
                                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
Revenues                        $27,881   $30,849   $31,581   $36,411   $36,745
Net income                        2,148       625     1,051     1,668        62
Net income per share - basic        .86       .24       .38       .60       .00
Net income per share - diluted      .83       .24       .37       .59       .00
Total assets                     28,403    37,753    41,275    43,722    51,997
Notes payable                     7,332    13,528    16,434    22,051    23,002
Shareholders' equity             12,957    13,775    15,175    16,621    25,764

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
        AND RESULTS OF OPERATIONS

         THE  FOLLOWING  DISCUSSION  OF THE  COMPANY'S  FINANCIAL  CONDITION AND
RESULTS OF OPERATIONS INCLUDES CERTAIN FORWARD-LOOKING  STATEMENTS. WHEN USED IN
THIS FORM 10-K, 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.

                                       178
<PAGE>
OVERVIEW

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

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

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

RESULTS OF OPERATIONS

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

                                                      YEAR ENDED DECEMBER 31,
                                                    --------------------------
                                                    1996       1997       1998
                                                    ----       ----       ----
  As a percentage of total timeshare revenues:
    Sales of Vacation Ownership Interests            62.2%      65.9%      61.2%
    Resort operating revenue                         34.7%      30.0%      33.2%
    Interest income                                   3.1%       4.1%       5.6%
                                                  -------    -------    -------
    Total timeshare revenues                        100.0%     100.0%     100.0%
                                                  =======    =======    =======
  As a percentage of sales of Vacation
   Ownership Interests:
    Cost of Vacation Ownership Interests sold        15.8%      13.4%      13.9%
    Sales and marketing                              53.4%      57.9%      68.0%
    Provision for doubtful accounts                   3.0%       2.9%       3.0%
    Contribution margin percentage from sale
     of Vacation Ownership Interests (1)             27.8%      25.7%      15.2%

  As a percentage of resort operating revenue:
    Cost of resort operations                        95.1%      95.9%      97.3%

  As a percentage of total timeshare revenues:
    General and administrative                        7.3%       8.2%       9.2%
    Depreciation and amortization                     1.5%       1.3%       1.0%
    Timeshare operating income                       13.4%      12.9%       5.6%

  Selected operating data:
  Vacation Ownership Interests sold (2)(3)          1,562      1,660      1,485
    Average sales price per Vacation Ownership
      Interest sold (excluding revenues from
      Upgrades) (2)                               $11,963    $12,656    $13,013
    Average sales price per Vacation Ownership
      Interest sold (including revenues from
      Upgrades) (2)                               $12,573    $14,446    $15,137
- ----------

(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)  Consists of an  aggregate  of 2,320,  2,512 and 2,303  biennial  and annual
     Vacation  Ownership  Interests for the years ended December 31, 1996,  1997
     and 1998, respectively.

                                       19
<PAGE>
COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO DECEMBER 31, 1998

         Sales of Vacation Ownership  Interests  decreased 6% or $1.5 million in
1998 to $22.5 million from $24.0 in 1997. The decrease  reflects both a decrease
in tour flow in the Sedona and South Bend sales offices and a lower closing rate
in the Sedona  sales  office.  Upgrade  revenue,  included  in sales of Vacation
Ownership  Interests,  increased 3% from $3.0 million in 1997 to $3.1 million in
1998. The average sales price per Vacation  Ownership  Interest sold  (including
Upgrades)  increased 4.8% from $14,446 in 1997 to $15,137 in 1998 as a result of
increased sales prices.

         The number of Vacation  Ownership  Interests sold decreased  10.5% from
1,660 in 1997 to 1,485 in 1998.  The average sales price per Vacation  Ownership
Interest  sold  (excluding  Upgrades)  increased  2.8% from  $12,656  in 1997 to
$13,013 in 1998.  Sales of Vacation  Ownership  Interests in 1998 included 1,637
biennial Vacation Ownership  Interests (counted as 819 annual Vacation Ownership
Interests)  and 666  annual  Vacation  Ownership  Interests  compared  to  1,705
biennial  Vacation  Ownership  Interest  sales  (counted as 853 annual  Vacation
Ownership  Interests) and 807 annual Vacation  Ownership  Interests in 1997. The
increase  in average  price per  Vacation  Ownership  Interest  sold  (excluding
Upgrades)  in 1998  resulted  from  increased  prices  related  to the June 1998
introduction of a new product,  Premiere  Vacation Club.  Premiere Vacation Club
members  may use  their  time at any of the ILX  Resorts,  and enjoy day use and
food, beverage and other discounts at any ILX Resort. The Company charges higher
prices for the greater flexibility and benefits Premiere Vacation Club offers.

         Resort  operating  revenues  increased 11.9% or $1.3 million from $10.9
million in 1997 to $12.2 million in 1998 as a result of increased  occupancy and
the opening of VCA-Tucson in July 1998. The cost of resort operations  increased
13.3% or $1.4 million from $10.5  million in 1997 to $11.9  million in 1998 as a
result of costs related to increased  occupancy  and the opening of  VCA-Tucson.
The increase in cost of resort  operations as a percentage  of resort  operating
revenue  from  95.9% in 1997 to 97.3% in 1998  reflects  the  start-up  costs of
VCA-Tucson as well as initial lower occupancy of this new property.

         The 36.4% increase in interest income from $1.5 million in 1997 to $2.1
million in 1998 is a result of the  increased  Customer  Notes  retained  by the
Company and  increases in interest  rates charged by the Company on its Customer
Notes.  The Company has sought to increase the  percentage of Customer  Notes it
retains   (hypothecates)  and  borrows  against,   rather  than  sells,  thereby
benefiting  from the interest  spread  between the  customer  rate and the lower
Company borrowing rate.

         Interest  expense  is  comparable  between  years in  spite of  greater
hypothecation  borrowings  because of reductions in other notes payable from the
proceeds of the Company's follow-on offering in the second quarter of 1998.

         Cost of Vacation  Ownership  Interests sold as a percentage of Vacation
Ownership Interest sales increased from 13.4% in 1997 to 13.9% in 1998 due to an
increase in the sales mix of purpose-built  VCA facilities,  which have a higher
cost basis than  acquired  resorts.  Sales of Vacation  Ownership  Interests  in
VCA-Tucson commenced in mid-1997, with the first full year of sales in 1998.

         Sales and  marketing  as a  percentage  of sales of Vacation  Ownership
Interests  increased to 68.0% in 1998 compared to 57.9% in 1997 due primarily to
reduced  closing  rates at the Sedona  sales  office and to low tour flow to the
South Bend sales  office,  coupled  with high  marketing  costs,  as the Company
pursued  start-up of alternative  marketing  approaches to generate tours to the
South Bend sales office. Tours to this office had previously been produced by an
outside vendor who was terminated due to unethical business practices.

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

         General and administrative  expenses increased 13.3% to $3.4 million in
1998 from $3.0 million in 1997. General and administrative expenses increased to
9.2% as a percentage of total  timeshare  revenues in 1998 from 8.2% in 1997 due
to an increase in payroll expense, professional fees and automation, in part due
to the  infrastructure  necessary for the  introduction  and support of Premiere
Vacation Club.

         In December 1997, the Company sold its general partnership  interest in
Lomacasi Cottages resulting in a non-recurring gain of $356,000.

         The  decrease  in minority  interests  from 1997 to 1998  reflects  the
buyout by the Company of the Los Abrigados Partners Limited  Partnership ("LAP")
minority interest in August 1997.

                                       20
<PAGE>
COMPARISON OF YEAR ENDED DECEMBER 31, 1996 TO THE YEAR ENDED DECEMBER 31, 1997

         Sales of Vacation Ownership  Interests  increased 22.1% or $4.4 million
in 1997 to $24.0  million  from $19.6 in 1996.  The  increase  reflects  both an
increase in sales prices and an expanded  marketing program whereby existing ILX
Owners were  offered an  opportunity  to purchase an Upgrade.  Upgrade  revenue,
included  in sales of Vacation  Ownership  Interests,  increased  200% from $1.0
million in 1996 to $3.0  million in 1997.  The average  sales price per Vacation
Ownership  Interest sold  (including  Upgrades)  increased 14.9% from $12,573 in
1996 to $14,446 in 1997 as a result of increased sales prices and the additional
Upgrade sales. Upgrades generally do not involve the sale of additional Vacation
Ownership  Interests  (merely  their  exchange)  and,  therefore,  such Upgrades
increase the average sales price per Vacation Ownership Interest sold.

         The number of Vacation  Ownership  Interests  sold  increased 6.3% from
1,562 in 1996 to 1,660 in 1997.  The average sales price per Vacation  Ownership
Interest  sold  (excluding  Upgrades)  increased  5.8% from  $11,963  in 1996 to
$12,656 in 1997.  Sales of Vacation  Ownership  Interests in 1997 included 1,705
biennial Vacation Ownership  Interests (counted as 853 annual Vacation Ownership
Interests)  and 807  annual  Vacation  Ownership  Interests  compared  to  1,517
biennial  Vacation  Ownership  Interest  sales  (counted as 759 annual  Vacation
Ownership  Interests) and 803 annual Vacation  Ownership  Interests in 1996. The
increase  in average  price per  Vacation  Ownership  Interest  sold  (excluding
Upgrades) in 1997  resulted  both from  increased  prices and from the Company's
increased  sales of biennial  Vacation  Ownership  Interests (the sales price of
which is more than  one-half  of an annual  Vacation  Ownership  Interest  sales
price).

         Resort operating  revenues and cost of resort operations are comparable
between the two periods.

         The  51.4%  increase  in  interest  income  from  $997,500  in  1996 to
$1,510,208  in 1997 is a result of  increased  Customer  Notes  retained  by the
Company and an increase in interest rates charged by the Company on its Customer
Notes, effective July 1997.

         Cost of Vacation  Ownership  Interests sold as a percentage of Vacation
Ownership  Interest  sales  decreased from 15.8% in 1996 to 13.4% in 1997 due to
the increased sales of biennial Vacation Ownership Interests (which have a lower
cost of sales  percentage  than an annual  Vacation  Ownership  Interest)  and a
larger amount of Upgrade sales in 1997.

         Sales and  marketing  as a  percentage  of sales of Vacation  Ownership
Interests  increased  to  57.9%  in 1997  compared  to  53.4% in 1996 due to (i)
increased costs of generating tours to ILX Resorts in 1997, (ii) increased costs
from the opening of a new sales office in Tempe in 1997,  (iii)  increased costs
from the opening of a Tucson sales office in 1997 and (iv)  recognition  in 1996
of benefits from premiums  issued to potential  customers in prior periods which
expired without  redemption.  Increases in costs of generating  tours in 1997 is
due in  part to the  trial  of  several  new  marketing  strategies  which  were
determined  ineffective  and were therefore  terminated in July and August 1997.
Additionally,  the Tempe sales office was not  retained  beyond the trial period
(April-July 1997) due to high marketing costs and low closing rates.

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

         General and administrative  expenses increased 30.4% to $3.0 million in
1997 from $2.3 million in 1996. General and administrative expenses increased to
8.2% as a percentage of total  timeshare  revenues in 1997 from 7.3% in 1996 due
to an increase in payroll expense, professional fees and rent expense.

         In December 1997, the Company sold its general partnership  interest in
Lomacasi Cottages resulting in a non-recurring gain of $356,000.

         The decrease in minority  interests  from 1996 to 1997 reflects (i) the
buyout by the  Company  of the LAP  minority  interest  in August  1997 and (ii)
reduced LAP resort income.

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.  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 necessary to provide sufficient
cash available to fund its normal operations.

                                       21
<PAGE>
         Cash provided by financing activities increased to $9.8 million in 1998
from  $3.4  million  in  1997  and  from a use of cash of $7  million  in  1996,
reflecting the follow-on  public  offering of 1.6 million shares of common stock
in April 1998 for proceeds net of offering  costs of $9.4  million.  The Company
used a portion of the proceeds to reduce notes payable and  negotiated in excess
of $40 million in lines of credit against consumer notes receivable at favorable
borrowing rates, consistent with its intent to retain more of its consumer notes
receivable and borrow against such notes,  thereby  earning the interest  spread
between the consumer rate and the lower borrowing rate.

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

         At December 31, 1998,  the Company,  excluding its Genesis  subsidiary,
had net operating loss ("NOL")  carryforwards  of $4.3 million,  which expire in
2001 through 2012. At December 31, 1998,  Genesis had federal NOL  carryforwards
of $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 Code imposes additional limitations on
the  utilization of NOLs by a corporation  following  various types of ownership
changes  which result in more than a 50% change in  ownership  of a  corporation
within a  three-year  period.  Such  changes  may result  from new Common  Stock
issuances  by the Company or changes  occurring  as a result of filings with the
Securities  and Exchange  Commission of Schedules 13D and 13G by holders of more
than 5% of the Common Stock, whether involving the acquisition or disposition of
Common Stock. If such a subsequent change occurs, the limitations of Section 382
would  apply  and may  limit or deny the  future  utilization  of the NOL by the
Company, which could result in the Company paying substantial additional federal
and state taxes. See Note 8 of Notes to Consolidated Financial Statements.

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 in
1996,  1997  and  1998  was  $3.5  million,   $6.5  million  and  $4.8  million,
respectively.  Cash used in investing  activities decreased $1.7 million in 1998
compared to 1997, due to the 1997 purchase of the LAP minority  interest,  which
included a cash payment of approximately  $820,000,  and due to a reduction from
1997 purchases of property and equipment.

         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.  Cash used in
operating  activities  in 1998 was $5.1 million as compared to cash  provided by
operating  activities of $2.8 million in 1997  reflecting the cost of completion
of  VCA-Tucson in 1998.  The  construction  and  furnishing of this facility was
funded by a construction note and lease financing.  The Company intends to build
twelve  additional  cabins  at  Kohl's  Ranch in  1999,  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.

CREDIT FACILITIES AND CAPITAL

         At December  31,  1998,  the Company  had  agreements  with a financial
institution for  commitments  totaling $20 million under which the Company could
sell certain of its Customer  Notes.  In March 1999, the Company  entered into a
new agreement which increased the commitment amount to $40 million,  reduced the
purchase rate and expanded the scope to include  Customer  Notes  generated from
sales of Vacation Ownership  Interests in additional ILX properties and Premiere
Vacation  Club.  The  agreements  provide  for sales on a recourse  basis with a
percentage of the amount sold held back by the respective financial  institution

                                       22
<PAGE>
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 December 31, 1998, $7.8 million of the $20 million
in commitments 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% to prime plus 3% and
expire  at  various  dates  from  1998  through  2000.  At  December  31,  1998,
approximately $37 million is available under these commitments.

         In April 1998, the Company sold,  through a public offering,  1,400,000
shares of its common stock at a price of $6.75;  EVEREN  Securities,  Inc.,  the
underwriter  of the  offering,  also  exercised  its  overallotment  option  and
purchased an additional  200,000 shares at a price of $6.75,  for total proceeds
of $10,800,000.  Proceeds of the offering,  net of the costs of the underwriting
(including  a  7%  underwriting   discount,   professional  fees,  printing  and
promotional costs totaling $1,405,711), were used to reduce debt and for working
capital.

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

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

OTHER

         In June 1998, the Company acquired 1,500 one-week, 25-year right-to-use
Vacation  Ownership  Interests  to be  constructed  on land  adjacent  to a full
service resort in San Carlos,  Mexico.  Such Vacation  Ownership  Interests were
contributed   to  the   Company's   Premiere   Vacation  Club  in  exchange  for
participation  in the  profits of  Premiere  Vacation  Club as  provided  in the
agreement.  In January 1999, the Vacation Ownership  Interests were annexed into
Premiere  Vacation Club, with Premiere Vacation Club members having the right to
use the full service resort pending completion of construction.

SEASONALITY

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

YEAR 2000 ISSUES

         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  $60,000 and estimates  additional  future costs of  approximately

                                       23
<PAGE>
$40,000,  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 is in the process of developing 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, and expects to have the
plan complete by August 31, 1999. 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
three most recent  fiscal  years.  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.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         See the  information  set  forth  on Index  to  Consolidated  Financial
Statements appearing on page F-1 of this Report on Form 10-K.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
        AND FINANCIAL DISCLOSURE

         On November  20,  1998,  Deloitte & Touche LLP ("D&T")  resigned as the
principal independent accountants for the Company. D&T delivered its resignation
at a meeting held with the Audit  Committee of the Company's Board of Directors.
Prior to such meeting,  the Audit Committee had determined to terminate D&T as a
result of issues relating to the Company's  evaluation of the quality of service
provided by D&T.

         D&T  advised  the  Audit  Committee  that  it  was  resigning  due to a
disagreement  over the proper treatment of the  extinguishment by the Company of
certain debt. In September  1998,  the Company  prepaid a promissory  note to an
affiliated  party in exchange for the  forgiveness  of $200,000 of the principal
amount of such note. This transaction was reflected as approximately $200,000 of
income in the Company's  income statement for the fiscal quarter ended September
30, 1998.  The nature of this  transaction  was also  disclosed in Note 3 to the
Company's financial  statements for such period. D&T indicated that its view was
that,  because this  transaction  was with a related party,  it should have been
treated as a capital  transaction  under APB 26.  Although the Company  believes
that its treatment of this  extinguishment  of debt is consistent with Paragraph
20 of APB 26, on December 31, 1998, the Company  amended its report on Form 10-Q
for the period  ended  September  30,  1998 to  reflect  the  treatment  of this
transaction as a capital transaction.

         Neither of D&T's reports on the Company's financial  statements for the
last two years contained an adverse opinion or a disclaimer of opinion, nor were
they  qualified  or modified  as to  uncertainty,  audit  scope,  or  accounting
principles.  In addition,  during such periods and the period from  December 31,
1997 until the date of D&T's resignation,  except for the disagreement discussed
in the preceding paragraph,  there were no disagreements or "reportable events",
as contemplated by Item 304(a)(1) (iv) and (v),  respectively,  under Regulation
S-K.

         On December  11,  1998,  the Company  filed an  Amendment  No. 1 to its
Report on Form 8-K dated  November  20,  1998 for the purpose of filing a letter
from D&T in which D&T indicated that it disagreed  with certain  portions of the
foregoing  description of the events related to its  resignation.  Copies of the
Form 8-K and the Amendment thereto are publicly available.

                                       24
<PAGE>
         As reported on the  Company's  Form 8-K filed with the  Securities  and
Exchange  Commission  on February  16,  1999,  on February 8, 1999,  the Company
engaged Hansen,  Barnett & Maxwell, a professional  corporation ("HB&M"), as its
principal  accountant to audit the Company's  financial  statements for the year
ended December 31, 1998. Prior to its engagement,  the Company had not consulted
HB&M with respect to the  application  of  accounting  principles to a specified
transaction or any matter that was the subject of a disagreement or a reportable
event (as described in Item  301(a)(1)(v)  of Regulation  S-K).  The Company has
authorized  D&T to  respond  fully  to  inquiries  of the  successor  accountant
concerning the subject matter of the disagreement discussed above.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Information  in  response  to this Item is set  forth in the  Company's
Definitive  Proxy Statement  relating to the 1999 Annual Meeting of Shareholders
and is incorporated herein by reference.

ITEM 11. EXECUTIVE COMPENSATION

         Information  in  response  to this Item is set  forth in the  Company's
Definitive  Proxy Statement  relating to the 1999 Annual Meeting of Shareholders
and is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         Information  in  response  to this Item is set  forth in the  Company's
Definitive  Proxy Statement  relating to the 1999 Annual Meeting of Shareholders
and is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Information  in  response  to this Item is set  forth in the  Company's
Definitive  Proxy Statement  relating to the 1999 Annual Meeting of Shareholders
and is incorporated herein by reference.

                                       25
<PAGE>
                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)(1)   CONSOLIDATED FINANCIAL STATEMENTS              Page or Method of Filing
         ---------------------------------              ------------------------

     (i)  Consolidated Financial Statements and         Pages F-3 through F-21
          Notes to Consolidated Statements of
          the Registrant, including Consolidated
          Balance Sheets as of December 31,
          1998 and 1997 and Consolidated
          Statements of Operations,
          Shareholders' Equity and Cash
          Flows for each of the three years
          ended December 31, 1998, 1997
          and 1996.

     (ii) Report of Hansen, Barnett & Maxwell,
          a professional corporation                    Page F-2

(a)(2) CONSOLIDATED FINANCIAL STATEMENT SCHEDULES

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

(a)(3) EXHIBITS

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

(b) REPORTS ON FORM 8-K

         The  Company  filed a report on Form 8-K on  November  30,  1998  which
reported the  resignation  of Deloitte & Touche LLP as the  Company's  principal
independent  accountants and filed Amendment No. 1 to that report on Form 8-K on
December 11, 1998 to file as an exhibit a letter  dated  December 8, 1998 to the
Securities  and Exchange  Commission  from  Deloitte & Touche LLP as well as the
Company's  response to such letter.  See "Item 9.  Changes in and  Disagreements
with Accountants on Accounting and Financial Disclosure."

                                       26
<PAGE>
                                   Signatures

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the  undersigned,  thereunto duly  authorized,  on the 28th day of
May, 1999.

                                      ILX Resorts Incorporated,
                                      an Arizona corporation
                                      (Registrant)


                                      By: /s/ Joseph P. Martori
                                         -----------------------------
                                         Joseph P. Martori
                                         Chairman of the Board and
                                         Chief Executive Officer

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

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

/s/ Joseph P. Martori            Chairman of the Board and        May 28, 1999
- ------------------------------   Chief Executive Officer
Joseph P. Martori                (principal executive officer)

/s/ Nancy J. Stone               President, Chief Operating       May 28, 1999
- ------------------------------   Officer and Director
Nancy J. Stone

/s/ Stephen W. Morgan            Senior Vice President and        May 28, 1999
- ------------------------------   Chief Financial Officer
Stephen W. Morgan                (principal financial and
                                 accounting officer)

/s/ Edward S. Zielinski          Executive Vice President         May 28, 1999
- ------------------------------   and Director
Edward S. Zielinski

/s/ Steven R. Chanen             Director                         May 28, 1999
- ------------------------------
Steven R. Chanen

/s/ Joseph A. Leonetti           Director                         May 28, 1999
- ------------------------------
Joseph A. Leonetti

/s/ James W. Myers               Director                         May 28, 1999
- ------------------------------
James W. Myers

/s/ Patrick J. McGroder III      Director                         May 28, 1999
- ------------------------------
Patrick J. McGroder III

                                       27
<PAGE>
                         INDEX TO FINANCIAL STATEMENTS


Independent Auditors' Report                                                 F-2

Financial Statements:

Consolidated Balance Sheets at December 31, 1997  and 1998                   F-3

Consolidated Statements of Operations for the years ended
December 31, 1996, 1997 and 1998                                             F-4

Consolidated Statements of Shareholders' Equity for the
years ended December 31, 1996, 1997 and 1998                                 F-5

Consolidated Statements of Cash Flows for the years ended
December 31, 1996, 1997 and 1998                                             F-6

Notes to Consolidated Financial Statements                                   F-7

                                      F-1
<PAGE>
 HANSEN, BARNETT & MAXWELL
 A Professional Corporation
CERTIFIED PUBLIC ACCOUNTANTS

                                                          (801) 532-2200
  MEMBER OF AICPA DIVISION OF FIRMS                     Fax (801) 532-7944
           MEMBER OF SECPS                         345 East Broadway, Suite 200
MEMBER OF SUMMIT INTERNATIONAL ASSOCIATES        Salt Lake City, Utah 84111-2693


                          INDEPENDENT AUDITORS' REPORT


Shareholders of ILX Resorts Incorporated

We have  audited  the  accompanying  consolidated  balance  sheet of ILX Resorts
Incorporated and  Subsidiaries  (the "Company") as of December 31, 1998 and 1997
and the related consolidated statements of operations, shareholders' equity, and
cash flows for each of the three years in the period  ended  December  31, 1998.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of the Company at
December 31, 1998 and 1997 and the results of its  operations and its cash flows
for each of the three years in the period ended  December 31, 1998 in conformity
with generally accepted accounting principles.


                                                     HANSEN, BARNETT & MAXWELL

Salt Lake City, Utah
May 13, 1999


                                      F-2
<PAGE>

                    ILX RESORTS INCORPORATED AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS
                                                            December 31,
                                                        1997            1998
                                                   ------------    ------------
Cash and cash equivalents                          $  3,226,038    $  3,196,710
Notes receivable, net (Notes 2, 6, 9 and 13)         15,861,621      19,559,396
Resort property held for Vacation Ownership
 Interest sales (Notes 2, 3, 9 and 17)               14,666,658      20,834,225
Resort property under development (Notes 5 and 9)     2,943,936         485,933
Land held for sale                                    1,557,498       1,593,885
Deferred assets (Note 6)                                289,009         262,877
Property and equipment , net (Notes 7, 9 and 17)      3,472,899       4,006,991
Deferred income taxes (Note 8)                          304,430         268,771
Other assets                                          1,400,224       1,788,470
                                                   ------------    ------------
          TOTAL ASSETS                             $ 43,722,313    $ 51,997,258
                                                   ============    ============

                      LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
 Accounts payable                                  $  2,830,375    $  1,186,088
 Accrued and other liabilities                        2,220,566       2,048,599
 Notes payable (Note 9)                              19,884,479      22,107,444
 Notes payable to affiliates (Notes 10 and 16)        2,166,100         894,078
                                                   ------------    ------------
    Total liabilities                                27,101,520      26,236,209
                                                   ------------    ------------
MINORITY INTERESTS (Note 11)                                 --          (3,271)
                                                   ------------    ------------
COMMITMENTS AND CONTINGENCIES
 (Notes 12 and 18)

SHAREHOLDERS' EQUITY (Notes 13, 14 and 15):
 Preferred stock, $10 par value; 10,000,000
  shares authorized; 380,468 shares issued
  and outstanding liquidation preference
  of $3,804,680                                       1,384,891       1,384,891

 Common stock,  no par value; 30,000,000
  shares authorized; 2,692,433 and 4,332,533
  shares issued (Note 1)                             10,267,667      19,818,183

 Treasury stock, at cost, 103,060 and 339,640
  shares, respectively                                 (652,587)     (1,273,843)

 Additional paid in capital                              79,450         279,450

 Retained earnings                                    5,541,372       5,555,639
                                                   ------------    ------------

    Total shareholders' equity                       16,620,793      25,764,320
                                                   ------------    ------------
        TOTAL LIABILITIES AND
         SHAREHOLDERS' EQUITY                      $ 43,722,313    $ 51,997,258
                                                   ============    ============

                 See notes to consolidated financial statements

                                      F-3
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                             Year Ended December 31,
<TABLE>
<CAPTION>
                                             1996            1997            1998
                                         ------------    ------------    ------------
<S>                                      <C>             <C>             <C>
TIMESHARE REVENUES:
 Sales of Vacation Ownership Interests   $ 19,639,194    $ 23,980,707    $ 22,470,215
 Resort operating revenue                  10,944,533      10,919,831      12,215,791
 Interest income                              997,500       1,510,208       2,059,187
                                         ------------    ------------    ------------
      Total timeshare revenues             31,581,227      36,410,746      36,745,193
                                         ------------    ------------    ------------
COST OF SALES AND OPERATING EXPENSES:
 Cost of Vacation Ownership
    Interests sold                          3,101,023       3,218,850       3,112,550
 Cost of resort operations                 10,406,692      10,473,093      11,884,115
 Sales and marketing                       10,485,847      13,894,731      15,285,515
 General and administrative                 2,304,373       2,974,835       3,377,937
 Provision for doubtful accounts              590,653         702,417         663,666
 Depreciation and amortization                476,467         455,185         369,155
                                         ------------    ------------    ------------
      Total cost of sales and
         operating expenses                27,365,055      31,719,111      34,692,938
                                         ------------    ------------    ------------

Timeshare operating income                  4,216,172       4,691,635       2,052,255

Income from land and other net                 50,304          28,514         126,377
                                         ------------    ------------    ------------
Total operating income                      4,266,476       4,720,149       2,178,632
Gain on sale of property (Note 7)                             356,000
Interest expense (Notes 9 and 10)          (1,975,110)     (2,084,969)     (2,074,139)
                                         ------------    ------------    ------------
Income before income taxes and
   minority interests                       2,291,366       2,991,180         104,493
Income tax (expense) benefit (Note 8)        (678,822)     (1,145,000)        (45,500)
                                         ------------    ------------    ------------
Income before minority interests            1,612,544       1,846,180          58,993

Minority interests (Note 11)                 (561,428)       (178,307)          3,271
                                         ------------    ------------    ------------

NET INCOME                               $  1,051,116    $  1,667,873    $     62,264
                                         ============    ============    ============
NET INCOME PER SHARE (Notes 1 and 4):
 Basic                                   $       0.38    $       0.60    $       0.00
                                         ============    ============    ============
 Diluted                                 $       0.37    $       0.59    $       0.00
                                         ============    ============    ============
</TABLE>
                 See notes to consolidated financial statements

                                      F-4
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                    Preferred Stock          Common Stock
                                 -------------------    ----------------------
                                 Shares       Amount     Shares       Amount
                                 ------       ------     ------       ------
<S>                              <C>       <C>          <C>        <C>
BALANCES, JANUARY 1, 1996        411,483   $1,515,134   2,525,151  $ 9,322,375
Net income
Issuance of common stock                                   74,500      423,875
Exchange of preferred stock
 for common stock                (13,515)     (37,301)      4,505       37,301
Issuance of cumulative shares
 for dividend arrearage                                       702        5,187
Exchange of preferred stock
 for lodging certificates           (824)      (8,240)
Redemption of preferred stock     (5,035)     (50,350)
Payment of dividends             (47,969)     (47,969)
Acquisition of treasury shares
                                 -------   ----------   ---------  -----------
BALANCES, DECEMBER 31, 1996      392,109    1,419,243   2,604,858    9,788,738
Net income
Issuance of common stock                                   83,000      443,681
Exchange of preferred stock
 for common stock                (11,334)     (31,282)      3,778       31,282
Issuance of cumulative shares
 for dividend arrearage                                       797        3,966
Exchange of preferred stock
 for lodging certificates           (307)      (3,070)
Payment of dividends
Acquisition of treasury shares,
 net of reissuances
                                 -------   ----------   ---------  -----------
BALANCES, DECEMBER 31, 1997      380,468    1,384,891   2,692,433   10,267,667
Net income
Issuance of common stock                                1,640,100    9,550,516
Payment of dividends
Acquisition of treasury shares,
 net of reissuances
Gain on extinguishment of note
 payable to affiliate
                                 -------   ----------   ---------  -----------
BALANCES, DECEMBER 31, 1998      380,468   $1,384,891   4,332,533  $19,818,183
                                 =======   ==========   =========  ===========

                                     Treasury Stock      Additional
                                  --------------------    Paid In    Retained
                                  Shares       Amount     Capital    Earnings       Total
                                  ------       ------     -------    --------       -----
BALANCES, JANUARY 1, 1996         (4,000)  $   (25,032)  $ 35,190   $2,927,435   $13,775,102
Net income                                                           1,051,116     1,051,116
Issuance of common stock                                                             423,875
Exchange of preferred stock
 for common stock
Issuance of cumulative shares
 for dividend arrearage                                                 (5,207)          (20)
Exchange of preferred stock
 for lodging certificates                                   4,760                     (3,480)
Redemption of preferred stock                              38,350                    (12,000)
Payment of dividends                                                   (47,969)      (47,969)
Acquisition of treasury shares    (2,000)      (11,504)                              (11,504)
                                --------   -----------   --------   ----------   -----------
BALANCES, DECEMBER 31, 1996       (6,000)      (36,536)    78,300    3,925,375    15,175,120
Net income                                                           1,667,873     1,667,873
Issuance of common stock                                                             443,681
Exchange of preferred stock
 for common stock
Issuance of cumulative shares
 for dividend arrearage                                                 (3,982)          (16)
Exchange of preferred stock
 for lodging certificates                                   1,150                     (1,920)
Payment of dividends                                                   (47,894)      (47,894)
Acquisition of treasury shares,
 net of reissuances              (97,060)     (616,051)                             (616,051)
                                --------   -----------   --------   ----------   -----------
BALANCES, DECEMBER 31, 1997     (103,060)     (652,587)    79,450    5,541,372    16,620,793
Net income                                                              62,264        62,264
Issuance of common stock                                                           9,550,516
Payment of dividends                                                   (47,997)      (47,997)
Acquisition of treasury shares,
 net of reissuances             (236,580)     (621,256)                             (621,256)
Gain on extinguishment of note
 payable to affiliate                                     200,000                    200,000
                                --------   -----------   --------   ----------   -----------
BALANCES, DECEMBER 31, 1998     (339,640)  $(1,273,843)  $279,450   $5,555,639   $25,764,320
                                ========   ===========   ========   ==========   ===========
</TABLE>
                 See notes to consolidated financial statements

                                      F-5
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             Year Ended December 31,
<TABLE>
<CAPTION>
                                                              1996           1997             1998
                                                           -----------    -----------    ------------
<S>                                                        <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income                                                $ 1,051,116    $ 1,667,873    $     62,264
 Adjustments to reconcile net income to
  net cash provided by (used in)
  operating activities:
  Gain on sale of property                                          --       (356,000)             --
  Undistributed minority interest                              531,370        178,307          (3,271)
  Deferred income taxes                                        708,368        874,223          35,659
  Provision for doubtful accounts                              590,653        702,417         663,666
  Depreciation and amortization                                476,467        455,185         369,155
  Amortization of guarantee fees                                72,100         92,250          40,915
  Change in assets and liabilities:
    Decrease (increase) in resort property
     held for Vacation Ownership Interest sales                532,072        580,929      (6,167,567)
    Decrease (increase) in resort property
     under development                                         (90,626)    (1,734,230)      2,458,003
    Decrease (increase) in land held for sale                   (2,309)       (10,005)        (36,387)
    Decrease (increase) in other assets                        356,893        235,356        (406,005)
    Increase (decrease) in accounts payable                     (3,038)       519,775      (1,644,287)
    Increase (decrease) in accrued and other
     liabilities                                               (46,306)      (315,105)         25,860
    Increase (decrease) in due to affiliates                  (200,914)       (82,043)             --
                                                           -----------    -----------    ------------
Net cash provided by (used in) operating activities          3,975,846      2,808,932      (4,601,995)
                                                           -----------    -----------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Notes receivable, net                                      (3,550,886)    (4,534,235)     (4,361,441)
 Decrease (increase) in deferred assets                         66,050        (67,913)        (14,783)
 Purchases of property and equipment, net                      (35,577)    (1,057,852)       (885,488)
 Net cash paid for minority interest                                --       (820,000)             --
                                                           -----------    -----------    ------------
Net cash used in investing activities                       (3,520,413)    (6,480,000)     (5,261,712)
                                                           -----------    -----------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from notes payable                                 5,693,139      9,794,082      15,019,952
 Principal payments on notes payable                        (5,416,266)    (6,058,556)    (12,796,987)
 Principal payments on notes payable to affiliates            (370,625)      (271,187)     (1,113,622)
 Distributions to minority partners                           (937,534)      (140,000)
 Net proceeds from issuance of common stock                    423,875         98,193       9,394,289
 Acquisition of treasury stock and other                       (11,524)          (579)       (621,256)
 Redemption of preferred stock                                 (12,000)
 Preferred stock dividend payments                             (47,969)       (47,894)        (47,997)
                                                           -----------    -----------    ------------
Net cash provided by (used in) financing activities           (678,904)     3,374,059       9,834,379
                                                           -----------    -----------    ------------
NET INCREASE (DECREASE) IN CASH AND
 CASH EQUIVALENTS                                             (223,471)      (297,009)        (29,328)
CASH AND CASH EQUIVALENTS AT
 BEGINNING OF YEAR                                           3,746,518      3,523,047       3,226,038
                                                           -----------    -----------    ------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                   $ 3,523,047    $ 3,226,038    $  3,196,710
                                                           ===========    ===========    ============
SUPPLEMENTAL DISCLOSURE OF NONCASH
 INVESTING AND FINANCING ACTIVITIES:
 Notes payable issued to extinguish
   accrued liabilities                                     $        --    $ 2,400,000              --
 Notes payable assumed by buyer of property
   and equipment                                              (180,000)    (2,143,000)             --
 Notes payable issued or assumed to purchase
   assets or minority interest                               3,080,278      1,975,000              --
 Treasury stock received for sale of property
   and equipment                                                    --       (625,000)             --
 Common stock issued to acquire assets or in
   exchange for indebtedness                                        --        355,000              --
</TABLE>
                 See notes to consolidated financial statements

                                      F-6
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION AND BUSINESS ACTIVITIES

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

REVERSE STOCK SPLIT

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

RESORT PROPERTY HELD FOR VACATION OWNERSHIP INTEREST SALES

         Resort property held for Vacation  Ownership Interest sales is recorded
at the  lower of  historical  cost  less  amounts  charged  to cost of  Vacation
Ownership Interests sold or marketed.  As Vacation Ownership Interests are sold,
the  Company  amortizes  to cost of  sales  the  average  carrying  value of the
property plus  estimated  future  additional  costs  related to  remodeling  and
construction.

         Land held for sale is  recorded at the lower of cost or fair value less
cost to sell,  consistent  with  the  Company's  intention  to  liquidate  these
properties.

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.

PROPERTY AND EQUIPMENT, NET

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

CONSOLIDATED STATEMENTS OF CASH FLOWS

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

                                        YEAR ENDED DECEMBER 31,
                                 --------------------------------------
                                    1996          1997          1998
                                    ----          ----          ----
     Interest paid               $1,746,000    $2,222,000    $2,121,000
     Income taxes paid              723,000        78,000        12,000
     Capitalized interest            95,000       213,000       357,000

                                      F-7
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

ACCOUNTING MATTERS

         In October  1995,  the  Financial  Accounting  Standards  Board  issued
Statement of Financial  Accounting  Standards  (SFAS) No. 123,  "Accounting  for
Stock-Based  Compensation"  ("SFAS  123"),  which was  effective for the Company
beginning January 1, 1996. SFAS 123 requires expanded disclosures of stock-based
compensation  arrangements  with employees and encourages (but does not require)
compensation  cost  to be  measured  based  on the  fair  value  of  the  equity
instrument awarded.  Companies are permitted,  however, to continue to apply APB
Opinion No. 25, which recognizes  compensation cost based on the intrinsic value
of the equity instrument  awarded.  The Company intends to continue to apply APB
Option No. 25 to any future stock options that may be granted to employees.  See
Note 15 for related disclosure.

         In February 1997, the Financial  Accounting Standards Board issued SFAS
No. 129, "Disclosure of Information about Capital Structure" ("SFAS 129"), which
was effective for financial  statements  for periods  ending after  December 15,
1997 and  establishes  standards for  disclosing  information  about an entity's
capital  structure.  SFAS 129 was adopted by the Company in 1997.  There were no
significant effects on the Company's disclosures about its capital structure, as
that term is  defined  in SFAS  129,  in the year  ended  December  31,  1997 or
December 31, 1998.

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
130,  "Reporting  Comprehensive  Income"  ("SFAS 130"),  which was effective for
financial   statements  for  periods  beginning  after  December  15,  1997  and
establishes  standards for reporting and display of comprehensive income and its
components   (revenues,   expenses,   gains  and   losses)  in  a  full  set  of
general-purpose  financial  statements.  The Company  adopted  SFAS 130 in 1998.
There were no items of other  comprehensive  income,  as that term is defined in
SFAS 130, in the year ended December 31, 1997 or December 31, 1998.

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
131, "Disclosure about Segments of an Enterprise and Related Information" ("SFAS
131"), which is effective for fiscal years beginning after December 15, 1997 and
establishes  standards  for the way  that  public  business  enterprises  report
information about operating segments in annual financial statements and requires
that those enterprises  report selected  information about operating segments in
interim financial reports issued to shareholders.  It also establishes standards
for related disclosures about products and services, geographic areas, and major
customers.  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 2000. SFAS No. 133 requires that an
entity  recognize all derivatives as either assets or liabilities in the balance
sheet and measure those  instruments  at fair value.  The standard also provides
specific   guidance  for  accounting  for  derivatives   designated  as  hedging
instruments.  The Company is currently evaluating what impact this standard will
have on its financial statements.

USE OF ESTIMATES

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

RECLASSIFICATIONS

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

                                      F-8
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2. NOTES RECEIVABLE, NET

         Notes receivable consist of the following:
                                                             DECEMBER 31,
                                                      -------------------------
                                                          1997          1998
                                                          ----          ----
         Vacation Ownership Interest notes receivable $14,522,191   $19,683,949
         Holdbacks by financial institutions            4,091,294     3,150,601
         Other receivables                                199,164       199,164
         Allowance for possible credit losses          (2,951,028)   (3,474,318)
                                                      -----------   -----------

                                                      $15,861,621   $19,559,396
                                                      ===========   ===========

         Notes generated from the sale of Vacation Ownership Interests generally
bear  interest at annual rates ranging from 13% to 16% and have terms of five to
ten  years.  The  notes  are  collateralized  by deeds of trust on the  Vacation
Ownership Interests sold.

         At December  31,  1998,  the Company  had  agreements  with a financial
institution for  commitments  totaling $20 million under which the Company could
sell certain of its Customer  Notes.  In March 1999, the Company  entered into a
new agreement which increased the commitment amount to $40 million,  reduced the
purchase rate and expanded the scope to include  Customer  Notes  generated from
sales of Vacation Ownership  Interests in additional ILX properties and Premiere
Vacation  Club.  The  agreements  provide  for sales on a recourse  basis with a
percentage of the amount sold held back by the respective 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 December 31, 1998, $7.8 million of the $20 million
in commitments 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 prime plus 1.5% to prime plus 3% and expire at
various dates from 2002 through 2003. At December 31, 1998,  approximately $37.0
million is available under these commitments.

         At December  31,  1997 and 1998,  the  Company  had  approximately  $24
million and $21 million, respectively, in outstanding notes receivable sold on a
recourse basis.  Portions of the notes  receivable are secured by deeds of trust
on Los Abrigados Resort & Spa ("Los Abrigados"),  Varsity Clubs of America-South
Bend ("VCA-South Bend") and Varsity Clubs of America - Tucson ("VCA-Tucson").

         At December 31, 1998,  notes  receivable in the amount of approximately
$348,203 have been contributed to the Company's Series A Preferred Stock sinking
fund and therefore their use is restricted (Note 13).

         The following  summarizes activity in the allowance for possible credit
losses:

                                                 YEAR ENDED DECEMBER 31,
                                          ------------------------------------
                                             1996         1997         1998
                                             ----         ----         ----
         Beginning balance                $2,410,900   $2,569,997   $2,951,028
         Provision for doubtful accounts     590,653      702,417      663,666
         Amounts written off                (431,556)    (321,386)    (140,376)
                                          ----------   ----------   ----------

         Ending balance                   $2,569,997   $2,951,028   $3,474,318
                                          ==========   ==========   ==========

         The Company  considers  all notes  receivable  past due in excess of 90
days to be delinquent.  At December 31, 1998,  $4.7 million in principal or $3.5
million net of the historical  costs of the  underlying  property which would be
recovered in the event of noncollectibility,  or 12% and 8.9%, respectively,  of
the retained notes and notes previously sold, which are recourse to the Company,
were more than 90 days past due.

         At December 31, 1997 and 1998, the above  allowance  includes  $480,000
and $420,000 respectively, for notes sold with recourse.

                                      F-9
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3. RESORT PROPERTY HELD FOR VACATION OWNERSHIP INTEREST SALES

         Resort property held for Vacation  Ownership Interest sales consists of
the following:
                                                    DECEMBER 31,
                                           ------------------------------
                                               1997               1998
                                               ----               ----
         Premiere Vacation Club            $        --        $ 8,837,747
         VCA-Tucson                                 --          3,922,161
         VCA-South Bend                      4,421,308          2,773,344
         Los Abrigados                       3,826,206          1,884,384
         Golden Eagle Resort                 2,433,410          1,380,103
         Kohl's Ranch Lodge                  2,054,609            758,213
         Roundhouse Resort                     715,305            748,755
         The Inn at Los Abrigados            1,168,320            489,618
         Ventura Resort                         39,000             39,000
         Costa Vida Resort                       8,500                900
                                            ----------        -----------

                                           $14,666,658        $20,834,225
                                           ===========        ===========

         Varsity Clubs of America Incorporated ("Varsity Clubs"), a wholly-owned
subsidiary of ILX,  intends to develop lodging  accommodations  in areas located
near major  university  campuses,  and to market those  lodging  accommodations,
including interval ownership  interests,  to alumni and other sport enthusiasts.
Construction of the second Varsity Clubs  facility,  located near the University
of Arizona,  in Tucson,  commenced in 1997 and was  completed  in July 1998.  At
December  31,  1997 the costs of  construction  to date were  recorded as resort
property under development.

         The Company acquired  approximately  one-half acre of improved property
now known as the Inn at Los Abrigados,  adjacent to Los Abrigados,  in September
1996 for a  purchase  price of  $750,000,  consisting  of a  $185,862  cash down
payment and a $564,138 first deed of trust. The Company made improvements to the
property  through  late  November  1997  when it  commenced  resort  operations.
Vacation Ownership Interest sales began in February 1998.

         In December 1997, the Company  acquired the  development  rights at the
Roundhouse  Resort, an existing 59-unit Vacation  Ownership Interest resort with
approximately  five  acres of  developable  land  located  in  Pinetop/Lakeside,
Arizona.  The purchase  price of $700,000 was financed by the issuance of a note
payable.   The  Company  intends  to  construct  additional  Vacation  Ownership
Interests  on the  property.  The  initial  planning  and  development  for such
expansion began in 1998.

         In January 1998 the Company  recorded in Maricopa  County,  Arizona its
proprietary  Premiere  Vacation Club  Membership  Plan and in May 1998 annexed a
total  of  5,000  Vacation  Ownership  Interests  into  the  Club  and  received
Department of Real Estate  approval in the State of Arizona to commence  selling
Vacation  Ownership  Interests in the Premiere Vacation Club. The 5,000 Vacation
Ownership  Interests annexed into the Club consisted of 1,035 Vacation Ownership
Interests in Los Abrigados Resort & Spa, 265 Vacation Ownership Interests in The
Inn at Los Abrigados,  1,315 Vacation Ownership Interests in Kohl's Ranch Lodge,
565 Vacation Ownership  Interests in Golden Eagle Resort, 695 Vacation Ownership
Interests  in  VCA-South  Bend  and  1,125  Vacation   Ownership   Interests  in
VCA-Tucson.

                                      F-10
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 4. 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

                                                   YEAR ENDED DECEMBER 31,
                                           ------------------------------------
                                               1996        1997          1998
                                               ----        ----          ----
Net income                                 $1,051,116   $1,667,873   $   62,264
Less: Series A preferred stock dividends      (47,969)     (47,894)     (47,997)
      Series C convertible preferred
       stock cumulation share Dividends       (29,047)     (29,052)     (20,828)
                                           ----------   ----------   ----------
Net income available to common
 stockholders - basic                      $  974,100   $1,590,927   $   (6,561)
                                           ==========   ==========   ==========
Weighted average shares of common stock
 outstanding - basic                        2,566,132    2,635,418    3,717,835
                                           ==========   ==========   ==========
Basic net income per share                 $     0.38   $     0.60   $     0.00
                                           ==========   ==========   ==========

                          DILUTED NET INCOME PER SHARE

                                                   YEAR ENDED DECEMBER 31,
                                           ------------------------------------
                                               1996        1997          1998
                                               ----        ----          ----
Net income                                 $1,051,116   $1,667,873   $   62,264
Less: Series A preferred stock dividends      (47,969)     (47,894)     (47,997)
                                           ----------   ----------   ----------
Net income available to common
 stockholders - diluted                    $1,003,147   $1,619,979   $   14,267
                                           ==========   ==========   ==========
Weighted average shares of common
 stock outstanding                          2,566,132    2,635,418    3,717,835
Add: Convertible preferred stock (Series B
      and Series C) dilutive effect           116,827      111,875      110,541
                                           ----------   ----------   ----------
Weighted average shares of common stock
 outstanding - Diluted                      2,682,959    2,747,293    3,828,376
                                           ==========   ==========   ==========
Diluted net income per share               $     0.37   $     0.59   $     0.00
                                           ==========   ==========   ==========

         Stock  options to  purchase  153,200  shares of common  stock at prices
ranging  from $6.25 per share to $8.125 per share were  outstanding  at December
31,  1998 but were not  included  in the  computation  of diluted net income per
share because the options'  exercise prices were greater than the average market
price of common  shares.  These options expire at various dates between 1999 and
2004.

NOTE 5. RESORT PROPERTY UNDER DEVELOPMENT

         Resort property under development  totaling  $2,943,936 at December 31,
1997 was  reclassified to resort property held for Vacation  Ownership  Interest
sales in 1998 upon  completion  of  construction  of Varsity  Clubs of America -
Tucson Chapter. The resort opened to revenue paying guests in July 1998.

NOTE 6. DEFERRED ASSETS

         As part of the acquisition of Los Abrigados,  certain affiliates of the
Company   guaranteed  the  underlying   mortgage  on  the  resort.   As  partial
consideration for their guarantee, the affiliates earned a $780,000 fee. The fee
is  amortized to expense and was payable to the  affiliates  at the rate of $100
per Los Abrigados  Vacation  Ownership  Interest  sold. At December 31, 1997 and
1998, deferred assets included $195,150 and $154,235, respectively, of guarantee
fees, net of accumulated amortization.

         As additional  consideration  for the guarantee,  the  affiliates  were
entitled to receive a  percentage  of certain  amounts  held back on the sale of
notes receivable by a financial  institution as collateral.  The amount was paid
as the amounts held back were collected from the financial institution.

                                      F-11
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 7. PROPERTY AND EQUIPMENT, NET

Property and equipment consists of the following:

                                                         DECEMBER 31,
                                               -------------------------------
                                                   1997                1998
                                                   ----                ----
Land                                           $   379,704         $   379,704
Buildings and improvements                       3,428,956           4,061,056
Leasehold improvements                               5,719              10,261
Furniture and fixtures                             498,645             500,558
Office equipment                                   318,020             330,808
Computer equipment                                 228,812             486,092
Vehicles                                            56,279              56,279
                                               -----------         -----------
                                                 4,916,135           5,824,758
Accumulated depreciation                        (1,443,236)         (1,817,767)
                                               -----------         -----------
                                               $ 3,472,899         $ 4,006,991
                                               ===========         ===========

         In March 1996,  the Company,  through a subsidiary,  became the general
partner  of the  limited  partnership  that owns  Lomacasi  Cottages  in Sedona,
Arizona,  a 5.27-acre  property  approximately  one mile from Los Abrigados.  At
December 31, 1996,  property and  equipment,  net of  accumulated  depreciation,
included $2,162,280 related to Lomacasi Cottages, which served as collateral for
two notes payable aggregating $2,156,842 at December 31, 1996. In December 1997,
the  Company  sold its  general  partner  interest  in  Lomacasi  Cottages  to a
non-affiliated  buyer.  In connection with the sale, the buyer assumed the notes
payable and the Company received as  consideration  100,000 shares of its common
stock valued at $625,000, resulting in a gain on the sale of $356,000.

NOTE 8. INCOME TAXES

         Deferred income tax assets  (liabilities)  included in the consolidated
balance sheets consist of the following:

                                                            DECEMBER 31,
                                                    --------------------------
                                                        1997           1998
                                                        ----           ----
Deferred Tax Assets:
  Nondeductible accruals for uncollectible
    receivables                                     $  983,000      $1,319,000
  Tax basis in excess of book on resort property
    held for Vacation Ownership Interest sales         125,000         215,000
  Deferred startup expenses for tax purposes           181,000          60,500
  Intangible assets capitalized for tax purposes        20,000          24,000
  Minority interest allocation in excess of tax        390,000              --
  Alternative minimum tax credit                       247,000         369,000
  Net operating loss carryforwards                   2,546,000       2,185,000
    Other                                              177,000         231,500
                                                    ----------     -----------
        Total deferred tax assets                    4,669,000       4,404,000
                                                    ----------     -----------
Deferred Tax Liabilities:
  Installment receivable gross profit deferred
    for tax purposes                                (4,288,000)     (4,076,000)
  Tax amortization of loan fees in excess of book      (77,000)        (59,000)
                                                    -----------     -----------
         Total deferred tax liabilities              (4,365,000)     (4,135,000)
                                                    -----------     -----------
    Deferred income taxes                           $   304,000     $   269,000
                                                    ===========     ===========

                                      F-12
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         A  reconciliation  of the income tax expense  (benefit)  and the amount
that would be computed using statutory federal income tax rates is as follows:

                                                   YEAR ENDED DECEMBER 31,
                                             ----------------------------------
                                                1996        1997         1998
                                                ----        ----         ----
Federal, computed on income before minority
 interest and income taxes                   $ 779,000   $1,017,000    $ 35,528
Minority interest                             (191,000)     (60,000)         --
State, computed on income after minority
 interest and before income taxes               91,000      169,000       6,500
Deferred tax adjustment                             --           --          --
Decrease in valuation allowance                     --           --          --
Other                                               --       19,000       3,472
                                             ---------   ----------    --------

Income tax expense (benefit)                 $ 679,000   $1,145,000    $ 45,500
                                             =========   ==========    ========

         The Company reports substantially all Vacation Ownership Interest sales
that it finances on the  installment  method for  Federal  income tax  purposes.
Under the  installment  method,  the Company  does not  recognize  income on the
financed portion of sales of Vacation Ownership Interests, until the installment
payments on customer  receivables  are  received by the Company or the  customer
receivables are sold by the Company.  Interest will 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. The amount of interest expense is not estimable as of December 31, 1998.

         The Company is subject to  Alternative  Minimum Tax ("AMT") as a result
of the  deferred  income that results from the  installment  sales  treatment of
vacation  ownership  interest sales for regular tax purposes.  The AMT liability
creates a deferred tax asset that can be used to offset any future tax liability
from  regular  Federal  income tax.  This  deferred  tax asset has an  unlimited
carryover period.

         In 1994, due to the profitability of Los Abrigados,  the improvement in
the Arizona real estate  market and the  development  of tax  strategies,  which
include the  acquisition  by Genesis of Vacation  Ownership  Interests in resort
properties  that have  historically  been  sold on a  profitable  basis,  it was
concluded  that more likely than not a portion of the Genesis net operating loss
("NOL")  carryforwards  and the remainder of Los Abrigados tax benefits would be
utilized. Accordingly, the valuation allowance was reduced in 1994. In 1995, due
to the continued  expansion and  profitability of Vacation  Ownership  Interests
activity  it was  determined  that the  balance  of the  Genesis  NOLs  would be
utilized and the remaining valuation allowance was eliminated.

         At December 31, 1998,  the Company,  excluding its Genesis  subsidiary,
had NOL carryforwards of approximately $4,264,000,  which expire in 2001 through
2012.  At  December  31,  1998,   Genesis  had  federal  NOL   carryforwards  of
approximately  $1,725,000  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 three year period. Such changes may occur as
a result of new common stock issuances by the Company or changes  occurring as a
result of filings with the Securities  and Exchange  Commissions on Schedule 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 net operating loss by the Company,  which could result in the
Company paying substantial additional federal and state taxes.

                                      F-13
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 9. NOTES PAYABLE

         Notes payable consist of the following:

                                                            December 31,
                                                   ----------------------------
                                                       1997               1998
                                                       ----               ----
Construction note payable,  collateralized by      $3,111,924       $ 5,843,506
deed of trust on VCA-Tucson,  interest at 12%
plus   $100  per   annual   Tucson   Vacation
Ownership Interest sold, due through 2001

Note  payable,   collateralized  by  consumer              --         3,870,383
notes receivable, interest at prime plus 1.5%
(9.25% at December 31, 1998) due through 2007

Obligations   under   capital   leases   with         686,760         1,514,146
interest at 10% (Note 17)

Note  payable,   collateralized  by  deed  of              --         1,500,000
trust, interest at 10%, due through 2003

Note  payable,   collateralized  by  consumer       2,052,473         1,414,837
notes  receivable and deed of trust on Kohl's
Ranch  Lodge,   interest  at  prime  plus  4%
(11.75% at December  31,  1998),  due through
2004

Lines  of  credit   aggregating   $2,000,000,         500,000         1,200,000
interest  at prime  plus  1.5% to prime  plus
2.0%,  due  through  1999  (9.25% to 9.75% at
December 31, 1998)

Note  payable,   collateralized  by  consumer         262,358         1,038,296
notes  receivable,  interest at prime plus 3%
(10.75% at December  31,  1998),  due through
2001

Note payable, collateralized by deed of trust       1,362,120         1,020,000
on Kohl's Ranch Lodge, interest at prime plus
4% (11.75% at December 31, 1998), due through
2000

Note payable, collateralized by deed of trust       1,293,167           991,483
on Los Abrigados, interest at prime plus 2.5%
(10.25% at December  31,  1998),  due through
2003

Note   payable,   collateralized   by   notes       1,235,673           711,767
receivable and surety deed of trust on Golden
Eagle  Resort,  interest  at  prime  plus  4%
(11.75% at December  31,  1998),  due through
2002

Note   payable,    collateralized    by   LAP         675,000           621,011
partnership  interest,  interest  at 8%,  due
through 2002

Note  payable,   collateralized  by  consumer       1,349,990           500,000
notes  receivable  and an  assignment  of the
Company's  general  partnership  interest  in
LAP, interest at 10%, due through 2003

Note  payable,   collateralized  by  deed  of         437,503           420,318
trust, interest at 8.5%, due through 2002

Note payable,  collateralized  by partnership              --           400,080
interest,  interest at prime plus 1.5% (9.25%
at December 31, 1998), due through 2002

Note payable, collateralized by deed of trust              --           333,889
on Los  Abrigados,  the Inn at Los  Abrigados
and Premiere Vacation Club, interest at prime
plus 2.5% (10.25% at December 31, 1998),  due
through 2005

Note  payable,  collateralized  by furniture,              --           270,973
fixtures  and  equipment at VCA - South Bend,
interest at 9.5%, due through 2001

Note  payable,   collateralized  by  deed  of              --           246,301
trust, interest at 8.5%, due through 2003

Note payable,  collateralized  by second deed          156,526           66,526
of trust on Kohl's Ranch  Lodge,  interest at
8%, due through 2000

Note  payable,   collateralized  by  deed  of               --           63,897
trust, interest at 8.5%, due through 2003

                                      F-14
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                             December 31,
                                                    ----------------------------
                                                        1997             1998
                                                        ----             ----
Other                                                   110,959           80,031

Notes payable repaid or extinguished in 1998          6,650,026               --
                                                    -----------      -----------

                                                    $19,884,479      $22,107,444
                                                    ============     ===========

         At December  31, 1998,  approximately  $16.8  million of the  Company's
notes  payable have  scheduled  payment terms that may be  accelerated  based on
established  release prices related to future Vacation  Ownership Interest sales
or are  dependent  on  the  amount  of  mortgage  notes  receivable  pledged  as
collateral.  The  maturities  of these notes are  included  below based on their
scheduled repayment terms and maturities. Future contractual maturities of notes
payable and capitalized leases at December 31, 1998 are as follows:

             1999                                     3,750,074
             2000                                     2,200,309
             2001                                     6,705,056
             2002                                     2,439,237
             2003                                     2,064,358
             Thereafter                               4,948,410
                                                    -----------
                                                    $22,107,444
                                                    ===========

NOTE 10. NOTES PAYABLE TO AFFILIATES

         Notes payable to affiliates consist of the following:

                                                           December 31,
                                                     -----------------------
                                                        1997          1998
                                                        ----          ----
Note payable, collateralized by LAP partnership
 interest, interest at 8%, due through 1999          $  909,078     $894,078
Notes payable repaid or extinguished in 1998          1,257,022           --
                                                     ----------     --------

                                                     $2,166,100     $894,078
                                                     ==========     ========

         Future  maturities  of notes payable to affiliates at December 31, 1998
are as follows:

         1999                                        $  894,078
                                                     ==========

         Total  interest  expense on notes payable to  affiliates  for the years
ended December 31, 1996, 1997 and 1998 was approximately $158,000,  $147,000 and
$132,000, respectively.

NOTE 11. MINORITY INTERESTS

         Minority interests  consisted  primarily of the Company's  interests in
LAP, the Arizona  limited  partnership  that owns and  operates  Los  Abrigados.
Through  August  1997,  the Company  held a 78.5%  interest in LAP and the 21.5%
minority  interest was held by Class B limited  partners.  In August  1997,  the
Company acquired the Class B Limited Partnership  Interest in LAP for a purchase
price of $2,920,000  consisting of $820,000  cash, the issuance of 20,000 shares
of the  Company's  common stock  valued at $6.25 per share,  and the issuance of
promissory notes in the amounts of $1,300,000 and $675,000 (Notes 9 and 10).

         In June 1998, the Company  acquired a 51% interest in Timeshare  Resale
Brokers,  Inc.  ("TRBI"),  an Arizona  company engaged in the resale of Vacation
Ownership  Interests  on behalf of  consumers  and others,  for which it earns a
commission upon sale. The operation is based in Sedona,  Arizona,  and while the
Company  anticipates the possibility of expanding these operations to additional
vacation  destinations  and offering a resale multiple  listing service to other
resale  companies,  to date the operations of TRBI have not been material to the
Company.

                                      F-15
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12. COMMITMENTS AND CONTINGENCIES

OPERATING LEASES

         Operating  leases  are  used  to  lease  office  space,  equipment  and
vehicles.  Future minimum lease payments on  noncancelable  operating  leases at
December 31, 1998 are as follows:

                1999                                       316,000
                2000                                       206,000
                2001                                       120,000
                2002                                        14,000
                2003                                         1,000
                                                         ---------
                                                         $ 657,000
                                                         =========

         Total rent expense for the years ended December 31, 1996, 1997 and 1998
was approximately $443,000, $532,000 and $499,000, respectively.

LEGAL PROCEEDINGS

         A dispute has arisen between the general  contractor,  Summit Builders,
and the Company's wholly owned subsidiary,  VCA Tucson Incorporated with respect
to amounts owing under the  guaranteed  maximum price  contract  relating to the
construction  of VCA-Tucson.  Jeffrey C. Stone dba Summit  Builders  has filed a
demand for  arbitration  with the  American  Arbitration  Association,  claiming
damages of $1,763,085.  The Company is contesting  the claim  vigorously and has
filed a  counterclaim  in the amount of  $2,372,427.  The Company has obtained a
payment bond in the amount of $2,645,227 in  accordance  with the  provisions of
Arizona law. In February 1999, the parties entered into a stipulation  agreement
under which Summit Builders reduced certain of its claims totaling $197,239, the
Company  agreed  to  claims  totaling  $226,854,  of which  $116,714  represents
undisputed  change orders previously  approved by the Company,  and both parties
dismissed  fraud claims  previously  sought.  In the event that the  arbitration
results in any  liability to the Company  greater  than amounts  accrued for the
guaranteed maximum price plus approved change orders, such additional  liability
will  increase  the  amount  recorded  as  resort  property  held  for  sale for
VCA-Tucson  and will be  amortized  to cost of sales  prospectively  as Vacation
Ownership Interests are sold.

         A dispute has 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
has filed  suit in the  Superior  Court of  Arizona  seeking  total  payment  of
$154,720 plus interest and attorneys' fees. The Company is vigorously contesting
the claim and believes the matter will be resolved for less than the  settlement
previously  agreed to by Bowne prior to its  institution  of litigation and that
the Company will recover its attorneys' fees and other costs of litigation.

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

NOTE 13. SHAREHOLDERS' EQUITY

PREFERRED STOCK

         At December 31, 1997 and 1998,  preferred  stock includes 59,845 shares
of the  Company's  Series A Preferred  Stock  carried at $598,450.  The Series A
Preferred Stock has a par value and liquidation preference of $10 per share and,
commencing  July 1, 1996,  is entitled to annual  dividend  payments of $.80 per
share.  Dividends  were paid of $47,894 in 1997 and $47,998 in 1998.  Commencing
January 1, 1993,  on a quarterly  basis,  the Company must  contribute  $100 per
Vacation  Ownership  Interest  sold in Los  Abrigados  to a  mandatory  dividend
sinking  fund.  At  December  31,  1998,  notes  receivable  in  the  amount  of
approximately  $372,203 have been designated for the sinking fund.  Dividends on
the Company's common stock are subordinated to the Series A dividends and to the
contributions required by the sinking fund.

         At December 31, 1997 and 1998,  preferred  stock also  includes  55,000
shares of the Company's Series B Convertible Preferred Stock carried at $55,000.
The Series B Convertible  Preferred  Stock has a $10 par value and a liquidation

                                      F-16
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

preference of $10 per share,  which is  subordinate  to the Series A liquidation
preference.  The  Series  B  Convertible  Preferred  Stock  is not  entitled  to
dividends. Commencing July 1, 1996, the Series B Convertible Preferred Stock may
be  converted  into  common  stock on the basis of two shares of common for five
shares of preferred stock.

         Both the Series A and Series B  preferred  stock may,  at the  holder's
election,  be exchanged for Los Abrigados  Vacation  Ownership  Interests at the
rate of 1,000 shares of stock plus $2,100 cash per Vacation Ownership  Interest.
Through  September 1996, these shares could also have been exchanged for lodging
certificates under certain conditions.

         At December 31, 1997 and 1998,  preferred  stock also includes  265,623
shares  of the  Company's  Series  C  Convertible  Preferred  Stock  carried  at
$731,441.  The Series C Convertible  Preferred  Stock has a $10 par value and is
entitled to dividends  at the rate of $.60 per share per annum when  declared by
the Board of Directors.  If dividends were not declared in any year prior to the
fifth anniversary of the Genesis merger date (November 1, 1993), such undeclared
dividends  ("Dividend  Arrearage")  could  have been  converted  to  "Cumulation
Shares" at the rate of $6 of Dividend Arrearage per Cumulation Share. The Series
C Preferred Stock and the Cumulation Shares have a liquidation preference of $10
per share and $6 per share, respectively, and are subordinate to the liquidation
preferences  of the Series A and  Series B stock.  Commencing  November  1, 1994
through  October 31, 2004, the Series C Preferred  Stock may be converted to ILX
common  stock on the  basis of one share of  common  stock  for three  shares of
Series C  Preferred  Stock  and one  share of ILX  common  stock for each $30 in
Dividend  Arrearages.  For the years ended December 31, 1996, 1997 and 1998, the
Company  recorded  the  exchange  of 13,515,  11,334 and 0 Series C  Convertible
shares for 4,505, 3,778 and 0 common shares,  respectively.  For the years ended
December 31, 1996 and 1997,  702 and 797 common shares were issued to exchanging
shareholders for their 1996 and 1997 dividend arrearage,  respectively.  ILX may
redeem the Series C Preferred  Stock  commencing  November  1, 1996,  at $10 per
share plus payment of all declared but unpaid dividends.

COMMON STOCK

         In March 1994,  the Company  issued  warrants for 20,000  shares of ILX
restricted  common  stock  exercisable  at a price  of  $8.125  per  share,  the
approximate  market  value at date of  issuance.  The  warrants  were  issued in
conjunction with the early collection in March 1994, of a note receivable with a
due date of December 31, 1997, in the amount of $900,000.  The warrants  expired
without being exercised on June 30, 1997.

         Effective  June 1995,  the Company  entered into a one-year  consulting
agreement  for  investor  relations,   broker  relations  and  public  relations
services. In exchange for the services to be provided, the Company issued 10,000
shares of restricted  common stock in 1995 and 10,000 shares in 1996. The shares
were  valued at $5.9375  per share and the cost was  recognized  over a one-year
period. In addition,  during 1995, the Company granted options for 80,000 shares
of common  stock at $6.25 per share and 20,000  shares of common stock at $8.125
per share. During 1996, options for 50,000 shares were exercised at $6.25.

         In June  1997,  the  Company  entered  into an  agreement  with  EVEREN
Securities,  Inc. ("ESI") for ESI to act as ILX's exclusive  financial  advisor,
investment  bankers and agent with  respect to  evaluation  of  alternatives  to
position ILX for long-term growth and to enhance  shareholder value. In exchange
for the  services,  ILX issued  12,000 shares of ILX common stock in August 1997
and issued an additional  12,000 shares in February 1998. The shares issued have
been valued at $56,250 and $75,000,  respectively.  In accordance with the terms
of the agreement, ILX has registered with the Securities and Exchange Commission
all shares issued.

         For the years  ended  December  31,  1996,  1997 and 1998,  the Company
issued 14,500,  17,240 and 28,100 shares of restricted common stock, or treasury
stock,  valued at $52,000,  $49,387 and $81,227,  respectively,  to employees in
exchange for services provided.

         During 1997 and 1998, the Company  purchased 100,100 and 237,000 shares
of its Common Stock for $635,079 and $622,700.  During 1997 and 1998,  3,040 and
420 of these shares were  re-issued to employees and a consultant  and valued at
$19,028 and $1,444.

                                      F-17
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 14. COMMON STOCK OFFERING

         In April 1998, the Company sold,  through a public offering,  1,400,000
shares of its common stock at a price of $6.75;  EVEREN  Securities,  Inc.,  the
underwriter  of the  offering,  also  exercised  its  overallotment  option  and
purchased an additional  200,000 shares at a price of $6.75,  for total proceeds
of $10,800,000.  Proceeds of the offering,  net of the costs of the underwriting
(including  a  7%  underwriting   discount,   professional  fees,  printing  and
promotional costs totaling $1,405,711), were recorded as common stock.

NOTE 15. EMPLOYEE STOCK OPTION PLANS

         The Company has Stock Option  Plans  pursuant to which  options  (which
term as used herein  includes both  incentive  stock  options and  non-statutory
stock options) may be granted to key employees,  including officers,  whether or
not they are directors,  and  non-employee  directors and  consultants,  who are
determined by the Board of Directors to have contributed in the past, or who may
be  expected  to  contribute  materially  in the  future,  to the success of the
Company.  The exercise price of the options granted  pursuant to the Plans shall
be not less than the fair market  value of the shares on the date of grant.  All
outstanding stock options require the holder to have been a director or employee
of the Company for at least one year before  exercising the option.  Options are
exercisable  over a five-year  period from date of grant if the  optionee  was a
ten-percent or more shareholder  immediately prior to the granting of the option
and over a ten-year  period if the optionee was not a  ten-percent  shareholder.
The  aggregate  number of shares  that may be issued  under the Plans  shall not
exceed 200,000 shares.  The number of shares available for grant under the Plans
at  December   31,  1997  and   December  31,  1998  were  139,600  and  46,800,
respectively.

         Stock option transactions are summarized as follows:
           Outstanding at December 31, 1995                       174,600
           Options exercised                                      (50,000)
           Options canceled                                       (58,600)
                                                                 --------
           Outstanding at December 31, 1996                        66,000
           Options canceled                                        (5,600)
                                                                 --------
           Outstanding at December 31, 1997                        60,400
           Options granted                                        100,000
           Options canceled                                        (7,200)
                                                                 --------
           Outstanding at December 31, 1998                       153,200
                                                                 ========

         The  exercise  price for options  exercised in 1996 was $6.25 per share
for 50,000 shares.  The exercise price for options granted in 1998 was $6.75 per
share for 100,000  shares.  In 1998 the Company  committed to grant  options for
5,000 shares to each of two  directors at an exercise  price of $3.25 per share.
The  exercise  price for options  outstanding  at December  31, 1998 ranged from
$6.25 to $8.125 per  share.  There  were no  changes  in the  exercise  price of
outstanding  options during 1998. Options  outstanding at December 31, 1998 have
expiration dates as follows:

                    YEAR ENDING                                  OPTIONS FOR
                    DECEMBER 31,                                    SHARES
                    ------------                                    ------
                      1999                                          12,500
                      2000                                          10,000
                      2002                                         100,000
                      2004                                          30,700
                                                                   -------
                                                                   153,200
                                                                  ========

                                      F-18
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The Company  applies APB Opinion  25,  ACCOUNTING  FOR STOCK  ISSUED TO
EMPLOYEES,  and related interpretations in accounting for its Plan. Accordingly,
no  compensation  cost has been  recognized for stock options  granted under the
Plan. Had compensation cost for the Plan been determined based on the fair value
at the grant dates for awards  under the Plan  consistent  with the  alternative
method of SFAS No. 123, ACCOUNTING FOR STOCK-BASED  COMPENSATION,  the Company's
net loss and loss  per  share  would  have  increased  to the  proforma  amounts
indicated  below.  The weighted  average  assumptions  used to estimate the fair
value of each option grant,  using the Black-Scholes  option-pricing  model, are
also presented:

          Net Income (Loss)
            As reported                                        $  62,264
            Proforma                                            (237,036)

          Primary and Diluted Loss per share
            As reported                                        $    0.00
            Proforma                                               (0.06)

          Weighted-Average Assumptions:
            Dividend yield                                     $    0.00
            Expected volatility                                     62.9%
            Risk-free interest rate                                  5.6%
            Expected life of options, in years                         4

NOTE 16. RELATED PARTY TRANSACTIONS

         In addition to the related party  transactions  described  elsewhere in
the  financial   statements,   the  Company  had  the  following  related  party
transactions:

         The Company leased from affiliates through October 1, 1996, 41 Vacation
Ownership Interests in the Stonehouse at Los Abrigados at the rate of $1,000 per
Vacation Ownership Interest per year. The Company paid $30,750 per year in lease
payments to affiliates for the year ended December 31, 1996. The affiliates paid
maintenance fees to the Company on an annual basis for their ownership intervals
of $714 per interval in 1996.

         In December  1995,  in exchange for  modification  of the terms of note
payables to affiliates,  the Company  provided the affiliates with the option to
convert, at maturity, the $580,000 note balances into shares of ILX common stock
at the price of $10 per share. In July 1997, the Company issued 36,800 shares of
its common  stock in  exchange  for  $230,000  of the  balance on this note.  In
conjunction  with  the  exchange,   100  Vacation  Ownership  Interests  in  Los
Abrigados, which collateralized the note, were released.

         In December  1995, the Company sold its Red Rock  Collection  building,
which houses its Phoenix telemarketing operations,  the Sedona Spa warehouse and
administrative  offices  and certain  other ILX  administrative  offices,  to an
affiliate  for  $500,000.  The  purchase  price  consisted of a reduction in the
principal  balance of the Company's note payable to the affiliate of $320,000 in
December  1995,  and, in January 1996,  payment by the affiliate of the $180,000
note  collateralized by a deed of trust on the building.  The Company leases the
building  for a one-year  term,  with four  one-year  options  to renew  through
December 2000. Rent of $48,000 was paid in 1997 and $48,000 in 1998.

         In  January  1996,  an  affiliate  of the  Company  agreed  to accept a
discounted  payment of $60,000 cash and  $100,000 in a  promissory  note as full
satisfaction  of a  remaining  obligation  of the Company to such  affiliate  of
$173,225 in guarantee  fees and $44,073 in holdbacks.  The note was paid in full
in January 1997.

         In September  1996,  the Company  purchased  from an  affiliate  twenty
Vacation  Ownership  Interests in the  Stonehouse at Los Abrigados for $260,000.
Subsequently,  the affiliate purchased 52 Vacation Ownership Interests in Kohl's
Ranch for $260,000.

         In  September  1998,  the Company  entered  into an  agreement  with an
affiliate to pay off at a $200,000  discount a promissory  note with a principal
balance before the discount of $998,349. The $200,000 discount has been recorded
as a capital transaction.

                                      F-19
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 17. CAPITAL LEASES

         Leased assets included in resort  property held for Vacation  Ownership
Interest sales and property and equipment totaled $1,132,033 and $2,451,075 (net
of accumulated  amortization  of $456,032 and $936,929) at December 31, 1997 and
1998,  respectively.  The leases  expire  through  2002.  Future  minimum  lease
payments at December 31, 1998 are as follows:

         1999                                                   $  840,849
         2000                                                      654,106
         2001                                                      280,427
         2002                                                       19,965
                                                                ----------
         Total                                                   1,795,347
         Less:  Amounts representing interest                     (281,201)
                                                                ----------
         Net minimum lease payments                             $1,514,146
                                                                ==========

NOTE 18. OTHER

SAN CARLOS, MEXICO

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

SEDONA WORLDWIDE SPIN-OFF

         The Company has  announced  its intention to spin-off its 80% ownership
in Sedona  Worldwide  Incorporated  to the  shareholders  of ILX and has filed a
Registration  Statement  on  Form  10-SB  for the  proposed  spin-off  with  the
Securities and Exchange Commission.  Sedona Worldwide  Incorporated has become a
reporting  company  (as  defined  by the SEC) as a part of the  process  but the
Registration  Statement has not been approved as of the date of this filing. The
spin-off will be completed following the effectiveness of the Form 10-SB.

NOTE 19. CONCENTRATIONS OF RISK

CREDIT RISK

         The Company is exposed to  on-balance  sheet credit risk related to its
notes  receivable.  The  Company is exposed to  off-balance  sheet  credit  risk
related to loans sold under recourse provisions.

         The  Company  offers  financing  to the  buyers of  Vacation  Ownership
Interests at the Company's resorts. These buyers make a down payment of at least
10% of the purchase  price and deliver a promissory  note to the Company for the
balance;  the  promissory  notes  generally  bear interest at a fixed rate,  are
payable over a seven-year  period and are  collateralized by a first mortgage on
the Vacation Ownership Interest. The Company bears the risk of defaults on these
promissory  notes.  The Company  performs credit  evaluations  prior to Vacation
Ownership  Interest sales. The Vacation  Ownership Interest deed of trust serves
as  collateral  on the  note  receivable.  If a buyer  of a  Vacation  Ownership
Interest  defaults,  the Company  generally  must  foreclose on the interest and
attempt to resell it; the associated marketing, selling and administrative costs
from the original sale are not recovered;  and such costs must be incurred again
to resell the Vacation Ownership Interest.

INTEREST RATE RISK

         Because the Company's indebtedness bears interest at variable rates and
the Company's  customer  receivables bear interest at fixed rates,  increases in
interest  rates could cause the rate on the  Company's  borrowings to exceed the
rate at which the Company provides financing to its customers.  The Company does
not engage in interest  rate hedging  transactions.  Therefore,  any increase in
interest rates, particularly if sustained,  could have a material adverse effect
on the Company's results of operations, cash flows and financial position.

                                      F-20
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

AVAILABILITY OF FUNDING SOURCES

         The Company funds  substantially  all of the notes  receivable,  resort
property held for Vacation  Ownership Interest sales and land inventory which it
originates or purchases  with sales of consumer  notes,  borrowings  through its
financing  facilities and  internally  generated  funds.  Borrowings are in turn
repaid with the proceeds  received by the Company from sales of notes receivable
or from repayments by consumers of such notes receivable. To the extent that the
Company is not successful in maintaining or replacing  existing  financings,  it
would have to curtail its  operations or sell assets,  thereby having a material
adverse effect on the Company's results of operations,  cash flows and financial
condition.

GEOGRAPHIC CONCENTRATION

         The Company's notes receivable are primarily originated in Arizona and,
to a  lesser  extent,  Indiana.  The risk  inherent  in such  concentrations  is
dependent upon regional and general  economic  stability  that affects  property
values and the  financial  stability  of the  borrowers.  The  Company's  resort
property held for Vacation  Ownership  Interest  sales is also  concentrated  in
these  states.  The risk  inherent in such  concentrations  is in the  continued
popularity of the resort  destinations,  which affects the  marketability of the
Company's products and the collection of notes receivable.

NOTES 20. DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS

         SFAS  107,  Disclosures  about  Fair  Value of  Financial  Instruments,
requires  that the Company  disclose  estimated  fair  values for its  financial
instruments.  The following  methods and assumptions were used by the Company in
estimating its fair value disclosures for financial instruments:

CASH AND CASH EQUIVALENTS

         The  carrying  amount  reported in the balance  sheet for cash and cash
equivalents approximates their fair value because of the short maturity of these
instruments.

NOTES RECEIVABLE

         The carrying amount reported in the balance sheet for notes  receivable
approximates its fair value because the interest rates on the portfolio of notes
receivable  approximate current interest rates to be received on similar current
notes receivable.

NOTES PAYABLE

         The carrying  amount  reported in the balance  sheet for notes  payable
approximates  its fair value  because the  interest  rates on these  instruments
approximate current interest rates charged on similar current borrowings.

NOTES PAYABLE TO AFFILIATES

         The fair value of the notes payable to  affiliates is not  determinable
since these financial  instruments are not readily marketable and are payable to
affiliates.

NOTE 21. SUBSEQUENT EVENTS

         On February 8, 1999, the Company engaged Hansen,  Barnett & Maxwell,  a
professional  corporation  ("HB&M"),  as its principal accountant to audit ILX's
financial  statements  for the  year  ended  December  31,  1998.  Prior  to its
engagement,  ILX had not  consulted  HB&M with  respect  to the  application  of
accounting  principles  to a  specified  transaction  or any matter that was the
subject  of  a  disagreement  or  a  reportable  event  (as  described  in  Item
301(a)(1)(v) of Regulation S-K).

                                      F-21
<PAGE>
                    ILX RESORTS INCORPORATED AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 22. QUARTERLY FINANCIAL DATA (UNAUDITED)

         Quarterly financial information is presented in the following summary.
<TABLE>
<CAPTION>
                                                                   1997
                                                             THREE MONTHS ENDED
                                        --------------------------------------------------------
                                          MARCH 31       JUNE 30     SEPTEMBER 30    DECEMBER 31
                                          --------       -------     ------------    -----------
<S>                                     <C>            <C>            <C>            <C>
Revenues                                $7,783,805     $8,942,588     $9,997,859     $9,686,494
Operating income                           714,647      1,271,352      1,335,128      1,399,022
Net income                                 106,204        422,823        457,019        681,827
Net income per share - basic                  .03             .15            .16            .25
Net income per share - diluted                .03             .15            .16            .24

                                                                   1998
                                                             THREE MONTHS ENDED
                                        --------------------------------------------------------
                                          MARCH 31       JUNE 30     SEPTEMBER 30    DECEMBER 31
                                          --------       -------     ------------    -----------
Revenues                                $8,527,163     $9,241,602     $9,586,592     $9,389,836
Operating income                           894,340      1,122,728        413,771       (252,207)
Net income                                 232,825        432,110        (60,340)      (542,331)
Net income (loss) per share - basic           .08           .10             (.02)          (.14)
Net income (loss) per share - diluted         .08           .10             (.02)          (.13)
</TABLE>

         The 1997 and 1998 net  income  (loss)  per  share  does not  equal  the
summation of the quarters due to rounding and the weighting of average shares.

                                      F-22
<PAGE>



                                    EXHIBITS

                                       TO

                                 1998 FORM 10-K


                            ILX RESORTS INCORPORATED


<PAGE>
                                  EXHIBIT INDEX
<TABLE>
<CAPTION>
EXHIBIT                                                                   PAGE NUMBERS OR
NUMBERS                     DESCRIPTION                                   METHOD OF FILING
- -------                     -----------                                   ----------------
<S>        <C>                                                    <C>
1          Form of Underwriting Agreement                          Incorporated  by  reference to
                                                                   Registration Statement on Form
                                                                   S-1 No. 333-45403

3(i).1     Articles of Incorporation of International Leisure      Incorporated  by  reference to
           Enterprises Incorporated (filed October 8, 1986)        Registration Statement on Form
                                                                   S-1 No. 33-16122

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

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

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

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

3(i).6     Certificate    of   Amendment   to   Articles   of      Incorporated  by  reference to
           Incorporation, filed January 12, 1998                   Registration Statement on Form
                                                                   S-1 No. 333-45403

3(i).7     Articles of Correction, filed January 12, 1998, to      Incorporated  by  reference to
           correct  Certificate  of  Amendment to Articles of      Registration Statement on Form
           Incorporation, dated January 12, 1998                   S-1 No. 333-45403

3(i).8     Certificate of Designation,  Preferences,  Rights,      Incorporated  by  reference to
           and  Limitations  of  Series  A  Preferred  Stock,      1991 10-K
           $10.00   par   value  of   International   Leisure
           Enterprises Incorporated, filed September 5, 1991

3(i).9     Certificate of Designation,  Preferences,  Rights,      Incorporated  by  reference to
           and  Limitations  of  Series  B  Preferred  Stock,      1991 10-K
           $10.00   par   value  of   International   Leisure
           Enterprises Incorporated, filed September 5, 1991

3(ii).10   Certificate  of  Designation of Series C Preferred      Incorporated  by  reference to
           Stock, filed April 30, 1993                             1993 10-K

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

4          Form of Common Stock Certificate                        Incorporated  by  reference to
                                                                   Form 8-A,  filed  February  4,
                                                                   1998

10.1       1992 Stock Option Plan                                  Incorporated  by  reference to
                                                                   1992 10-K

10.2       1995 Stock Option Plan                                  Incorporated  by  reference to
                                                                   1995 10-K
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT                                                                   PAGE NUMBERS OR
NUMBERS                     DESCRIPTION                                   METHOD OF FILING
- -------                     -----------                                   ----------------
<S>        <C>                                                    <C>
10.3       Agreement and Plan of Merger among ILE Acquisition      Incorporated  by  reference to
           Corporation,   International  Leisure  Enterprises      1992 10-K
           Incorporated and Genesis  Investment Group,  Inc.,
           dated March 15, 1993

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

10.5       Agreement   among   ILX   Incorporated,    Martori      Incorporated  by  reference to
           Enterprises  Incorporated,  Los Abrigados Partners      1995 10-K
           Limited    Partnership,    Red   Rock   Collection
           Incorporated,  Edward  John  Martori and Joseph P.
           Martori  as   Trustee   for   Cynthia  J.   Polich
           Irrevocable Trust dated December 29, 1995

10.6       Lease  Agreement  between  Edward John Martori and      Incorporated  by  reference to
           Red Rock Collection  Incorporated,  dated December      1995 10-K
           29, 1995

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

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

10.9       First  Amendment  to  Amended   Agreement  of  Los      Incorporated  by  reference to
           Abrigados  Partners  Limited  Partnership,   dated      1995 10-K
           February 9, 1996

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

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

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

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

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

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

10.16      First Amended  Certificate of Limited  Partnership      Incorporated  by  reference to
           and  Amended  Agreement  of The Sedona Real Estate      1995 10-K
           Limited   Partnership  #1,  dated  March  1,  1996
           (Lomacasi Resort)

10.17      Letter Agreement dated February 27, 1996 (Lomacasi      Incorporated  by  reference to
           Resort)                                                 1995 10-K
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT                                                                   PAGE NUMBERS OR
NUMBERS                     DESCRIPTION                                   METHOD OF FILING
- -------                     -----------                                   ----------------
<S>        <C>                                                    <C>
10.18      Consulting  Agreement  between  Investor  Resource      Incorporated  by  reference to
           Services, Inc. and ILX Incorporated, dated January      1/7/97 8-K
           1, 1997

10.19      Consulting  Agreement between Universal Solutions,      Incorporated  by  reference to
           Inc. and ILX Incorporated                               Registration Statement on Form
                                                                   S-1 No. 333-45403

10.20      Secured   Promissory   Note   ($770,000)   by  Los      Incorporated  by  reference to
           Abrigados Partners Limited  Partnership to Martori      Registration Statement on Form
           Enterprises, Inc. dated August 31, 1992                 S-1 No. 333-45403

10.21      Assignment   of  Deeds   of   Trust   to   Martori      Incorporated  by  reference to
           Enterprises Inc. by Los Abrigados Partners Limited      Form  8-K,  filed  August  22,
           Partnership, dated August 31, 1992                      1997

10.22      Agreement  for  Transfer  of  Limited  Partnership      Incorporated  by  reference to
           Interest between ILX, Inc and Martori  Enterprises      Form  8-K,  filed  August  22,
           Inc., dated August 8, 1997                              1997

10.23      Installment  Promissory Note  ($1,300,000) by ILX,      Incorporated  by  reference to
           Inc. to Martori  Enterprises Inc., dated August 8,      Form  8-K,  filed  August  22,
           1997                                                    1997

10.24      Security  Agreement  between ILX, Inc. and Martori      Incorporated  by  reference to
           Enterprises Inc., dated August 8, 1997                  Form  8-K,  filed  August  22,
                                                                   1997

10.25      Amended and Restated Promissory Note ($909,078) by      Incorporated  by  reference to
           ILX, Inc. to Edward J.  Martori,  dated January 1,      Registration Statement on Form
           1996                                                    S-1 No. 333-45403


10.26      Promissory   Note   ($250,000)  by  Los  Abrigados      Incorporated  by  reference to
           Partners  Limited  Partnership  and ILX,  Inc.  to      Registration Statement on Form
           Joseph P.  Martori as Trustee  for the  Cynthia J.      S-1 No. 333-45403
           Polich Irrevocable Trust, dated January 1, 1996

10.27      Agreement  for  Transfer  of  Limited  Partnership      Incorporated  by  reference to
           Interest by ILX, Inc. and Alan R.  Mishkin,  dated      Form  8-K,  filed  August  22,
           August 29, 1997                                         1997


10.28      Installment  Promissory  Note  ($675,000)  by ILX,      Incorporated  by  reference to
           Inc. to Alan R. Mishkin dated September 24, 1997        Form  8-K,  filed  August  22,
                                                                   1997

10.29      Security (Pledge)  Agreement between ILX, Inc. and      Incorporated  by  reference to
           Alan R. Mishkin, dated September 24, 1997               Form  8-K,  filed  August  22,
                                                                   1997

10.30      Form of  Employment  Agreement  among ILX  Resorts      Incorporated  by  reference to
           Incorporated  and each of  Joseph  Martori,  Nancy      Registration Statement on Form
           Stone and Edward Zielinski                              S-1 No. 333-45403


10.31      Letter Agreement between Texas Capital  Securities      Incorporated  by  reference to
           and  ILX  Incorporated,   dated  January  7,  1997      Registration Statement on Form
           Incorporated by reference to 1/1/97 8-K                 S-1 No. 333-45403
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT                                                                   PAGE NUMBERS OR
NUMBERS                     DESCRIPTION                                   METHOD OF FILING
- -------                     -----------                                   ----------------
<S>        <C>                                                    <C>
10.32      Assumption   Agreement  among  Investor   Resource      Incorporated  by  reference to
           Services, Inc., ILX, Inc., and Martori Enterprises      Form 8-K, filed May 20, 1997
           Incorporated, dated January 1, 1997


10.33      Assumption    Agreement    among   Texas   Capital      Incorporated  by  reference to
           Securities,  ILX,  Inc.  and Martori  Enterprises,      Form 8-K, filed May 20, 1997
           Inc., dated January 7, 1997


10.34      Stock   Purchase    Agreement    between   Genesis      Incorporated  by  reference to
           Investment  Group,  Inc. and Goodyear 93,  L.L.C.,      Registration Statement on Form
           dated December 5, 1997                                  S-1 No. 333-45403


10.35      Option Agreement between Texas Capital  Securities      Incorporated  by  reference to
           and ILX Inc., dated January 7, 1997                     Form  8-K,  filed  January  7,
                                                                   1997

10.36      Financing  Agreement  between Martori  Enterprises      Incorporated  by  reference to
           Incorporated and International Leisure Enterprises      1992 10-K
           Incorporated, dated January 13, 1992

10.37      Financing  Agreement  between Martori  Enterprises      Incorporated  by  reference to
           Incorporated  and Los Abrigados  Partners  Limited      1991 10-K
           Partnership, dated August 31, 1992

10.38      Secured Promissory Note and Security Agreement and      Incorporated  by  reference to
           Financing  Agreement  between Martori  Enterprises      1993 10-K
           Incorporated and International Leisure Enterprises
           Incorporated, dated June 11, 1993

10.39      Secured Line of Credit Lending  Agreement  between      Incorporated  by  reference to
           Litchfield  Financial  Corporation and ILX Resorts      6/30/98 10-Q
           Incorporated,   Los  Abrigados   Partners  Limited
           Partnership and Premiere Development  Incorporated
           dated as of June 12, 1998

10.40      Secured  Line of Credit  Promissory  Note  between      Incorporated  by  reference to
           Litchfield  Financial  Corporation and ILX Resorts      6/30/98 10-Q
           Incorporated,   Los  Abrigados   Partners  Limited
           Partnership and Premiere Development  Incorporated
           dated as of June 12, 1998

10.41      Business Agreement among ILX Resorts Incorporated,      Incorporated  by  reference to
           Premiere  Vacation  Club and Premiere  Development      6/30/98 10-Q
           Incorporated  and  Treasures of the Sea of Cortez,
           Promotura de Inversion  Turistica,  Immobiliaria y
           Hotelera  Los  Algodones  and  Immobiliaria  Cerro
           Pelon dated as of June 8, 1998

10.42      Amended  and  Restated   Secured  Line  of  Credit      Incorporated  by  reference to
           Lending     Agreement    between    ILX    Resorts      9/30/98 10-Q
           Incorporated,   Los  Abrigados   Partners  Limited
           Partnership,  ILE Sedona Incorporated,  VCA Tucson
           Incorporated,   VCA   South   Bend   Incorporated,
           Premiere  Development  Incorporated and Litchfield
           Financial  Corporation  dated as of September  17,
           1998

10.43      Agreement for Sale and Transfer of Promissory Note      Incorporated  by  reference to
           between  ILX  Resorts   Incorporated  and  Martori      9/30/98 10-Q
           Enterprises Incorporated dated as of September 29,
           1998
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT                                                                   PAGE NUMBERS OR
NUMBERS                     DESCRIPTION                                   METHOD OF FILING
- -------                     -----------                                   ----------------
<S>        <C>                                                    <C>
10.44      Contract  of Sale of  Timeshare  Receivables  with        Incorporated  by  reference to
           Recourse between Resort Funding, Inc. and Premiere        1998 10-K
           Development  Incorporated  dated as of  March  19,
           1999

10.45      Guaranty    Agreement    between    ILX    Resorts        Incorporated  by  reference to
           Incorporated and Resort Funding,  Inc. dated as of        1998 10-K
           March 19, 1999

10.46      Rider to Contract between Resort Funding, Inc. and        Incorporated  by  reference to
           Premiere Development  Incorporated dated March 24,        1998 10-K
           1999  to  supplement   the  Contract  of  Sale  of
           Timeshare  Receivables  with Recourse  dated as of
           March 19, 1999

10.47      List of Subsidiaries of ILX Resorts Incorporated          Incorporated  by  reference to
                                                                     1998 10-K

 27.1      Financial Data Schedule - Year Ended December 31, 1998    Incorporated  by  reference to
                                                                     1998 10-K
</TABLE>


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