COMMERCIAL ASSETS INC
10-K, 1999-03-25
REAL ESTATE INVESTMENT TRUSTS
Previous: MUNICIPAL INVT TR FD INTERM TERM SER 222 DEFINED ASSET FDS, 485BPOS, 1999-03-25
Next: LODGENET ENTERTAINMENT CORP, 10-K, 1999-03-25



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

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                 ---------------

                                    FORM 10-K
                        FOR ANNUAL AND TRANSITION REPORTS
                     PURSUANT TO SECTIONS 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

(Mark one)
    X       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934
            For the fiscal year ended December 31, 1998

                                                 OR

            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934
            For the transition period from _____________ to _____________

                          Commission file number 1-2262

                             COMMERCIAL ASSETS, INC.
             (Exact Name of Registrant as Specified in Its Charter)

                 Maryland                                       84-1240911
     (State or Other Jurisdiction of                         (I.R.S. Employer
      Incorporation or Organization)                       Identification No.)

      3410 Galena Street, Suite 210                               80231
             Denver, Colorado                                   (Zip Code)
 (Address of Principal Executive Offices)

       Registrant's telephone number, including area code: (303) 614-9410

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

     Title of Each Class              Name of Each Exchange on Which Registered
        Common Stock,                       American Stock Exchange, Inc.
   par value $.01 per share

        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.
[   ]

         As  of  March  5,  1999,   10,364,029   shares  of  common  stock  were
outstanding,  and the  aggregate  market  value of the  shares  (based  upon the
closing price of the Common Stock on that date as reported on the American Stock
Exchange, Inc.) held by non-affiliates was approximately $43,070,000.

                       Documents Incorporated by Reference

         Portions  of the  proxy  statement  for the  Registrant's  1999  Annual
Meeting of  Stockholders  are  incorporated  by reference  into Part III of this
Annual Report.

================================================================================
<PAGE>



                             COMMERCIAL ASSETS, INC.

                                Table of Contents
                           Annual Report on Form 10-K
                   For the Fiscal Year Ended December 31, 1998

Item                                                                        Page
                                     PART I
1.      Business.............................................................  1
              Company Background.............................................  1
              Industry Background............................................  2
              Financial Information about Industry Segments..................  2
              Growth and Operating Strategies................................  3
              Manager........................................................  5
              Competition....................................................  6
              Taxation of the Company........................................  6
              Regulations....................................................  6
              Insurance......................................................  7
              Capital Resources..............................................  7
              Dividend Reinvestment Plan.....................................  8
              Restrictions on and Redemptions of Common Stock................  8
              Employees......................................................  8

2.      Properties...........................................................  9

3.      Legal Proceedings....................................................  9

4.      Submission of Matters to a Vote of Security Holders..................  9

                                     PART II

5.      Market for Registrant's Common Equity and Related 
          Stockholder Matters................................................ 10

6.      Selected Financial Data.............................................. 10

7.      Management's Discussion and Analysis of Financial
           Condition and Results of Operations............................... 11
              Results of Operations.......................................... 11
              Liquidity and Capital Resources................................ 14
              Funds From Operations.......................................... 14
              Year 2000 Compliance........................................... 15

7a.     Quantitative and Qualitative Disclosures About Market Risk........... 15

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

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

                                    PART III

10.     Directors and Executive Officers of the Registrant................... 16

11.     Executive Compensation............................................... 18

12.     Security Ownership of Certain Beneficial Owners and Management....... 18

13.     Certain Relationships and Related Transactions....................... 18

                                     PART IV

14.     Exhibits, Financial Statement Schedules, and Reports on Form 8-K..... 18


                                      (i)
<PAGE>





                                     PART I


Introduction

The Private  Securities  Litigation  Reform Act of 1995 provides a "safe harbor"
for  forward-looking  statements in certain  circumstances.  Certain information
included in this report,  our Annual Report to Stockholders and our filings with
the Securities Exchange Commission under the Securities Act of 1933, as amended,
and the  Securities  Exchange Act of 1934,  as amended,  as well as  information
communicated  orally  or in  writing  between  the  dates of such  SEC  filings,
constitute  "forward-looking  statements"  within  the  meaning  of the  Private
Securities   Litigation   Reform  Act  of  1995.  Such  statements  may  include
projections of our cash flow,  dividends and anticipated  returns on real estate
investments.  Such  forward-looking  statements involve known and unknown risks,
uncertainties  and other factors that may cause our actual results,  performance
or achievements to be materially different from any future results,  performance
or achievements  expressed or implied by the  forward-looking  statements.  Such
factors  include:  general  economic  and  business  conditions;  interest  rate
changes;  financing and refinancing  risks; risks inherent in owning real estate
or  debt  secured  by  real  estate;   future  development  rate  of  homesites;
competition;  the  availability  of real estate  assets at prices which meet our
investment  criteria;  our  ability to reduce  expense  levels,  implement  rent
increases, use leverage and other risks set forth in our SEC filings.

In this  report,  the  words  "the  Company,"  "we,"  "our"  and  "us"  refer to
Commercial  Assets,  Inc., a Maryland  corporation and, where  appropriate,  our
subsidiaries.

Item 1.  Business.

Company Background

We are a Maryland  corporation  formed in August 1993, and we have elected to be
treated  for  United  States  federal  income  tax  purposes  as a  real  estate
investment  trust or  "REIT".  We are  engaged  in the  ownership,  acquisition,
development and expansion of manufactured home communities. Initially, we were a
wholly-owned   subsidiary  of  Asset  Investors  Corporation.   Asset  Investors
contributed  $75  million to our  initial  capital  and in October  1993,  Asset
Investors distributed 70% of our common stock to Asset Investors'  stockholders.
Asset Investors  currently owns 27% of our outstanding common stock and provides
management services to us. Our shares of common stock are listed on the American
Stock Exchange, Inc. ("AMEX") under the symbol "CAX."

Prior to 1998,  we owned  subordinate  classes  of  Commercial  Mortgage  Backed
Securities  ("CMBS bonds").  CMBS bonds generally are debt  instruments that are
backed by mortgage loans on commercial  real estate.  The principal and interest
payments  on the  underlying  mortgage  assets are  allocated  among the several
classes or "tranches"  of a series of CMBS bonds.  Our  subordinate  tranches of
CMBS bonds included "first-loss" tranches, which bore the most risk in the event
of a default on the  underlying  mortgages and provided  credit  support for the
more senior  tranches.  In 1997,  we decided to  redeploy  our assets into other
types of real estate  investments  in order to reduce the risk of our portfolio.
We  restructured  our CMBS bonds in  November  1997 by  selling,  redeeming  and
resecuritizing  our various CMBS bonds from which we received  $77.7  million in
cash and a small  residual  interest in two CMBS bonds.  During most of 1998, we
invested our funds in  short-term  government  securities  and other  short-term
investments  pending our decision as to the type of real estate  assets in which
we would invest.

In the third  quarter of 1998, we decided to acquire  interests in  manufactured
housing communities. As of December 31, 1998, we held interests as owner, ground


                                     - 1 -
<PAGE>

lessor  or  mortgage   lender   (including   participating   mortgages)  in  six
manufactured  home  communities  with a total of 640 developed  homesites (sites
with homes in place),  50 sites  ready for homes and 1,180 sites  available  for
future  development.  We expect to continue acquiring  interests in manufactured
home communities during 1999.

Our principal executive offices are located at 3410 S. Galena Street, Suite 210,
Denver, Colorado 80231 and our telephone number is (303) 614-9410.

Industry Background

A manufactured home community is a residential subdivision designed and improved
with sites for the placement of manufactured homes and related  improvements and
amenities.  Manufactured  homes  are  detached,  single-family  homes  which are
produced  off-site by manufacturers and installed on sites within the community.
Manufactured  homes are  available  in a variety  of  designs  and floor  plans,
offering many amenities and custom options.

Modern   manufactured  home  communities  are  similar  to  typical  residential
subdivisions containing centralized entrances,  paved streets, curbs and gutters
and  parkways.  The  communities  frequently  provide  a  clubhouse  for  social
activities and recreation and other  amenities,  which may include golf courses,
swimming  pools,  shuffleboard  courts and  laundry  facilities.  Utilities  are
provided by or arranged for by the owner of the community. Community lifestyles,
primarily  promoted  by  resident  managers,  include a wide  variety  of social
activities  that promote a sense of  neighborhood.  The  communities  provide an
attractive and affordable  housing  alternative for retirees,  empty nesters and
start-up or single-parent families.  Manufactured home communities are primarily
characterized  as "all  age"  communities  and  "adult"  communities.  In  adult
communities,  as least 80% of the tenants  must be at least 55 years old, and in
all age communities there is no age restriction on tenants.

The owner of a home in our communities leases from us the site on which the home
is located. Typically, the leases are on a month-to-month or year-to-year basis,
renewable upon the consent of both parties or, in some instances, as provided by
statute. In some circumstances,  we offer a 99-year lease to tenants in order to
enable the tenant to have some of the benefits an owner of real property enjoys,
including  creditor  protection  laws  in  some  states.  These  leases  can  be
cancelled,  depending  on state  law,  for  non-payment  of rent,  violation  of
community rules and regulations or other specified defaults.  Generally,  rental
rate  increases  are made on an  annual  basis.  The size of these  rental  rate
increases depends upon the policies that are in place at each community.  Rental
increases may be based on fixed dollar amounts,  percentage  amounts,  inflation
indexes,  or they  may  depend  entirely  on  local  market  conditions.  We own
interests  in the  underlying  land,  utility  connections,  streets,  lighting,
driveways,  common  area  amenities  and  other  capital  improvements  and  are
responsible  for  enforcement  of community  guidelines  and  maintenance.  Each
homeowner  within the  manufactured  home  communities  is  responsible  for the
maintenance  of his or her home and  leased  site,  including  lawn care in some
communities.

The ownership of manufactured home communities, once fully occupied, tends to be
a stable,  predictable asset class. The cost and effort involved in relocating a
home to another  manufactured home community  generally  encourages the owner of
the home to resell it within the community.

Financial Information about Industry Segments

We operate in one industry segment, the ownership and management of real estate.
See the  consolidated  financial  statements  including their notes in Item 8 of
this Report on Form 10-K.

                                     - 2 -
<PAGE>


Growth and Operating Strategies

We measure our economic  profitability  based on Funds From Operations  ("FFO"),
less an  annual  capital  replacement  reserve  of at  least  $50 per  developed
homesite.  We believe  that FFO,  less a  reserve,  provides  investors  with an
understanding  of our  ability  to incur and  service  debt and to make  capital
expenditures.  The Board of Governors of the National Association of Real Estate
Investment  Trusts  (also  known as NAREIT)  defines  FFO as net income  (loss),
computed in accordance with generally  accepted  account  principles,  excluding
gains and losses from debt restructuring and sales of property, plus real estate
related  depreciation  and  amortization  (excluding  amortization  of financing
costs),  and  after  adjustments  for  unconsolidated   partnerships  and  joint
ventures.  We calculate FFO in a manner consistent with NAREIT's definition.  In
our calculation we include adjustments for:

o        fees incurred in connection  with property  acquisitions;  and 
o        nonrecurring costs related to discontinued classes of investments.

FFO should not be considered an alternative to net income or net cash flows from
operating  activities,  as  calculated  in accordance  with  generally  accepted
accounting  principles,  as an indication of our  performance or as a measure of
liquidity.  FFO is not  necessarily  indicative of cash available to fund future
cash needs.

Our primary objective is to maximize  stockholder value by increasing the amount
and  predictability  of our FFO on a per share basis, less a reserve for capital
replacements. We seek to achieve this objective primarily by:

o        improving  net  operating   income  from  our  existing   portfolio  of
         manufactured home communities; and
o        acquiring additional  communities at values that are accretive on a per
         share basis.

Management  has  adopted  specific  policies  to  accomplish  our  objective  of
increasing the amount and predictability of our FFO on a per share basis, less a
reserve for capital replacements. These policies include:

o        reducing our exposure to downturns in regional  real estate  markets by
         obtaining a geographically diverse portfolio of communities;
o        ensuring the continued  maintenance  of our  communities by providing a
         minimum $50 per homesite per year for capital replacements;
o        using debt leverage to increase our financial returns;
o        reducing  our  exposure  to interest  rate  fluctuations  by  utilizing
         long-term,  fixed-rate,  fully-amortized  debt  instead of higher cost,
         short term debt;
o        selectively acquiring manufactured home communities that have potential
         long-term  appreciation  of value  through,  among other  things,  rent
         increases, expense efficiencies and in-part homesite development;
o        improving  the  profitability  of our  communities  through  aggressive
         management of occupancy,  community  development  and  maintenance  and
         expense controls;
o        developing and maintaining  resident  satisfaction and a reputation for
         quality  communities  through  maintenance of the physical condition of
         our  communities  and providing  activities  that improve the community
         lifestyle; and
o        recruiting and retaining capable community management personnel.

                                     - 3 -
<PAGE>

Future Acquisitions

In 1998, when we decided to enter the manufactured home community  business,  we
began to  implement  a business  plan which  called  for the  investment  of our
capital in the acquisition of manufactured home communities.  We have focused on
identifying  acquisition  opportunities that we believe provide returns that are
accretive to our  stockholders.  We plan on continuing this business plan during
1999,  and hope to have  largely  invested  our  capital  in  manufactured  home
communities during this year.

Our acquisition of interests in manufactured  home communities takes many forms.
In many cases we acquire  fee title to the  community.  When a  community  has a
significant  number of  unleased  homesites,  we seek a stable  return  from the
community  during the  development  and  lease-up  phase  while also  seeking to
participate in future increased  earnings after development is completed and the
sites are leased. We seek to accomplish this goal by making loans to development
companies in return for  participating  mortgages that are  non-recourse  to the
borrowers and secured by the property.  In general, our participating  mortgages
earn  interest at fixed rates and, in  addition,  participate  in the profits or
revenues from the community.  This profit participation right generally entitles
us to 50% of the net  income and cash flow  generated  by the  community.  As an
alternative,  we sometimes enter into ground leases with  development  companies
having similar terms to our participating mortgages.

We believe that acquisition  opportunities for manufactured home communities are
attractive at this time because of the  increasing  acceptability  of and demand
for  manufactured  homes and the continued  constraints  on  development  of new
manufactured  home  communities.  We are actively seeking to acquire  additional
communities and are currently engaged in various stages of negotiations relating
to the possible  acquisition  of a number of  communities.  The  acquisition  of
interests  in  additional   communities   could  also  result  in  our  becoming
increasingly leveraged as we incur debt in connection with these transactions.

In 1998, we invested $23 million to acquire  interests in six manufactured  home
communities  that  are  located  in  Arizona,  Florida  and  California.   These
communities have a total of 640 developed homesites (sites with homes in place),
50 sites ready for homes and 1,180 sites available for future development.

When evaluating potential acquisitions, we consider such factors as:

o        the location and type of property;
o        the value of the homes located on the leased land;
o        the  improvements,  such as golf  courses  and  swimming  pools  at the
         property;
o        the current and projected  cash flow of the property and our ability to
         increase cash flow;
o        the potential for capital appreciation of the property;
o        the terms of tenant leases, including the potential for rent increases;
o        the tax and  regulatory  environment  of the  community  in  which  the
         property is located;
o        the potential for expansion of the physical  layout of the property and
         the number of sites;
o        the occupancy and demand by residents for  properties of a similar type
         in the vicinity;
o        the credit of the residents in a community;
o        the prospects for liquidity  through sale,  financing or refinancing of
         the property;
o        the competition from existing manufactured home communities;
o        the potential for the construction of new communities in the area; and
o        the replacement cost of the property.

                                     - 4 -
<PAGE>

Expansion of Existing Communities

We will seek to  increase  the number of  homesites  and the amount of  earnings
generated from our existing  portfolio of manufactured home communities  through
marketing campaigns aimed at increasing  occupancy.  We will also seek expansion
through future  acquisitions  and expanding the number of sites  available to be
leased to residents if justified  by local market  conditions  and  permitted by
zoning and other  applicable laws. As of December 31, 1998, we held interests in
six  communities  with 50 sites  ready for homes and 1,180 sites  available  for
future development.

Manager

Our daily  operations  are  performed  by a  manager  pursuant  to a  management
agreement  currently in effect through December 31, 1999. The manager identifies
and performs due diligence on potential  manufactured home community investments
for us. Since November 1997,  Asset Investors has been our manager.  In addition
to being our manager and a principal  stockholder,  Asset  Investors  separately
owns, acquires,  develops and manages  manufactured home communities,  including
providing property management services on our communities.  Consequently, we and
Asset Investors are involved in the same industry. The two companies have agreed
we shall invest at least $50 million in  manufactured  home  communities  before
Asset  Investors  makes  any  additional   acquisitions  of  manufactured   home
communities.  Thereafter,  the two companies  will  coordinate  their efforts to
acquire manufactured home communities.

The management  agreement was approved by our  independent  directors and may be
terminated  by either  party  with our  without  cause at any time upon 60 days'
written  notice.  The  manager  provides  all  personnel  and  related  overhead
necessary to conduct our regular  business,  and in return,  the manager is paid
the following fees:

o        Acquisition Fees equal to 0.5% of the cost of each real  estate-related
         asset acquired by us;
o        Base  Fees  equal  to 1% per  year of the net  book  value  of our real
         estate-related assets;
o        Incentive  Fees  equal to 20% of the  amount by which  our REIT  income
         exceeds (a) our average  net worth,  multiplied  by (b) 1% over the ten
         year United States Treasury rate.

During 1998,  we paid $87,000 in Base Fees and $124,000 in  Acquisition  Fees to
Asset  Investors.  We did not pay any  Incentive  Fees in 1998.  For  1999,  the
management  agreement  relating to the Incentive Fee has been amended to provide
that such fee is based on our FFO, less an annual capital replacement reserve of
at least $50 per developed  homesite,  instead of REIT income because we believe
this is a better measure of our economic profitability and would,  therefore, be
a more  appropriate  incentive for Asset Investors even if increased  management
fees result.

In order to allocate  investments between us and Asset Investors,  the companies
have agreed that we will  invest at least $50 million of our cash  resources  in
the  acquisition of communities  before Asset Investors will invest further cash
in the  acquisition of  communities.  Thereafter,  the companies will coordinate
their  investments.  In the ordinary  course of our business,  we are engaged in
discussions and negotiations with a number of manufactured home community owners
regarding the purchase of communities or interests in communities.

Asset  Investors may acquire  communities if a material  portion of the purchase
price is paid for in units of limited  partnership in Asset Investors  Operating
Partnership ("OP Units") or Asset Investors' common stock.

                                     - 5 -
<PAGE>

We  indemnify  the  manager and its  affiliates  with  respect to all  expenses,
losses,  damages,  liabilities,  demands,  charges  or claims  of any  nature in
respect of acts or omissions of the manager made in good faith and in accordance
with the standards set forth in the management agreement.

Competition

There are numerous housing  alternatives that compete with our manufactured home
communities in attracting  residents.  Our properties compete for residents with
other  manufactured  home communities,  multifamily  rental  apartments,  single
family homes and  condominiums.  The number of competitors in a particular  area
could have a material  effect on our ability to attract and  maintain  residents
and on the rents we are able to charge for homesites.  In acquiring  assets,  we
compete  with  other  REITs,  pension  funds,  insurance  companies,  and  other
investors,  many of  which  have  greater  financial  resources  than we do.  In
addition,  Asset  Investors  is also  involved in  acquiring  manufactured  home
communities.

Taxation of the Company

We have elected to be taxed as a REIT under the  Internal  Revenue Code of 1986,
as amended (the  "Code"),  and we intend to operate in a manner which will allow
us to avail ourselves of the beneficial tax provisions  applicable to REITs. Our
qualification  as a REIT  depends on our  ability to meet  various  requirements
imposed  by the  Code,  such as  specifications  relating  to  actual  operating
results, distribution levels and diversity of stock ownership.

If we  qualify  for  taxation  as a REIT,  we will  generally  not be subject to
Federal corporate income tax on our net income that is currently  distributed to
stockholders.  This treatment substantially eliminates the "double taxation" (at
the corporate and stockholder  levels) that generally results from investment in
a  corporation.  If we fail to qualify as a REIT in any taxable year, we will be
subject to Federal income tax at regular  corporate  rates on our taxable income
(including  any  applicable  alternative  minimum tax).  Even if we qualify as a
REIT, we may be subject to certain state and local income and other taxes and to
Federal income and excise taxes on our undistributed income.

If in any taxable year we fail to qualify as a REIT and as a result, incur a tax
liability,  we might need to borrow funds or liquidate  certain  investments  in
order to pay the applicable tax. In this situation, we would not be compelled to
make distributions as required for entities claiming REIT status under the Code.
Moreover,  unless  we  would be  entitled  to  relief  under  certain  statutory
provisions,  we  would be  disqualified  from  treatment  as a REIT for the four
taxable years following the year during which qualification is lost. Although we
currently  intend to operate in a manner  designed  to qualify as a REIT,  it is
possible that future economic,  market,  legal, tax or other  considerations may
cause us to fail to qualify as a REIT,  or may cause the Board of  Directors  to
revoke the REIT election.

We and our  stockholders  may be subject to state or local  taxation  in various
state  or local  jurisdictions,  including  those  in which we or they  transact
business or reside. The state and local tax treatment  conferred upon us and our
stockholders may not conform to the Federal income tax treatment.

Regulations

General

Manufactured home communities,  like other housing alternatives,  are subject to
various laws,  ordinances and  regulations,  including  regulations  relating to


                                     - 6 -
<PAGE>

recreational  facilities  such as swimming  pools,  clubhouses  and other common
areas.  We believe that we have obtained the necessary  permits and approvals to
operate each of our properties in conformity with these laws.

Americans with Disabilities Act

Our current  properties and any newly acquired  communities must comply with the
Americans with  Disabilities  Act (the "ADA").  The ADA generally  requires that
public  facilities  such as clubhouses,  swimming pools and recreation  areas be
made accessible to people with disabilities. As we previously mentioned, many of
our  communities  have  public  facilities.   In  order  to  comply  with  these
requirements  we have made  improvements  at our  communities in order to remove
barriers to access.  If we should ever fail to comply with ADA  regulations,  we
could be fined or we could be forced to pay  damages  to private  litigants.  We
have made those changes required by the ADA which we believe are appropriate. We
believe that any further costs related to ADA  compliance can be covered by cash
flow from the individual properties without causing any material adverse effect.
If ongoing changes involve a greater  expenditure than we currently  anticipate,
or if the changes must be made on a more  accelerated  basis than we anticipate,
our ability to make expected distributions could be adversely affected.

Rent Control Legislation

State and local  laws,  principally  in  Florida,  might  limit our  ability  to
increase  rents on some of our  properties,  and  thereby,  limit our ability to
recover increases in operating  expenses and the costs of capital  improvements.
Enactment  of  rent  control  laws  has  been  considered  from  time to time in
jurisdictions in which we operate. We presently expect to maintain  manufactured
home  communities  and may purchase  additional  properties  in markets that are
either subject to rent control laws or in which such legislation may be enacted.

Insurance

We believe that our properties are covered by adequate fire,  flood and property
insurance  policies.  It is our  policy to  purchase  insurance  policies  which
contain commercially  reasonable deductibles and limits from reputable insurers.
We also believe that we have obtained adequate title insurance policies insuring
fee title to properties we have acquired.

Capital Resources

We have used our available cash balances, our FFO and our short-term investments
to provide working  capital to support our  operations,  to pay dividends and to
acquire assets.  Future  acquisitions  will be financed by the most  appropriate
sources  of  capital,  perhaps  including  our  available  cash  and  short-term
investment  balances;  undistributed FFO; long-term,  secured debt;  short-term,
secured debt; and the issuance of additional equity securities. This flexibility
allows us to offer more choices of "acquisition  currency" to potential  sellers
of manufactured home communities,  including the ability to defer some or all of
the tax  consequences  of a sale.  We believe  that this  flexibility  may offer
sellers an incentive to enter into transactions with us on favorable terms.

Without  further  stockholder  approval,  we  are  authorized  to  issue  up  to
75,000,000  shares of common stock.  As of March 5, 1999,  10,364,029  shares of
common stock were issued and  outstanding.  Future offerings of common stock may
result in the reduction of the net tangible book value per outstanding share and
a reduction in the market price of the common  stock.  We are unable to estimate
the amount, timing or nature of such future offerings as any such offerings will
depend on general market conditions or other factors.

                                     - 7 -
<PAGE>

In addition,  the Board of Directors is authorized to issue 25,000,000 shares of
preferred  stock,  par value $.01 per share.  Depending  on the terms set by the
Board of  Directors,  the  authorization  and issuance of preferred  stock could
adversely  affect existing  stockholders.  The effects on existing  stockholders
could include, among other things, dilution of ownership interests, restrictions
on dividends to be issued on common  stock and  preferences  to holders of a new
class  of  stock in the  distribution  of  assets  upon  liquidation.  We do not
presently  intend to issue  preferred stock during 1999. As of March 5, 1999, we
have not authorized or issued additional classes of stock.

Dividend Reinvestment Plan

In 1998,  we  terminated  our Automatic  Dividend  Reinvestment  Plan due to the
administrative costs related to the plan.

Restrictions on and Redemptions of Common Stock

To  qualify  to be  taxed  as a REIT,  we must  comply  with  certain  ownership
limitations  with  respect to shares of our common  stock.  Our  Certificate  of
Incorporation provides that shares of common stock generally may not be owned by
a person if the  ownership  of shares by such  person  would  exceed 9.8% of our
outstanding  shares or would result in the  imposition of a tax on us. The Board
of  Directors  has waived  this  restriction  with  respect to Asset  Investors'
ownership of 27% of our common stock.

Our  Certification  of  Incorporation  empowers the Board of  Directors,  at its
option,  the redeem shares of common stock or to restrict transfers of shares to
comply with the requirements  described above. The redemption price we would pay
if the Board of Directors  exercises  this option to redeem  shares would be the
fair market value of the common stock as reflected in the latest  quotations  on
the American Stock Exchange. Our Certificate of Incorporation also provides that
if anyone  acquires  shares of our common  stock in a manner or in a volume that
would result in our  disqualification as a REIT under the Code, that acquisition
is deemed void to the fullest  extent  permitted  under the law and the acquirer
will be deemed  never to have had an interest in the shares.  Furthermore,  if a
transaction  is determined to be void or invalid,  the acquirer may be deemed to
have acted as agent on our behalf in acquiring  such shares and may be deemed to
hold such shares on our behalf.

Each stockholder is required, upon demand, to disclose to the Board of Directors
in writing any information with respect to the direct and indirect  ownership of
shares of our common stock as the Board of Directors  deems necessary or prudent
in order to protect our tax status.

Employees

Pursuant  to the  management  agreement,  the  manager  provides  all  personnel
necessary to conduct our regular business.  Consequently,  we have no employees.
Certain employees of the manager serve as our officers.


                                     - 8 -
<PAGE>




Item 2.  Properties.

The  manufactured  home  communities  in which we have  interests  are primarily
located in Arizona and Florida. We hold interests in these communities as owner,
ground  lessor or  mortgage  lender  (including  participating  mortgages).  The
following  table sets forth the states in which the communities in which we held
an interest on December 31, 1998 are located:

<TABLE>
<CAPTION>

                                                                             Number of Sites
                                                     -----------------------------------------------------------------
                                                                                                      Available for
                               Number of                                      Ready for Homes            Future
                              Communities               Developed                                      Development
                           ------------------        -----------------        -----------------     ------------------
<S>                                <C>                       <C>                      <C>                   <C>
Arizona                            3                         337                       --                   206
Florida                            2                         305                       46                   942
California                         1                          --                       --                    30
                                 ---                       -----                    -----                ------
   Total                           6                         642                       46                 1,178
                                 ===                       =====                    =====                ======
</TABLE>


The following  table sets forth  information  regarding each  manufactured  home
community in which we own an interest:


<TABLE>
<CAPTION>

                                                                        Average
                                                                        Monthly                   
                                               Developed                 Rent     Sites Ready    Sites Availablet
 Community            Location                 Homesites    Occupancy   per Site    for Homes    for Developmen
- ------------------------------------------------------------------------------------------------------------------
Owned Communities
<S>             <C>                                <C>        <C>         <C>          <C>             <C> 
  Cypress Greens(1) Lakeland, FL                   85         100%        $184         22               --
  Riverside(1)      Ruskin, FL                    220         100          418         24              942
                                              --------------------------------------------------------------------
    Subtotal                                      305         100          353         46              942
                                              --------------------------------------------------------------------
Participating Mortgage and Joint
Venture Communities
  Fiesta Village    Mesa, AZ                      175          98          273         --              206 (2)
  Casa Encanta      Mesa, AZ                      111          87          350         --              --  (2)
  Southern Palms    Mesa, AZ                       51         100          203         --              --  (2)
  Cannery Village   Newport Beach, CA              --          --           --         --               30
                                              --------------------------------------------------------------------
    Subtotal                                      337          95          288         --              236
                                              ====================================================================
Total Communities                                 642          97%        $319         46            1,178
                                              ====================================================================
<FN>

(1)   We have leased this community to a third party under a long-term  lease in
      which we receive a base rent plus 50% of any profits from the community.
(2)   We intend to redevelop  the Fiesta  Village,  Casa  Encanta,  and Southern
      Palms   communities   along  with  adjoining  vacant  land.  The  combined
      redevelopment will result in the additional 206 spaces.
</FN>
</TABLE>

Item 3.  Legal Proceedings.

At  March  5,  1999,  there  were no  material  legal  proceedings,  pending  or
threatened,  to  which  we  were a  party  or to  which  any  of our  respective
properties were subject.

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

No  matters  were  submitted  to a vote of our  stockholders  during  the fourth
quarter of 1998.

                                     - 9 -
<PAGE>

                                     PART II

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

Our common stock is listed on the AMEX under the symbol  "CAX." The high and low
closing  sales  prices of the shares of common  stock as reported  in  published
financial  sources and certain  dividend  information for the periods  indicated
were as follows:

<TABLE>
<CAPTION>

                                                                    Regular           Special        Capital Gain
                                                                   Dividends         Dividends        Dividends
                                  High              Low             Declared         Declared          Declared
                                  ----              ---             --------         --------          --------
1998
<S>                              <C>             <C>                 <C>               <C>                <C>  
   First Quarter                 $   7           $   6-7/16          $   --            $   --             $  --
   Second Quarter                    7                6-1/4             .13                --                --
   Third Quarter                     6-7/8           5-9/16             .13                --                --
   Fourth Quarter                    6-1/4            5-1/8             .13                --                --

1997
   First Quarter                 $   7           $    6-3/8          $  .17            $   --             $  --
   Second Quarter                  6-11/16           6-3/16             .17                --                --
   Third Quarter                    7-3/16            6-5/8             .17                --                --
   Fourth Quarter                  7-11/16           6-9/16             .17               .26               .17

</TABLE>

As of March  5,  1999,  10,364,029  shares  of  common  stock  were  issued  and
outstanding  and were held by 1,375  stockholders  of record.  We estimate there
were an additional 8,000  beneficial  owners on that date whose shares were held
by banks, brokers or other nominees.

We, as a REIT, are required to distribute  annually to stockholders at least 95%
of our  "REIT  taxable  income,"  which,  as  defined  by the Code and  Treasury
regulations,  is generally equivalent to net taxable ordinary income. We measure
our  economic   profitability  and  intend  to  pay  regular  dividends  to  our
stockholders  based on FFO,  less an annual  capital  replacement  reserve of at
least $50 per developed homesite, during the relevant period. The future payment
of dividends,  however,  will be at the discretion of the Board of Directors and
will depend on numerous  factors  including,  our financial  condition,  capital
requirements,  the annual distribution  requirements under the provisions of the
Code  applicable to REITs and such other factors as the Board of Directors deems
relevant.

In 1998, 22,020 shares of common stock were issued to non-executive directors in
lieu of annual director fees as a private placement of our securities.

Item 6.  Selected Financial Data.

Our selected  financial data, set forth below,  has been derived from and should
be read in  conjunction  with  our  audited  consolidated  financial  statements
including  their notes.  Financial data as of December 31, 1998 and 1997 and for
each of the three  years in the period  ended  December  31,  1998,  is included
elsewhere in this report on Form 10-K.





                                     - 10 -
<PAGE>


Balance Sheet and Operating Data (in thousands, except per share data):

<TABLE>
<CAPTION>

                                                                              December 31,
                                                    -----------------------------------------------------------------
                                                      1998         1997           1996          1995          1994
                                                    --------     --------       --------      --------      -------- 

<S>                                                 <C>          <C>            <C>           <C>           <C>     
Real estate, before accumulated depreciation        $ 12,678     $     --       $     --      $     --      $     --
Investments in participating mortgages and joint
   ventures                                           10,608           --             --            --            --
Cash equivalents and short-term investments           48,358       74,153          8,277           598        12,367
CMBS bonds                                             1,739        1,981         61,460        69,503        74,046
Total assets                                          78,234       78,148         72,406        71,590        87,604
Total stockholders' equity                            77,254       77,705         71,919        70,465        74,672

                                                                        Year Ended December 31,
                                                    ---------------------------------------------------------------- 
                                                      1998         1997           1996          1995          1994
                                                    --------     --------       --------      --------      -------- 
RENTAL PROPERTY OPERATIONS:
Income from participating mortgages and leases      $    587     $     --       $     --      $     --      $     --
Depreciation                                             (50)          --             --            --            --
                                                    --------     --------       -------       --------      --------
                                                         537           --             --            --            --
                                                    --------     --------       -------       --------      --------

CMBS bonds revenues                                      161        9,172          9,838         8,980         5,938
Interest and other income                              3,874          945            319           189         1,126
General and administrative expenses                     (420)        (519)          (805)       (1,393)       (1,220)
Management fees paid to manager                         (211)      (1,678)        (1,425)       (1,151)         (598)
Gain on restructuring of bonds                            --        5,786             --            --            --
Net income                                             3,441       13,706          6,959         6,376         4,927

Per share amounts:
   Basic and diluted earnings                       $    .33     $   1.32       $    .68      $    .63      $    .49
   Regular dividends                                $    .39     $    .68       $    .68      $    .68      $    .50
   Special dividends                                $     --     $    .26       $    .04      $     --      $    .03
   Capital gain on dividends                        $     --     $    .17       $     --      $     --      $     --

Weighted-average common shares outstanding            10,357       10,332         10,247        10,104        10,047
Weighted-average common shares and common share
   equivalents outstanding                            10,372       10,371         10,254        10,108        10,048

</TABLE>

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

                          RESULTS OF OPERATIONS FOR THE
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

The following  discussion and analysis of consolidated results of operations and
financial  condition  should  be  read  in  conjunction  with  our  consolidated
financial  statements  included elsewhere in this report. In 1998, we decided to
change our business from the ownership of high-risk CMBS bonds to the ownership,
acquisition,  development and management of manufactured home communities.  This
decision  helped us to avoid the  volatility  incurred by other  owners of these
securities  following  the capital  market  crisis in the third quarter of 1998.
Since our capital has not yet been entirely invested into this new business, our
financial  performance,  and  consequently  our stock price,  has been adversely
affected during this period.  During the last few months we have been focused on
the  investment  of  our  capital  in  the  acquisition  of  manufactured   home
communities. We believe that the investment of our capital will be substantially
completed  during  1999,  and we are  hopeful  that this will result in improved
performance.


                                     - 11 -
<PAGE>




Comparison of Year Ended December 31, 1998 to Year Ended December 31, 1997

Due to the change in our  business  from  investing  in CMBS bonds to owning and
operating manufactured home communities,  the results of operations for 1998 are
not comparable to 1997.

Rental Property

During 1998,  income from rental properties  totaled $537,000,  arising from our
initial investments in manufactured home communities.

Inflation

We do not believe that changes in inflation rates would have a material  adverse
effect on our business. In fact, we believe that inflation may positively impact
our business,  in light of the fact that manufactured home communities represent
a more  affordable  housing  choice  for many  people  than  other  alternatives
available,  increased  inflation  rates may allow us to demand  increased  rents
without losing tenants.

Interest and Other Income

Interest and other income  during 1998 was  $3,874,000  compared to $945,000 for
1997.  The increase is due to our  temporary  investment of the $77.7 million of
cash  proceeds  received in  November  1997 from the  restructuring  of the CMBS
bonds. The average  interest rates earned on these  short-term  investments were
5.40% and 5.44% during 1998 and 1997, respectively.

CMBS Bonds

Income from CMBS bonds was $161,000 during 1998 compared to $9,172,000 for 1997.
The earnings  figures for 1998  represent  the income from the  retained  equity
interest of the  resecuritization  of two CMBS bonds.  All other income from the
CMBS bonds ceased after the restructuring of the CMBS bonds in November 1997.

General and Administrative Expenses

Our general  and  administrative  expenses  were  $420,000  in 1998  compared to
$519,000 in 1997. General and administrative expenses decreased in 1998 compared
to 1997  primarily due to lower  accounting  and other  expenses  related to the
ownership of CMBS bonds.

Management Fees

During 1998, we incurred  Base Fees of $87,000 on  investments  in  manufactured
home   communities,   the   retained   equity   interest   from  the  CMBS  bond
resecuritization  and the  investment  in Westrec  Marinar  Management,  Inc. We
incurred no Incentive  Fees or  Administrative  Fees in 1998.  During  1997,  we
incurred  management  fees of  $1,678,000,  consisting of Base Fees of $598,000,
Incentive Fees of $1,024,000 and Administrative  Fees of $56,000. We experienced
a large  decrease in  management  fees during 1998  because we do not incur such
fees on cash equivalents and short-term investments of our cash resources.

Acquisition Fees

During  1998,  we  incurred  Acquisition  Fees of  $124,000  as a result  of our
investments  in  manufactured  home   communities.   During  1997,  we  incurred
Acquisition  Fees of $23,000 on acquisitions of CMBS bonds. The Acquisition Fees


                                     - 12 -
<PAGE>

incurred in 1997 were  capitalized  as part of the cost of acquiring CMBS bonds.
Acquisition  Fees were expensed in 1998 because the manager is Asset  Investors,
owner of 27% of our common  stock.  If these fees had been paid to an  unrelated
third party,  then they would have been  capitalized  under  generally  accepted
accounting  principles.  For  this  reason,  such  fees are  capitalized  in our
calculation of FFO.

Costs Related to Potential Marina Investments

During the third  quarter of 1998,  we decided  that we would no longer  seek to
acquire  interests  in  marinas,  and we expensed  $500,000 of costs  related to
previously considered marina investments.

Comparison of Year Ended December 31, 1997 to Year Ended December 31, 1996

Interest Income

Interest  income in 1997 and 1996 was $945,000 and $319,000,  respectively.  The
increase in interest income in 1997 as compared to 1996 is due to our investment
of  the  proceeds  from  the  restructuring  of the  CMBS  bonds  in  short-term
investments. The average interest rate earned on these funds was 5.44% and 5.14%
in 1997 and 1996, respectively.

CMBS Bonds

Income from CMBS bonds was  $9,172,000  during 1997  compared to  $9,838,000  in
1996.  Earnings from CMBS bonds  decreased by  $1,138,000  because there were no
earnings in November or December 1997 after the  restructuring  of the CBMS bond
portfolio.  This  decrease was  partially  offset by higher  income prior to the
restructuring.  The income  from the CMBS bonds prior to the  restructuring  was
higher due to the  prepayments  made in August 1997 on one bond and the earnings
on bonds  acquired in March 1997 offset by income from the early  redemption  of
two bonds in May 1996 and prepayments made on another bond in 1996.

General and Administrative Expenses

Our  general  and   administrative   expenses   were   $519,000  and   $805,000,
respectively,  for 1997 and 1996. General and administrative  expenses decreased
in 1997 compared to 1996 primarily due to lower stockholder  relations expenses,
lower  consulting and accounting  expenses and the  elimination of expenses from
dividend equivalent rights pursuant to the amendment to our stock option plan.

Management Fees

Management fee expenses were $1,678,000 and $1,425,000,  respectively,  for 1997
and 1996. The increase in management fees during 1997 compared with 1996 was due
to an increase of $311,000 in Incentive Fees, offset by a decrease of $58,000 in
Base Fees and  Administrative  Fees. Prior to the restructuring of the CMBS bond
portfolio,  our manager received an Administrative Fee of up to $10,000 per year
for each CMBS bond. The increase in Incentive Fees was due to higher REIT income
before  Incentive Fees partially  offset by an increase in the average  Ten-Year
U.S.  Treasury  Rate  between  1996 and 1997.  The  increase  in REIT income was
primarily a result of gains associated with the  restructuring of the CMBS bonds
and  nonrecurring  expenses  incurred in 1996 while the  increase in the average
Ten-Year U.S.  Treasury Rate had the effect of raising the threshold above which
Incentive  Fees are paid.  The  decrease in Base Fees was due to the decrease in
average invested assets as a result of the restructuring of our CMBS bonds.

                                     - 13 -
<PAGE>

Dividend Distributions

During 1998,  we declared  regular  dividends of $.39 per share.  During each of
1997 and 1996, we declared regular dividends of $.68 per share. In addition,  we
declared  special  dividends  of $.26 per  share  and $.04 per share in 1997 and
1996, respectively, and a capital gains dividend of $.17 per share in 1997.

                         LIQUIDITY AND CAPITAL RESOURCES

As of December 31, 1998,  we had cash and cash  equivalents  of  $3,292,000  and
short-term  investments of  $45,066,000.  Our principal  activities  that demand
liquidity  include our normal  operating  activities,  payments of principal and
interest on  outstanding  debt,  acquisitions  of or additional  investments  in
properties and payments of dividends to stockholders.

In 1998, the net cash provided by operating  activities was $3,705,000  compared
to $4,428,000  during 1997.  The decrease was primarily a result of lower income
from  both  short-term   investments   and  investments  in  manufactured   home
communities in 1998 than income from CMBS bonds in 1997.

Net cash used in investing  activities was  $70,524,000  during 1998 compared to
net cash provided by investing  activities of  $72,892,000 in 1997. The net cash
in 1998 was primarily used to acquire short-term  investments and investments in
manufactured home communities. Investing activities in 1997 included $77,693,000
of net cash provided from the restructuring of the bonds.

Net cash used in financing  activities  decreased to $4,042,000 in 1998 compared
to $11,444,000 in 1997, primarily due to lower dividends.

We  expect  to meet  our  long-term  liquidity  requirements  through  our  cash
balances, short-term investments,  long-term, secured borrowings, cash generated
by operations and issuance of equity securities.

                              FUNDS FROM OPERATIONS

We measure  our  economic  profitability  based on FFO,  less an annual  capital
replacement reserve of at least $50 per developed homesite. We believe that FFO,
less a reserve, provides investors with an understanding of our ability to incur
and service debt and make capital expenditures. The Board of Governors of NAREIT
defines FFO as net income (loss), computed in accordance with generally accepted
accounting  principles,  excluding gains and losses from debt  restructuring and
sales of  property,  plus real  estate  related  depreciation  and  amortization
(excluding   amortization  of  financing  costs),   and  after  adjustments  for
unconsolidated  partnerships  and joint  ventures.  We calculate FFO in a manner
consistent with NAREIT's  definition.  In our calculation we include adjustments
for:

o       fees incurred in connection  with property  acquisitions;  and 
o       nonrecurring costs related to discontinued classes of investments.

FFO should not be considered an alternative to net income or net cash flows from
operating  activities,  as  calculated  in accordance  with  generally  accepted
accounting  principles,  as an indication of our  performance or as a measure of
liquidity.  FFO is not  necessarily  indicative of cash available to fund future
cash needs.

                                     - 14 -
<PAGE>




For 1998, our FFO was as follows (in thousands):

                                                                         1998
                                                                         ----

  Net income                                                          $  3,441
  Real estate depreciation                                                  50
  Acquisition fees                                                         124
  Amortization of CMBS bonds                                               242
  Costs related to potential marina investments                            500
                                                                      --------
  Funds From Operations (FFO)                                         $  4,357
                                                                      ========

  Weighted average common shares outstanding                            10,357

                              YEAR 2000 COMPLIANCE

Year 2000  issues  have arisen  because  many  existing  computer  programs  and
chip-based  embedded technology systems use only the last two digits to refer to
a year,  and  therefore do not  properly  recognize a year that begins with "20"
instead of the familiar "19." If not corrected, many computer applications could
fail or create erroneous results.  The following disclosure provides information
regarding the current status of our Year 2000 compliance program.

Our critical  hardware and software  systems are currently Year 2000  compliant.
Upon  failure  of any  system,  data  included  in  critical  software  (such as
rent-rolls  and  certain   record-keeping   systems)  could  be  transferred  to
alternative  commercially  available  software at a reasonable cost and within a
reasonable time period. Consequently,  we would be able to continue our business
operations without any material interruption or material effect on our business,
results of operations or financial  condition.  In addition,  we anticipate that
any  hardware  or  software  that we acquire  (including  upgrades  to  existing
systems) between now and December 31, 1999 will be Year 2000 compliant.

Disruptions in the economy generally  resulting from Year 2000 issues could also
materially adversely affect us. Moreover,  because a large number of our tenants
may be dependent on social  security  payments to pay their rents,  a failure of
the  Social  Security  Administration  to cause  their  systems  to be Year 2000
compliant may result in a material adverse effect on our operations.  The Social
Security  Administration  has  announced  that they will have their systems Year
2000 compliant before January 1, 2000.

We believe that the cost of  modification  or  replacement of our less essential
accounting and reporting  software and hardware that is not currently  compliant
with Year 2000  requirements,  if any,  will not be  material  to our  financial
position or results of operations.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

Our  principal  exposure to market risk is through our various debt  instruments
and borrowings.  The following is a list of these debt instruments and borrowing
arrangements.

We  invest  funds  primarily  in  government  securities  and  other  short-term
investments  with  interest  rates  of  approximately  0.25%  above  the  London
Interbank Offered Rate ("LIBOR").  Accordingly,  changes in interest rates could
affect  the  returns  from  such  investments.  We  intend  to  invest  funds in
manufactured  home communities  during 1999,  however,  the timing and amount of
such investments will depend on a number of factors.  See "Business - Growth and
Operating Strategies - Future Acquisitions."

                                     - 15 -
<PAGE>

We do not  currently  have any notes  payable  but  expect to borrow  amounts in
connection with acquisitions of communities.  We intend to borrow  non-recourse,
secured, fixed rate, fully amortizing debt in connection with such acquisitions.
Accordingly,  such debt  would not cause us  significant  exposure  to  changing
interest rates.

Item 8.  Financial Statements and Supplementary Data.

The  independent  auditor's  reports,   consolidated  financial  statements  and
schedules listed in the accompanying  index are filed as part of this report and
incorporated  herein by reference.  See "Index to Financial  Statements" on page
F-1.

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

We have had no changes in nor any disagreements with our accountants relating to
accounting or financial disclosure.

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant.

The information set forth under the caption "Board of Directors and Officers" in
the proxy  statement in connection  with our 1999 Annual Meeting of Stockholders
which is to be filed  after the date this report on Form 10-K is filed is hereby
incorporated by reference.

Executive Officers of the Registrant

The Executive Officers of the Company as of December 31, 1998 are:

          Name           Age                Position with the Company
- --------------------------------------------------------------------------------
Terry Considine          51    Chairman of the Board of Directors and Chief
                               Executive Officer
Thomas L. Rhodes         59    Vice Chairman of the Board of Directors
Bruce E. Moore           56    President and Chief Operating Officer
David M. Becker          39    Chief Financial Officer, Secretary and Treasurer

Terry  Considine  has been our  Chairman  of the  Board of  Directors  and Chief
Executive  Officer  since April 1998.  From  September  1996 to April 1998,  Mr.
Considine  served as our  Co-Chairman  of the Board of  Directors  and  Co-Chief
Executive  Officer.  Mr.  Considine  also  serves  as  Chairman  of the Board of
Directors and Chief Executive  Officer of Asset Investors.  He is the sole owner
of Considine Investment Co, and since July 1994, he has been the Chairman of the
Board of  Directors  and Chief  Executive  Officer of Apartment  Investment  and
Management Company  ("AIMCO"),  one of the largest apartment REITs in the United
States.  Mr. Considine has been and remains involved as a principal in a variety
of real estate activities,  including the acquisition,  renovation,  development
and  disposition  of  properties.  Mr.  Considine has also  controlled  entities
engaged  in  other   businesses  such  as  television   broadcasting,   gasoline
distribution and environmental laboratories.  Mr. Considine received a B.A. from
Harvard  College and a J.D. from Harvard Law School and was admitted as a member
of the Massachusetts Bar.

Mr. Considine has had substantial real estate experience. From 1975 through July
1994,  partnerships  or other  entities in which Mr.  Considine had  controlling
interests  invested in  approximately  35 multifamily  apartment  properties and
commercial  real estate  properties.  Six of these real estate  assets  (four of
which  were  multifamily  apartment  properties  and two of  which  were  office
properties)  did not  generate  sufficient  cash flow to service  their  related
indebtedness  and were foreclosed upon by their lenders,  causing pre-tax losses


                                     - 16 -
<PAGE>

of  approximately  $11.9 million to investors and losses of  approximately  $2.7
million to Mr. Considine.

Thomas L.  Rhodes has been our Vice  Chairman  of the Board of  Directors  since
April 1998.  From September 1996 to April 1998, Mr. Rhodes served as Co-Chairman
of the Board of Directors and Co-Chief Executive Officer. From September 1996 to
April 1998, Mr. Rhodes also served as Asset Investors'  Co-Chairman of the Board
of Directors and Co-Chief  Executive  Officer.  Since April 1998, Mr. Rhodes has
also served as Vice Chairman of the Board of Directors of Asset  Investors.  Mr.
Rhodes has also been a Director of AIMCO since July 1994.  Mr. Rhodes has served
as the President and a Director of National  Review  magazine  since 1992.  From
1976 to 1992, he held various positions at Goldman,  Sachs & Co. and was elected
a General Partner in 1986. He currently serves as a Director of Delphi Financial
Group, Inc. and its subsidiaries, Delphi International, Ltd., Oracle Reinsurance
and The  Lynde and Harry  Bradley  Foundation.  Mr.  Rhodes  is  Trustee  of The
Heritage Foundation.

Bruce E. Moore has been our President and Chief Operating  Officer since October
1998.  He also  serves  as  President  and  Chief  Operating  Officer  of  Asset
Investors.  Mr.  Moore is the  founder  and was the Chief  Executive  Officer of
Brandywine  Financial  Services  Corporation and its affiliates,  a private real
estate  firm  specializing  in  various  aspects  of the  real  estate  industry
including  asset  management,  consulting,   development,  property  management,
brokerage and capital formation. He is a certified public accountant and holds a
Masters in  Accounting  and a Bachelor of Science in Economics  from the Wharton
School of the  University  of  Pennsylvania.  Mr.  Moore is a Director  and past
President of the Media Youth Center,  and a past  advisory-board  member for the
Department of Recreation  and  Intercollegiate  Athletics for the  University of
Pennsylvania.  In addition, Mr. Moore is a member of the National Association of
Real Estate Investment Trusts and the International Council of Shopping Centers.

David M. Becker has  functioned as our Chief  Financial  Officer,  Secretary and
Treasurer since December 1997 and was appointed to such positions in April 1998.
Since  December  1997,  Mr. Becker has also served as Chief  Financial  Officer,
Secretary and Treasurer of Asset  Investors and was appointed to such  positions
in February  1998.  From  September 1995 until joining us, he was both the Chief
Financial   Officer   of   Westfield   Development   Company,   Inc.   and  Vice
President-Finance  of The  Frederick  Ross Co.,  related  companies  involved in
commercial real estate development, brokerage and management. Prior to September
1995,  he held  various  executive  positions  with  CONCORD  Services,  Inc., a
privately-held  company  involved  in  multiple  businesses  including  trading,
manufacturing  and  finance.  CONCORD  Services,  Inc.  declared  bankruptcy  in
February 1995. In addition,  Mr. Becker was Chief Financial  Officer and General
Counsel of Ramtron  International  Corporation,  a  publicly-held  semiconductor
manufacturer,  from October 1989 until July 1994.  Mr. Becker is an attorney and
certified public accountant.  He received a B.A. from the University of Northern
Iowa and a J.D. from the University of Denver.

There  are no  family  relationships  between  any of  the  executive  officers,
directors or persons nominated or chosen by us to become a director or executive
officer and there are no arrangements or understandings pursuant to which any of
them were selected as directors or officers.  Except as described above, none of
the persons  nominated  to become  directors  or  executive  officers  have been
involved in any legal  proceedings  during the past five years that are material
to an evaluation of the ability or integrity of such persons.

The  information set forth under the caption  "Compliance  with Section 16(a) of
the Exchange Act" in the proxy statement is hereby incorporated by reference.

                                     - 17 -
<PAGE>

Item 11.  Executive Compensation.

The  information  set forth under the  captions  "Summary  Compensation  Table",
"Options/SAR Grants in Last Fiscal Year" and "Aggregate  Option/SAR Exercises in
Last Fiscal Year and Fiscal Year-end  Options/SAR Values" in the proxy statement
is hereby incorporated by reference.

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

The  information  set forth under the  caption  "Security  Ownership  of Certain
Beneficial Owners and Management" in the proxy statement is hereby  incorporated
by reference.

Item 13.  Certain Relationships and Related Transactions.

The information set forth under the caption "Certain  Relationships  and Related
Transactions" in the proxy statement is hereby incorporated by reference.

                                     PART IV

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

(a)(1)   The financial statements listed in the Index to Financial Statements on
         Page F-1 of this report are filed as part of this report.

(a)(2)   The  financial  statement  schedules  listed in the Index to  Financial
         Statements on Page F-1 of this report are filed as part of this report.
         All other  schedules  are omitted  since they are not  applicable,  not
         required,  or the  information  required  to be set  forth  therein  is
         included in the financial statements, or in notes thereto.

(a)(3)   The Exhibit Index is included on page 18 of this report.

(b)      Reports on Form 8-K for the quarter ended December 31, 1998:

         Current  report on Form 8-K,  dated  November 20, 1998,  reporting  the
         acquisition of manufactured housing community assets which included the
         Statement of Excess  Revenues Over Specific  Operating  Expenses of the
         Moorings  of Manatee  Manufactured  Home  Community  for the Year Ended
         December  31, 1997  (audited)  and the Period  from  January 1, 1998 to
         September 30, 1998 (unaudited).


                                     - 18 -
<PAGE>




                          INDEX TO FINANCIAL STATEMENTS


COMMERCIAL ASSETS, INC.                                                     Page

Financial Statements:

    Report of Independent Auditors........................................   F-2
    Consolidated Balance Sheets as of December 31, 1998
      and 1997............................................................   F-3
    Consolidated Statements of Income for the years ended
      December 31, 1998, 1997 and 1996....................................   F-4
    Consolidated Statements of Stockholders' Equity for the 
      years ended December 31, 1998, 1997 and 1996........................   F-5
    Consolidated Statements of Cash Flows for the years 
      ended December 31, 1998, 1997 and 1996..............................   F-6
    Notes to Consolidated Financial Statements............................   F-7

Financial Statement Schedules:

    Schedule III--Real Estate and Accumulated Depreciation................  F-16
    Schedule IV - Mortgage Loans on Real Estate...........................  F-18






                                      F-1
<PAGE>




                         REPORT OF INDEPENDENT AUDITORS



Board of Directors and Stockholders
Commercial Assets, Inc.
Denver, Colorado


We have  audited the  accompanying  consolidated  balance  sheets of  Commercial
Assets,  Inc. and subsidiaries as of December 31, 1998 and 1997, and the related
consolidated statements of income,  stockholders' equity and cash flows for each
of the three  years in the period  ended  December  31,  1998.  Our audits  also
included  the  consolidated   financial   statement   schedules  listed  in  the
accompanying   index.   These   financial   statements  and  schedules  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements and schedules based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Commercial  Assets,  Inc. and subsidiaries as of December 31, 1998 and 1997, and
the  consolidated  results of their  operations and their cash flows for each of
the three  years in the  period  ended  December  31,  1998 in  conformity  with
generally  accepted  accounting  principles.  Also, in our opinion,  the related
financial  statement  schedules,  when  considered  in  relation  to  the  basic
consolidated  financial  statements  taken as a whole,  presents  fairly  in all
material respects the information set forth therein.



                                                               ERNST & YOUNG LLP
Denver, Colorado
January 29, 1999





                                      F-2
<PAGE>




<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                      (In thousands, except per share data)

                                                                                                 December 31,
                                                                                                 ------------
                                                                                           1998               1997
                                                                                           ----               ----
ASSETS
<S>                                                                                      <C>                <C>       
Cash and cash equivalents                                                                $    3,292         $   74,153
Short-term investments                                                                       45,066                 --
Real estate, net of accumulated depreciation of $50                                          12,628                 --
Investments in participating mortgages                                                        9,328                 --
Investment in real estate joint venture                                                       1,280                 --
Investments in and notes receivable from Westrec                                              4,011              1,710
CMBS bonds                                                                                    1,739              1,981
Other assets, net                                                                               890                304
                                                                                         ----------         ----------
      Total Assets                                                                       $   78,234         $   78,148
                                                                                         ==========         ==========

LIABILITIES
Accounts payable and accrued liabilities                                                 $      872         $      368
Management fees payable to related parties                                                      108                 75
                                                                                         ----------         ----------
                                                                                                980                443
                                                                                         ----------         ----------

STOCKHOLDERS' EQUITY:
Preferred stock, par value $.01 per share, 25,000 shares authorized; no shares
   issued or outstanding                                                                         --                 --
Common stock, par value $.01 per share, 75,000 shares authorized; 10,364  and
   10,342 shares issued and outstanding, respectively                                           104                104
Additional paid-in capital                                                                   76,874             76,724
Retained earnings                                                                               276                877
                                                                                         ----------         ----------
                                                                                             77,254             77,705
                                                                                         ----------         ----------
      Total Liabilities and Stockholders' Equity                                         $   78,234         $   78,148
                                                                                         ==========         ==========

</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>



<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME

                      (In thousands, except per share data)


                                                                                         Year Ended December 31,
                                                                                         -----------------------
                                                                                  1998            1997           1996
                                                                                  ----            ----           ----
RENTAL PROPERTY OPERATIONS
<S>                                                                             <C>             <C>           <C>     
Income from participating mortgages and leases                                  $     587      $     --       $     --
Depreciation                                                                          (50)           --             --
                                                                                ---------      --------       --------
Income from property operations                                                       537            --             --
                                                                                ---------      --------       --------

Interest and other income                                                           3,874           945            319
CMBS bonds revenue                                                                    161         9,172          9,838
General and administrative expenses                                                  (420)         (519)          (805)
Management fees paid to manager                                                       (87)       (1,678)        (1,425)
Interest expense                                                                       --            --             (2)
Elimination of dividend equivalent rights                                              --            --           (966)
                                                                                ---------      --------      ---------

OPERATING INCOME                                                                    4,065         7,920          6,959

Acquisition fees paid to manager                                                     (124)           --             --
Costs related to potential marina investments                                        (500)           --             --
Gain on restructuring of bonds                                                         --         5,786             --
                                                                                ---------      --------       --------

NET INCOME                                                                      $   3,441      $ 13,706       $  6,959
                                                                                =========      ========       ========

BASIC AND DILUTED EARNINGS PER SHARE                                            $     .33      $   1.32       $    .68
                                                                                =========      ========       ========

DIVIDENDS DECLARED PER SHARE:
   Regular dividends                                                            $     .39      $    .68       $    .68
   Special dividends                                                                   --           .26            .04
   Capital gain dividends                                                              --           .17             --
                                                                                ---------      --------       --------
                                                                                $     .39      $   1.11       $    .72
                                                                                =========      ========       ========

Weighted-Average Common Shares Outstanding                                         10,357        10,332         10,247

Weighted-Average Common Shares and Common Share Equivalents Outstanding
                                                                                   10,372        10,371         10,254

</TABLE>


                See Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>




                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

              For the Years Ended December 31, 1998, 1997 and 1996

                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                       Retained
                                                                                       Earnings
                                                                                     (Dividends In  Accumulated  
                                                                         Additional    Excess of       Other         Total
                                                Common Stock              Paid-In     Accumulated  Comprehensive Stockholders'
                                             Shares      Amount           Capital      Earnings)      Income         Equity
                                             ------      ------           -------      ---------      ------         ------
<S>                                          <C>         <C>            <C>           <C>           <C>           <C>      
BALANCES - DECEMBER 31, 1995                 10,142      $  102         $  75,523     $   (915)     $(4,245)      $  70,465

Comprehensive Income
    Net income                                   --          --                --        6,959           --           6,959
    Unrealized appreciation of CMBS bonds        --          --                --           --          856             856
                                            -------      ------         ---------     --------      -------       ---------
       Comprehensive Income                      --          --                --        6,959          856           7,815
                                            -------      ------         ---------     --------      -------       ---------
Issuance of common stock                        174           1             1,036           --           --           1,037
Dividends                                        --          --                --       (7,398)          --          (7,398)
                                            -------      ------         ---------     --------      -------       ---------
BALANCES - DECEMBER 31, 1996                 10,316         103            76,559       (1,354)      (3,389)         71,919

Comprehensive Income
    Net income                                   --          --                --       13,706           --          13,706
    Reversal of unrealized holding losses
      upon restructuring of bonds                --          --                --           --        3,389           3,389
                                            -------      ------         ---------     --------      -------       ---------
       Comprehensive Income                      --          --                --       13,706        3,389          17,095
                                            -------      ------         ---------     --------      -------       ---------
Issuance of common stock                         26           1               165           --           --             166
Dividends                                        --          --                --      (11,475)          --         (11,475)
                                            -------      ------         ---------      -------      -------       ---------
BALANCES - DECEMBER 31, 1997                 10,342         104            76,724          877           --          77,705
Issuance of common stock                         22          --               150           --           --             150
Net income                                       --          --                --        3,441           --           3,441
Dividends                                        --          --                --       (4,042)          --          (4,042)
                                            -------      ------         ---------     --------      -------       ---------
BALANCES - DECEMBER 31, 1998                 10,364      $  104         $  76,874     $    276      $    --       $  77,254
                                            =======      ======         =========     ========      =======       =========
</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>


<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)
                                                                              Year Ended December 31,
                                                                              -----------------------
                                                                        1998           1997              1996
                                                                        ----           ----              ----
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                <C>              <C>               <C>     
Net income                                                         $  3,441         $ 13,706          $  6,959
Adjustments to reconcile net income to net cash flows from
   operating activities:
   Amortization of premium/discount on CMBS bonds and
     short-term investments                                             274           (2,381)           (2,155)
   Accrued income on participating mortgages and leases
                                                                       (443)              --                --
   Depreciation                                                          50                         
   Gain on restructuring of bonds                                        --           (5,786)               --
   Issuance of common stock for dividend equivalent rights
                                                                         --               --               941
   Increase in accounts payable and accrued liabilities                 537              216               157
   Decrease (increase) in other assets                                 (154)          (1,327)               18
                                                                   --------         --------          --------
     Net cash provided by operating activities                        3,705            4,428             5,920
                                                                   --------         --------          --------

CASH FLOWS FROM INVESTING ACTIVITIES
Acquisitions of short-term investments                              (91,946)              --                --
Collections on short-term investments                                30,313               --                --
Proceeds from sale of short-term investments                         16,085               --                --
Investments in participating mortgages, net                          (8,959)              --                --
Purchases of real estate                                            (12,671)              --                --
Capital replacements                                                     (7)              --                --
Investments in Westrec                                               (2,301)              --                --
Investment in real estate joint venture                              (1,280)              --                --
Proceeds from restructuring of bonds                                     --           77,693                --
Collections on CMBS bonds                                               242               --             9,857
Acquisitions of CMBS bonds                                               --           (4,801)               --
                                                                   --------         --------          --------
     Net cash provided by (used in) investing activities            (70,524)          72,892             9,857
                                                                   --------         --------          --------

CASH FLOWS FROM FINANCING ACTIVITIES
Dividends paid                                                       (4,042)         (11,475)           (7,398)
Proceeds from the issuance of Common Stock                               --               31                --
Paydowns on short-term financing                                         --               --              (700)
                                                                   --------         --------          --------
     Net cash used in financing activities                           (4,042)         (11,444)           (8,098)
                                                                   --------         --------          --------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                                                    (70,861)          65,876             7,679

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
                                                                     74,153            8,277               598
                                                                   --------         --------          --------

CASH AND CASH EQUIVALENTS AT END OF YEAR                           $  3,292         $ 74,153          $  8,277
                                                                   ========         ========          ========

</TABLE>

                See Notes to Consolidated Financial Statements.

                                      F-6
<PAGE>



                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



A.       Organization

Commercial  Assets,  Inc.  ("CAX"  and,  together  with  its  subsidiaries,  the
"Company") is a Maryland  corporation  that has interests in  manufactured  home
communities  and has  elected  to be taxed  as a real  estate  investment  trust
("REIT").  The Company's  common stock,  par value $.01, (the "Common Stock") is
listed on the American Stock Exchange under the symbol "CAX."

Prior to 1998,  the Company owned  subordinate  classes of  Commercial  Mortgage
Backed  Securities  ("CMBS  bonds").  The CMBS bonds were  issued in  commercial
mortgage loan securitizations involving multi-class issuances of debt securities
which were secured and funded as to the payment of  principal  and interest by a
specific  group of  mortgage  loans on  multi-family  or other  commercial  real
estate.  In 1997, the Company decided to restructure its asset base and cease to
invest in subordinate CMBS bonds. In November 1997, the Company restructured its
subordinate  CMBS bond  portfolio by selling,  redeeming or  resecuritizing  its
various  CMBS  bonds.  The  restructuring  resulted  in  the  Company  receiving
$77,693,000 cash and retaining an equity interest in an owner trust arising from
a resecuritization  transaction (see Note H). The Company  temporarily  invested
the proceeds from such  restructuring  in government  securities  and short-term
investments  until the Company  decided  what class of assets to  reinvest  such
funds in.

In the third quarter of 1998, the Company decided to invest in manufactured home
communities and as of December 31, 1998 has invested $23 million in interests in
manufactured  home communities and adjoining land with 640 developed  homesites,
50 sites ready for homes and 1,180 sites available for future development.

The  Company's  daily  operations  are  performed  by a manager  pursuant  to an
agreement   currently  in  effect   through   December  1999  ("the   Management
Agreement").  Prior to October 1996, the Company was managed by  subsidiaries of
MDC  Holdings,  Inc.  ("MDC").  In  September  1996,  MDC sold  Financial  Asset
Management  LLC ("FAM"),  the manager at such time, to an investor  group led by
Terry  Considine,  Thomas L. Rhodes and Bruce D. Benson.  In November  1997, the
assets of FAM,  including  the  Management  Agreement,  were  acquired  by Asset
Investors  Corporation  ("AIC"  and  together  with  its  subsidiaries,   "Asset
Investors"),  the current  manager.  Mr.  Considine  is Chairman of the Board of
Directors and Chief Executive  Officer of both the Company and Asset  Investors.
Mr.  Rhodes is Vice  Chairman  and Mr.  Benson is a director of both  companies.
Asset  Investors owns 27% of the Company's  Common Stock.  No change was made to
the Management  Agreement during 1998 other than an extension.  During 1999, the
Incentive  Fee has been  amended to provide  that such fee is based on  Adjusted
Funds From Operations ("AFFO") instead of REIT income.  Generally,  AFFO is book
net income plus  depreciation,  amortization and acquisition fees less an annual
capital replacement reserve equal to $50 per developed homesite.

The  Management  Agreement  is subject  to the  approval  of a  majority  of the
Company's  independent  directors and can be terminated by either party, without
cause,  with 60 days'  notice.  Since  the  Company  has no  employees,  certain
officers of Asset Investors are also officers of the Company.

                                      F-7
<PAGE>

B.       Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated  financial  statements  include the accounts of the Company and
its  majority-owned  subsidiaries.  All  significant  intercompany  balances and
transactions have been eliminated in consolidation.

Real Estate and Depreciation

Real estate is recorded at cost less accumulated  depreciation.  Depreciation is
computed  using the  straight  line method over an  estimated  useful life of 25
years  for  land  improvements  and  buildings.   Significant   renovations  and
improvements,  which  improve  or  extend  the  useful  life of the  asset,  are
capitalized and  depreciated  over the remaining  estimated  life.  Maintenance,
repairs and minor improvements are expensed as incurred.

When conditions  exist which indicate that the carrying amount of a property may
be impaired,  the Company will evaluate the recoverability of its net investment
in the property by assessing current and future levels of income and cash flows.
As of  December  31,  1998,  there  has  been  no  impairment  of the  Company's
investment in real estate.

Revenue Recognition

Interest on participating  mortgages is recorded based upon outstanding balances
and interest  rates per the terms of the  mortgages.  In  addition,  the Company
evaluates the  collectibility  of any unpaid  interest and provides  reserves as
necessary. As of December 31, 1998, there is no reserve for uncollected interest
on the participating mortgages.  Rent on ground leases is recognized when earned
and due from lessee.

CMBS Bonds

Earnings from CMBS bonds was comprised of coupon  interest and the  amortization
of the purchase  discount.  Amortization of the purchase discount was recognized
by the interest method using a constant effective yield and assumed an estimated
rate of future  prepayments,  defaults and credit  losses which was adjusted for
actual experience. The allowance for credit losses was equal to the undiscounted
total of future estimated  credit losses.  In the event the Company adjusted the
estimate of future credit losses,  such adjustments would be included in current
period earnings.

The Company classifies its CMBS bonds as  available-for-sale.  Accordingly,  the
CMBS bonds are  carried at fair value in the  financial  statements.  Unrealized
holding  gains and losses on  available-for-sale  securities  are excluded  from
earnings and reported as a net amount in stockholders' equity until realized. If
the fair value of a CMBS bond declines  below its  amortized  cost basis and the
decline is considered to be "other than temporary," the amount of the write-down
would  be  included  in the  Company's  income.  The  decline  in fair  value is
considered  to be other than  temporary  if the cost basis  exceeds  the related
projected cash flow from the CMBS bond discounted at a risk-free rate of return.

Fair Value of Financial Instruments

The fair value of the  Company's  financial  instruments  generally  approximate
their carrying basis or amortized cost.

                                      F-8
<PAGE>

Income Taxes

CAX intends to operate in a manner that will permit it to qualify for the income
tax treatment  accorded to a REIT. If it so qualifies,  CAX's REIT income,  with
certain limited  exceptions,  will not be subject to federal or state income tax
at the corporate level. Accordingly, no provision for taxes has been made in the
financial statements.

In order to maintain its status as a REIT, CAX is required,  among other things,
to distribute  annually to its  stockholders at least 95% of its REIT income and
to meet certain asset,  income and stock  ownership  tests.  Regular and special
dividends declared in 1998, 1997 and 1996 represented ordinary taxable income to
the stockholders.  In addition, the Company declared a capital gains dividend of
$.17 per share in 1997.

Earnings Per Share

Basic  earnings  per  share  for  1998,   1997  and  1996  are  based  upon  the
weighted-average  number of shares of Common Stock outstanding  during each such
year. Diluted earnings per share reflect the effect of any dilutive, unexercised
stock options in 1998, 1997 and 1996.

Statements of Cash Flows

For purposes of reporting cash flows,  cash  maintained in bank accounts,  money
market funds and  highly-liquid  investments  are considered to be cash and cash
equivalents.  The Company paid interest  expense in cash of $8,000 in 1996.  The
Company paid no interest expense in 1998 or 1997.

Non-cash  investing and  financing  activities  for 1998,  1997 and 1996 were as
follows (in thousands):

<TABLE>
<CAPTION>

                                                                      1998              1997             1996
                                                                    --------          -------          -------
Principal collections on CMBS bonds transferred to restricted
<S>                                                                 <C>               <C>              <C>    
    cash                                                            $                 $ 6,227          $ 1,214
Unrealized holding gains and losses on CMBS bonds                        --             3,389              856
Issuance of Common Stock for services                                   150               135               --
Distributions of Common Stock pursuant to dividend equivalent
    rights                                                               --                --               96
Issuance of Common Stock as consideration for the elimination
    of dividend equivalent rights                                        --                --              941

</TABLE>

Use of Estimates

The  preparation  of the  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

Reclassifications

Certain  reclassifications  have  been  made in the 1997  and 1996  consolidated
financial  statements  to conform to the  classifications  currently  used.  The
effect of such reclassifications on amounts previously reported is immaterial.

C.       Short-term Investments

During  1998,  the  Company  acquired  short-term   investments   consisting  of


                                      F-9
<PAGE>

mortgage-backed  bonds guaranteed by Federal Home Loan Mortgage  Corporation and
Federal  National  Mortgage  Association.  These  investments  are classified as
available-for-sale,  and the fair market value at December 31, 1998 approximates
the carrying value of $45,066,000.

D.       Investments in Manufactured Home Communities

During 1998, the Company acquired interests in six manufactured home communities
with 640 developed  sites,  50 sites ready for homes,  and 1,180 sites available
for future development. Total investment was $22,910,000 paid in cash.

The following  unaudited  pro-forma  information has been prepared  assuming the
acquisition  of  the  interests  in  manufactured   home   communities  and  the
restructuring of the Company's CMBS bonds had been completed at the beginning of
the periods  presented.  The unaudited  pro-forma  information  is presented for
informational purposes only and is not necessarily indicative of what would have
occurred if the  restructurings  and the  acquisitions  had been completed as of
those dates.  In addition,  the  pro-forma  information  is not intended to be a
projection of future results. The unaudited, pro-forma results of operations for
1998 and 1997 are as follows (in thousands, except per share data):

<TABLE>
<CAPTION>

                                                                                     1998                   1997
                                                                                     ----                   ----
                                                         
Revenues  (income  from  participating  mortgages  and  leases,  interest
<S>                                                                                <C>                    <C>       
    income and CMBS bonds revenues)                                                $    5,375             $    6,693
                                                                                   ==========             ==========

Income before gain on restructuring of bonds                                       $    3,724             $    5,529
Gain on restructuring of CMBS bonds                                                        --                  6,069
                                                                                   ----------             ----------
Net income                                                                         $    3,724             $   11,598
                                                                                   ==========             ==========

Basic and diluted earnings per share                                               $      .36             $     1.12
                                                                                   ==========             ==========
</TABLE>

The Company is actively seeking to acquire additional  communities and currently
is engaged in negotiations  relating to the possible  acquisition of a number of
communities.   At  any  time,  these  negotiations  are  at  various  stages  of
completion,   which  may  include  outstanding   contracts  to  acquire  certain
manufactured  home  communities,  subject  to  satisfactory  completion  of  the
Company's due diligence review.

E.       Investments in Participating Mortgages

As of December 31, 1998, the Company has investments in participating  mortgages
secured by three  manufactured  home  communities  and adjoining land. The notes
accrue interest at 15% per annum and pay interest at 9% per annum through August
1999,  with the pay rate  increasing 1% each year thereafter to a maximum of 12%
per annum.  The loans  mature in  September  2007.  The  Company  also  receives
additional  interest  of 50%  of  the  net  profits  and  cash  flows  from  the
properties. In addition, as of December 31, 1998, the Company has investments in
participating  mortgages  secured by individual  homes and home sites within two
manufactured  home  communities.  These mortgages accrue interest at 10% and pay
interest  from the cash flows from the  homesites.  The  Company  also  receives
additional interest of 50% of the net profits and cash flows from the homesites.
As of December 31, 1998, the Company had investments in participating  mortgages
of $9,328,000 and income of $451,000 from these mortgages during 1998.

                                      F-10
<PAGE>

F.       Real Estate

Real estate at December 31, 1998, is as follows (in thousands):

Land                                                               $    3,798
Land improvements and buildings                                         8,880
                                                                   ----------
                                                                       12,678
Less accumulated depreciation                                             (50)

Investment in real estate, net                                     $   12,628
                                                                   ==========

Land  improvements and buildings  consist  primarily of  infrastructure,  roads,
landscaping,  clubhouses,  maintenance  buildings and common amenities.  The two
manufactured  home communities  involving the above real estate have been leased
to a third party.  The first lease involves a community  acquired by the Company
at a cost of $1.4  million and is for a term of 50 years.  The Company  receives
initial annual lease payments equal to 9% of its cost. The annual lease payments
increase by 4% per annum over the prior year's lease  payments  until the annual
lease  payment  equals 13% of the  Company's  cost.  In  addition,  the  Company
receives  additional  rent equal to 50% of the  lessee's  net cash flow from the
property.  In the event of a sale of the  property,  the  Company  receives  all
proceeds  until it has realized its total  purchase price of the property plus a
13% per  annum  rate of  return.  The  Company  then  receives  50% of any sales
proceeds in excess of such amount.

The other  community  acquired by the Company  involves  two phases and has been
leased  to the same  third  party  for 50  years.  Phase  One has 220  developed
homesites and 24 sites ready for homes.  Phase Two involves 940 sites  available
for future development.  Initial annual lease payments on Phase One is $890,000,
increasing by 4% per annum.  There are no lease  payments on Phase Two until the
sites are ready for homes, at which time, the annual lease payments on Phase Two
will be equal to 10%  times the costs  incurred  in  developing  Phase  Two.  In
addition,  the lessee  pays to the Company  additional  rent equal to 50% of the
lessee's net cash flow from the  property.  In the event of a sale,  the Company
receives 50% of any sales proceeds in excess of the Company's cost.

G.     Investment in Real Estate Joint Venture

In November 1997, the Company invested  $1,280,000 in a joint venture  involving
the  development  of 30 homesites near Newport  Beach,  California.  The Company
receives a priority  return from the venture  until the Company has  received an
amount equal to 9% times  $1,250,000 for 1999. The Company's  subsequent  annual
priority return increases by 5% over the prior year's amount. The other venturer
then  receives a similar  percentage  return on its $300,000  investment  in the
venture.  In the event the property is sold,  the Company  receives all proceeds
until it has received its investment plus 20% per annum. The other venturer then
receives all proceeds until it has received its  investment  plus 20% per annum.
Any excess sales  proceeds are then shared  equally.  The Company did not record
any income from this real estate joint venture in 1998.

H.     CMBS Bonds

In November 1997,  the Company  restructured  its portfolio of CMBS bonds.  Nine
bonds were sold,  one bond was  redeemed and the  remaining  two CMBS bonds were
resecuritized by contributing the bonds and related  restricted cash to an owner
trust in which the Company retained an equity interest.  In a private placement,
the trust then sold debt securities representing senior interests in the trust's
assets.  The principal balance of the equity interest retained by the Company is
$5,000,000.  However,  since the equity interest represents the first-loss class
of the portfolio and provides credit support for the senior debt securities, the


                                      F-11
<PAGE>

Company  valued the equity  interest at its then  estimated fair market value of
$2,000,000.  During 1998,  the Company  received  $403,000 of which $242,000 was
recorded as a reduction in the net book value of the retained  equity  interest,
resulting  in a  net  book  value  of  $1,739,000  which  the  Company  believes
approximates fair market value at December 31, 1998.

In 1997,  three  mortgages  underlying  one of the  Company's  CMBS  bonds  were
prepaid.  As a result of the  prepayment,  the  Company  recognized  $482,000 of
income  from a  prepayment  penalty  received  and  $2,305,000  of  income  from
accelerated discount amortization.

I.       Investments in and Notes Receivable from Westrec

Prior  to  deciding  to  acquire  manufactured  home  communities,  the  Company
evaluated  acquiring interests in marinas and, in connection with this, acquired
a 12% interest in Westrec Marina  Management Inc.  ("Westrec") for approximately
$2,500,000 in March 1998. In the third quarter of 1998,  the Company  decided to
invest in manufactured  housing  communities  and not to invest in marinas.  The
Company has valued its  investment in Westrec common stock at the price at which
the Company can re-sell such stock to Westrec. The Company has expensed $500,000
for the portion of its  investment  in Westrec in excess of the sales price plus
additional due  diligence,  legal,  and other costs incurred in connection  with
investigating  investments  in marinas.  The Company also has a note  receivable
from an affiliate of Westrec.  The  outstanding  balance of the note  receivable
(including  interest  receivable)  is $1,883,000  and $1,710,000 at December 31,
1998 and 1997, respectively.  In May 1998, the Company issued to an affiliate of
Westrec  warrants to purchase 322,000 shares of Common Stock at $6.60 per share.
These warrants were cancelled in 1998.

J.       Stock Option Plan

The Company has a Stock Incentive Plan for the issuance of  non-qualified  stock
options to its  directors and officers,  employees and  consultants  which as of
December  31,  1998,  permitted  the issuance of up to an aggregate of 3,000,000
shares of Common  Stock,  of which  454,000 and 717,000  related to  outstanding
stock options as of December 31, 1998 and 1997, respectively. The exercise price
for stock  options  may not be less than  100% of the fair  market  value of the
shares of Common Stock at the date of the grant.  The stock options have various
terms ranging up to 10 years.

Prior to May 30,  1996,  stock  options  granted  under  the Stock  Option  Plan
automatically  accrued  dividend  equivalent  rights  ("DERs") based on: (i) the
number  of  shares  underlying  the  unexercised  portion  of the  option;  (ii)
dividends  declared on the outstanding  shares of the Company between the option
grant  date and the option  exercise  date;  and (iii) the  market  price of the
shares on the dividend record date. DERs were paid in shares of Common Stock (or
in other  property that  constituted  the dividend) at the time of each dividend
distribution.  During 1996, the Company  incurred  $96,000 of expenses from DERs
covering  16,000 shares of Common Stock which were subject to issuance  pursuant
to options  granted under the plan. On May 30, 1996, the Company's  stockholders
approved the issuance of Common  Stock in exchange for the  elimination  of DERs
for such options and, as a result, the Company recorded a $966,000 charge during
1996.





                                      F-12
<PAGE>

Presented below is a summary of the changes in stock options for the three years
ended December 31, 1998. As of December 31, 1998, the  outstanding  options have
exercise   prices   ranging   from   $5.625  to  $6.875  and  have  a  remaining
weighted-average life of 2.3 years.

                                                 Weighted
                                                 Average
                                               Exercise Price         Shares
                                               --------------         ------
Outstanding - December 31, 1995                   $ 6.94             574,000
     Granted                                        5.86              83,000
     Forfeited                                      6.68              (9,000)
                                                  ------          ----------
Outstanding - December 31, 1996                     6.80             648,000
     Granted                                        6.30              87,000
     Forfeited                                      7.30             (13,000)
     Exercised                                      6.12              (5,000)
                                                  ------          ----------
Outstanding - December 31, 1997                     6.74             717,000
     Granted                                        6.62              38,000
     Forfeited                                      7.50            (290,000)
     Expired                                        7.25             (11,000)
                                                  ------          -----------
Outstanding - December 31, 1998                   $ 6.23             454,000
                                                  ======          ==========

Options  granted  to date vest  over  various  periods  up to two  years.  As of
December 31, 1998, 1997 and 1996, 445,000, 660,000 and 454,000, respectively, of
the outstanding options were exercisable.

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related  Interpretations
in accounting for its employee stock options  rather than the  alternative  fair
value  accounting  provided for under SFAS No. 123,  "Accounting for Stock-Based
Compensation."  Under  APB 25,  because  the  exercise  price  of the  Company's
employee stock options  equals the market price of the  underlying  stock on the
date of grant, no compensation expense is recognized.

Pro forma information regarding net income and earnings per share is required by
SFAS No. 123, and has been  determined  as if the Company had  accounted for its
employee stock options under the fair value method of that  Statement.  The fair
value  for  these   options  was  estimated  at  the  date  of  grant  using  an
option-pricing model.

Option  valuation  models  require  the input of highly  subjective  assumptions
including  the expected  stock price  volatility.  Because the  Company's  stock
options  have  characteristics  significantly  different  from  those of  traded
options,  and because changes in the subjective input assumptions can materially
affect the fair value estimate,  in management's opinion, the existing models do
not  necessarily  provide a  reliable  single  measure  of the fair value of its
employee stock options.

During 1998,  1997 and 1996,  the estimated  weighted-average,  grant-date  fair
value of options  granted  was $.76,  $.42 and $.45,  respectively.  The Company
assumed  lives of five to ten years and  risk-free  interest  rates equal to the
Five- or  Ten-Year  U.S.  Treasury  rate on the date the  options  were  granted
depending on option term. In addition,  the expected stock price  volatility and
dividend growth rates were estimated based upon historical averages over the two
years ended  December 31, 1998,  adjusted for changes  based upon the  Company's
investment in manufactured home community assets.


                                      F-13
<PAGE>




For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the options'  vesting  period.  The  Company's  pro
forma information follows (in thousands except for per share data):

<TABLE>
<CAPTION>

                                                           1998         1997        1996
                                                           ----         ----        ----
<S>                                                       <C>          <C>         <C> 
Pro forma net income                                      $3,402      $ 13,670     $ 6,932
Pro forma basic and diluted earnings per share            $ 0.33      $   1.32     $  0.68

</TABLE>

K.       Management Fees

The Company operates under a management agreement, pursuant to which the manager
advises the Company on its business and oversees its daily  operations,  subject
to the supervision of the Company's Board of Directors. Asset Investors has been
the manager since  November  1997.  Prior to November 1997, FAM was the manager.
The  Management  Agreement  provides that the manager  receives a "Base Fee," an
"Acquisition  Fee" and an "Incentive Fee." The Base Fee is payable  quarterly in
an amount equal to 1% per annum of the Company's  average net book value of real
estate-related  assets. The Acquisition Fee equals 0.5% of the cost of each real
estate asset  acquired.  The Incentive Fee equals 20% of the amount by which the
Company's REIT taxable income exceeds the amount  calculated by multiplying  the
Company's "average net worth" by the "Ten-Year United States Treasury rate" plus
1%. In 1997 and 1996,  the manager also received  "Administrative  Fees" on each
CMBS bond  outstanding.  Administrative  Fees were terminated in connection with
the November 1997 restructuring of the CMBS bond portfolio.

Fees paid to the manager during 1998, 1997 and 1996 were (in thousands):

                           1998               1997               1996
                           ----               ----               ----
Base Fees                 $   87            $    598           $    654
Acquisition Fees             124                  23                 --
Incentive Fees                --               1,024                713
Administrative Fees           --                  56                 58
                          ------            --------           --------
                          $  211            $  1,701           $  1,425
                          ======            ========           ========

Acquisition  Fees  incurred  in 1997  were  capitalized  as part of the  cost of
acquiring CMBS bonds. In addition,  the Company  incurred  $426,000 of Incentive
Fees in 1997  relating  to the  gain on the  restructuring  of the  CMBS  bonds.
Acquisition  Fees incurred in 1998 were expensed  because such fees were paid to
Asset Investors, owner of 27% of the Company's Common Stock.

The Management  Agreement has been extended  through  December 31, 1999.  During
1999,  the  Incentive  Fee has been amended to provide that such fee is based on
CAX's Funds From Operations,  less an annual capital  replacement  reserve of at
least $50 per developed homesite, instead of REIT income. In general, Funds From
Operations  is equal to book net  income  plus  depreciation,  amortization  and
acquisition fees.

L.       Commitments

In connection with the acquisition of a manufactured home community, the Company
entered into an earn-out agreement with respect to 154 unoccupied homesites. The
Company will pay $17,000 to the former owner for each newly occupied homesite.

The Company has agreed to acquire  from time to time  ground  leases  related to
individual  homesites.  The  purchase  price for each lease will be equal to the
base  annual rent  provided  for in each such  ground  lease  divided by 9%. The
Company is not required to acquire such leases in groups of less than 10 leases.


                                      F-14
<PAGE>

The maximum number of leases the Company might purchase is approximately 500 for
total consideration of approximately $20 million.

M.       Operating Segments

The Company has recently begun  investing in manufactured  home  communities and
management assesses the performance of the Company as one operating segment.

N.       Other Matters

The  Company's  Charter  authorizes  the Board of Directors to issue  25,000,000
shares,  par value $.01 per share, of Preferred Stock. The Board of Directors is
authorized  to fix the  terms of the  Preferred  Stock,  including  preferences,
powers and rights (including voting rights) senior to the Common Stock. To date,
the Company has not issued any shares of Preferred Stock.

O.       Selected Quarterly Financial Data (unaudited)

Presented  below  is  selected  quarterly  financial  data for the  years  ended
December 31, 1998 and 1997 (in thousands, except per share data).

<TABLE>
<CAPTION>

                                                                             Three Months Ended,
                                                                             -------------------
                                                     December 31,     September 30,      June 30,         March 31,
                                                     ------------     -------------      --------         ---------
1998
- -------------------------------------------------- --------------- ----------------- --------------- ----------------
<S>                                                  <C>               <C>              <C>              <C>     
Income from rental property operations               $     390         $    147         $     --         $     --
CMBS bonds                                                  37               40               44               40
Interest and other income                                  767            1,012            1,042            1,053
Net income                                                 967              486              986            1,002
Per share amounts:
   Basic and diluted earnings                              .09              .05              .09              .10
   Regular dividends                                       .13              .13              .13               --
   Stock prices (1)
     High                                                6-1/4            6-7/8                7                7
     Low                                                 5-1/8           5-9/16            6-1/4           6-7/16
Weighted-average common shares outstanding              10,364           10,364           10,359           10,342
Weighted-average common shares and common share
   equivalents outstanding                              10,366           10,373           10,387           10,378

1997
- -------------------------------------------------- --------------- ----------------- --------------- ----------------
CMBS bonds revenue                                   $   1,512         $  3,423        $   2,193         $  2,044
Interest and other income                                  734               51               49              111
Gain on restructuring of bonds                           5,786               --               --               --
Net income                                               7,677            2,484            1,810            1,735
Per share amounts:
   Basic and diluted earnings                              .74              .24              .17              .17
   Regular dividends                                       .17              .17              .17              .17
   Special dividends                                       .26               --               --               --
   Capital gains dividends                                 .17               --               --               --
   Stock prices (1)
     High                                              7-11/16           7-3/16          6-11/16                7
     Low                                                6-9/16            6-5/8           6-3/16            6-3/8
Weighted-average common shares outstanding              10,342           10,342           10,326           10,316
Weighted-average common shares and common share
   equivalents outstanding                              10,408           10,381           10,348           10,351
- --------------------------------------------------
<FN>

(1)   Daily closing prices as reported on the AMEX Composite Tape.
</FN>
</TABLE>


                                      F-15
<PAGE>



<TABLE>
<CAPTION>







                                               Commercial Assets, Inc.
                                                     SCHEDULE III
                                       Real Estate and Accumulated Depreciation
                                                  December 31, 1998
                                           (In Thousands Except Site Data)

                                                                                                     December 31, 1998
                                                                                    ------------------------------------------------
                                                                             Cost                                     Total
                                                                           Capital-                                    Cost
                                                             Initial Cost    ized        Total Cost                   Net of
                                                          ---------------- Subsequ- ----------------------  Accumu-  Accumu-
                                                   Number       Buildings    uent         Buildings          lated    lated
                 Date                       Year     of           and         to             and            Depreci- Depreci- Encum-
 Property Name Acquired      Location    Developed Sites Land Improvements Acquis. Land Improvements Total   ation    ation  brances
 -----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                        <C>    <C>   <C>      <C>          <C>   <C>     <C>      <C>       <C>   <C>       <C> 
Cypress Greens  1998     Lakeland, FL      1986     107 $  240   $1,129       $7    $240    $1,136   $1,376    $16   $ 1,360   $ --

Riverside       1998     Ruskin, FL        1984   1,186  3,558    7,744       --   3,558     7,744   11,302     34    11,268     --
                                                  ==================================================================================
           Total                                  1,293 $3,798   $8,873       $7  $3,798    $8,880  $12,678    $50   $12,628   $ --
                                                  ==================================================================================
</TABLE>




                                      F-16
<PAGE>



<TABLE>
<CAPTION>

                             COMMERCIAL ASSETS, INC.
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                For the Years Ended December 31, 1998, 1997, 1996
                                 (in thousands)


                                                                                     Year Ended December 31,
                                                                                     -----------------------
                                                                             1998              1997             1996
                                                                             ----              ----             ----
Real Estate
<S>                                                                       <C>               <C>               <C>    
    Balance at beginning of year                                          $       --        $      --         $    --
    Additions during the year:
       Real estate acquisitions                                               12,671               --              --
       Additions                                                                   7               --              --
    Dispositions                                                                  --               --              --
                                                                          ----------        ---------         -------
    Balance at end of year                                                $   12,678        $      --         $    --
                                                                          ==========        =========         =======


Accumulated Depreciation
    Balance at beginning of year                                          $       --        $      --         $    --
    Additions during the year:
       Depreciation                                                              (50)              --              --
    Dispositions                                                                  --               --              --
                                                                          ----------        ---------         -------
    Balance at end of year                                                $      (50)       $      --         $    --
                                                                          ==========        =========         =======

</TABLE>

See  Report of  Independent  Auditors  and  accompanying  notes to  consolidated
financial statements.




                                      F-17
<PAGE>




                             COMMERCIAL ASSETS, INC.
                                   SCHEDULE IV
                          MORTGAGE LOANS ON REAL ESTATE
                                December 31, 1998
                                 (in thousands)


<TABLE>
<CAPTION>

                                                                                                           Principal
                                                                                                           Amount of
                                                                                                         Loans Subject
                                                                                                         to Delinquent
                                     Final       Periodic                Face Amount       Carrying       Principal or
                        Interest     Maturity    Payment     Prior      of Mortgages      Amount of         Interest
    Description           Rate         Date        Terms      Liens                       Mortgages
- ---------------------  ------------  ----------  ----------  ---------  --------------  ---------------  ---------------
<S>                        <C>          <C>           <C>     <C>         <C>             <C>                <C>      
Fiesta Village             (1)          9/2007        (1)     $   --      $   8,033       $    8,462         $      --
Savanna Club               10%          9/2018        (2)         --            822              828                --
Sun Lake                   10%          9/2018        (2)         --             38               38                --
                                                             =========  ==============  ===============  ===============
                                                              $   --      $   8,893       $    9,328         $      --
                                                             =========  ==============  ===============  ===============

<FN>

(1)    The Fiesta  Village loan is comprised of five  mortgage  loans secured by
       three  manufactured home communities and adjoining land. The notes accrue
       interest at 15% per annum and pay interest at 9% per annum through August
       1999,  with the pay rate  increasing 1% each year thereafter to a maximum
       of 12% per annum.
(2)    Interest is paid from any cash flows from the property.

</FN>
</TABLE>



                                      F-18
<PAGE>



<TABLE>
<CAPTION>

                             COMMERCIAL ASSETS, INC.
                                   SCHEDULE IV
                          MORTGAGE LOANS ON REAL ESTATE
                                December 31, 1998
                                 (in thousands)




                                                                                     Year Ended December 31,
                                                                                     -----------------------
                                                                             1998              1997             1996
                                                                             ----              ----             ----

<S>                                                                       <C>               <C>               <C>    
    Balance at beginning of period                                        $       --        $      --         $    --

    Additions during period:
       Investments in participating mortgages                                  8,913               --              --
       Accrued interest                                                          371               --              --
       Loan costs                                                                 70               --              --
    Deductions during period:
       Collections of principal                                                  (20)              --              --
       Collections of interest                                                    (2)              --              --
       Amortization of loan costs                                                 (4)              --              --
                                                                          ----------        ---------        --------

    Balance at close of period                                            $    9,328        $      --         $    --
                                                                          ==========        =========         =======

</TABLE>




                                      F-19
<PAGE>


                                  EXHIBIT INDEX


          Exhibit No.       Description


                3.1         Amended and Restated  Charter of Commercial  Assets,
                            Inc.  (the  "Registrant"),  (incorporated  herein by
                            reference to Exhibit 3.1 to  Amendment  No. 1 to the
                            Registrant's  Registration  Statement on Form 10 (as
                            amended,   the   "Form   10")  of  the   Registrant,
                            Commission File No.
                            1-22262, filed on August 31, 1993).

                3.2         By-laws of the Registrant,  (incorporated  herein by
                            reference to Exhibit 3.2 to  Amendment  No. 1 to the
                            Form  10 of  the  Registrant,  Commission  File  No.
                            1-22262, filed on August 31, 1993).

                3.3         Amendment to the By-laws of the Registrant  dated as
                            of  January   14,  1997   (incorporated   herein  by
                            reference to Exhibit 3.3 to the Registrant's  Annual
                            Report on Form 10-K for the year ended  December 31,
                            1996,  Commission File No.  1-22262,  filed on March
                            24, 1997).

                4.1         Form of certificate representing common stock of the
                            Registrant  (incorporated  herein  by  reference  to
                            Exhibit  4.2 to the Form 10-Q for the  period  ended
                            March 31, 1994, of the  Registrant,  Commission File
                            No. 1-22262, filed on May 16, 1994).

                4.2         Automatic Dividend Reinvestment Plan relating to the
                            common stock of the Registrant  (incorporated herein
                            by reference  to Exhibit 4.2 to  Amendment  No. 1 to
                            the Form 10 of the  Registrant,  Commission File No.
                            1-22262, filed on August 31, 1993).

                10.1        Contribution Agreement, dated as of August 20, 1993,
                            between   the   Registrant   and   Asset   Investors
                            (incorporated herein by reference to Exhibit 10.1 to
                            Amendment  No. 1 to the  Form 10 of the  Registrant,
                            Commission  File No.  1-22262,  filed on August  31,
                            1993).

                10.2        Registration  Rights  Agreement,  dated as of August
                            20, 1993, between the Registrant and Asset Investors
                            (incorporated herein by reference to Exhibit 10.2 to
                            Amendment  No. 2 to the  Form 10 of the  Registrant,
                            Commission File No. 1-22262,  filed on September 15,
                            1993).

                10.3*       Management  Agreement,  dated as of January 1, 1995,
                            between   the   Registrant   and   Financial   Asset
                            Management   Corporation   (incorporated  herein  by
                            reference  to Exhibit  10.3(b)  to the  Registrant's
                            Quarterly  Report on Form 10Q,  Commission  filed on
                            May 12, 1995).

                10.3(a)*    Amendment to the  Management  Agreement  dated as of
                            January 1, 1996 between the Registrant and Financial
                            Asset Management Corporation (incorporated herein by
                            reference  to Exhibit  10.3(a)  to the  Registrant's
                            Quarterly  Report on Form 10-Q for the period  ended
                            March 31, 1996,  Commission File No. 1-22262,  filed
                            on May 15, 1996).

                                      - 19 -
<PAGE>

                10.3(b)*    Assignment of the Management  Agreement  dated as of
                            April 1, 1996  between  Financial  Asset  Management
                            Corporation  and  Financial  Asset   Management  LLC
                            (incorporated herein by reference to Exhibit 10.3(b)
                            to the  Registrant's  Quarterly Report on Form 10-Q,
                            Commission File No. 1-22262, filed on May 15, 1996).

                10.3(c)*    Amendment to the  Management  Agreement  dated as of
                            January  1,  1997,   between  the   Registrant   and
                            Financial Asset Management LLC (incorporated  herein
                            by reference to Exhibit 10.3(c) to the  Registrant's
                            Annual  Report  on  Form  10-K  for the  year  ended
                            December  31,  1996,  Commission  File No.  1-22262,
                            filed on March 24, 1997).

                10.4*       1998  Stock   Incentive   Plan  of  the   Registrant
                            (incorporated herein by reference to Exhibit 10.4 to
                            the  Registrant's  Quarterly  Report  on Form  10-Q,
                            Commission  File  No.  1-22262,  filed  on July  31,
                            1998).

                10.7*       Form  of   Indemnification   Agreement  between  the
                            Registrant  and  each  Director  of  the  Registrant
                            (incorporated herein by reference to Exhibit 10.5 to
                            Amendment  No. 1 to the  Form 10 of the  Registrant,
                            Commission  File No.  1-22262,  filed on August  31,
                            1993).

                10.8        Trust  Agreement,  dated  as of  November  3,  1997,
                            between CAX DTR Securitization  Corp. and Wilmington
                            Trust Company  (incorporated  herein by reference to
                            Exhibit 10.9 to the  Registrant's  Current Report on
                            Form 8-K dated November 3, 1997, Commission File No.
                            1-22262, filed on November 14, 1997).

                10.8(a)     Note  Purchase  Agreement,  dated as of  November 3,
                            1997,  among Structured  Mortgage Trust 1997-2,  CAX
                            DTR    Securitization    Corp.,    and   PaineWebber
                            Incorporated   Company   (incorporated   herein   by
                            reference  to Exhibit  10.9(a)  to the  Registrant's
                            Current  Report on Form 8-K dated  November 3, 1997,
                            Commission File No.  1-22262,  filed on November 14,
                            1997).

                10.8(b)     Trust Indenture and Security Agreement,  dated as of
                            November 3, 1997, between Structured  Mortgage Trust
                            1997-2  and  LaSalle  National  Bank,  as  Indenture
                            Trustee Company (incorporated herein by reference to
                            Exhibit 10.9(b) to the  Registrant's  Current Report
                            on Form 8-K dated November 3, 1997,  Commission File
                            No. 1-22262, filed on November 14, 1997).

                10.8(c)     Contribution  Agreement,  dated  as of  November  3,
                            1997, between  Commercial  Assets,  Inc. and CAX DTR
                            Securitization Corp. Company (incorporated herein by
                            reference  to Exhibit  10.9(c)  to the  Registrant's
                            Current  Report on Form 8-K dated  November 3, 1997,
                            Commission File No.  1-22262,  filed on November 14,
                            1997).

                10.8(d)     Securitization  Cooperation  Agreement,  dated as of
                            November  3,  1997,  among  CAX  DTR  Securitization
                            Corp.,  Commercial Assets, Inc., Structured Mortgage
                            Trust 1997-2, and PaineWebber  Incorporated  Company
                            (incorporated herein by reference to Exhibit 10.9(d)
                            to the Registrant's Current Report on Form 8-K dated
                            November 3, 1997, Commission File No.
                            1-22262, filed on November 14, 1997).

                                     - 20 -
<PAGE>

                10.8(e)     Side Letter Agreement, dated as of November 3, 1997,
                            between  Commercial  Assets,  Inc.  and  PaineWebber
                            Incorporated   Company   (incorporated   herein   by
                            reference  to Exhibit  10.9(e)  to the  Registrant's
                            Current  Report on Form 8-K dated  November 3, 1997,
                            Commission File No.
                            1-22262, filed on November 14, 1997).

                10.9        Asset  Purchase  Agreement  effective as of November
                            20, 1998, between The Moorings of Manatee,  Inc. and
                            Community    Acquisition   &    Development    Corp.
                            (incorporated  herein by reference to Exhibit  10.10
                            to the Registrant's Current Report on Form 8-K dated
                            November  20,  1998,  Commission  File No.  1-22262,
                            filed on December 4, 1998).

                10.9(a)     Assignment of Agreement effective as of November 20,
                            1998,  between  Community  Acquisition & Development
                            Corp. and CAX Riverside, L.L.C. (incorporated herein
                            by reference to Exhibit 10.10(a) to the Registrant's
                            Current  Report on Form 8-K dated November 20, 1998,
                            Commission  File No.  1-22262,  filed on December 4,
                            1998).

                10.9(b)     Agreement for  Assignment of Contracts and Convenant
                            not to Compete  effective  as of November  20, 1998,
                            between    Moorings    Development   and   Marketing
                            Corporation, Riverside Sod and Supply Company, Barry
                            Spencer  and  Community  Acquisition  &  Development
                            Corp.  (incorporated  herein by reference to Exhibit
                            10.10(b) to the Registrant's  Current Report on Form
                            8-K dated  November  20, 1998,  Commission  File No.
                            1-22262, filed on December 4,
                            1998).

                10.9(c)     Assignment of Agreement effective as of November 20,
                            1998,  between  Community  Acquisition & Development
                            Corp. and CAX Riverside, L.L.C. (incorporated herein
                            by reference to Exhibit 10.10(c) to the Registrant's
                            Current  Report on Form 8-K dated November 20, 1998,
                            Commission  File No.  1-22262,  filed on December 4,
                            1998).

                10.10       Securities Purchase Agreement, dated as of March 26,
                            1998,   between   Registrant   and  Westrec   Marina
                            Management,  Inc.  (incorporated herein by reference
                            to Exhibit 10.1 to the Registrant's Quarterly Report
                            on Form 10-Q dated March 31, 1998,  Commission  File
                            No. 1-22262, filed on May 14, 1998).

                10.10(a)    Put  and  Call  Agreement  dated  as of November 30,
                            1998,  between  the  Registrant  and Westrec  Marina
                            Management, Inc. and Michael M. Sachs.

                10.10(b)    Secured   Promissory  Note  dated as of November 30,
                            1998, between the Registrant and Michael  M. Sachs.

                10.11       Form of Amended and Restated Promissory Note entered
                            into in connection with  investments in mortgages on
                            three  manufactured  home  communities and adjoining
                            land.

                10.11(a)    Amended  and  Restated  Combination  Deed of  Trust,
                            Assignment of Rents,  Security Agreement and Fixture
                            Financing  Statement entered into in connection with
                            investments in mortgages on three  manufactured home
                            communities and adjoining land.

                                     - 21 -
<PAGE>

                21.1        List of Subsidiaries

                23.1        Independent Auditors' Consent - Ernst & Young LLP.

                27.1        Financial Data Schedule.

*  Management contract or compensatory plan or arrangement.




                                     - 22 -
<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.

                                           COMMERCIAL ASSETS, INC.
                                           (Registrant)

Date: March 24, 1999                  By   /s/Terry Considine
                                        ----------------------------------------

                                           Terry Considine
                                           Chairman and Chief Executive Officer

Date: March 24, 1999                  By   /s/Thomas L. Rhodes
                                        ----------------------------------------
                                           Thomas L. Rhodes
                                           Vice Chairman

Date: March 24, 1999                  By   /s/Bruce E. Moore
                                        ----------------------------------------
                                           Bruce E. Moore
                                           President and Chief Operating Officer

Date: March 24, 1999                  By   /s/David M. Becker
                                        ----------------------------------------
                                           David M. Becker
                                           Chief Financial 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.

                 Name                     Capacity                  Date
                 ----                     --------                  ----
/s/Terry Considine                        Director             March 24, 1999
- ------------------------------
Terry Considine

/s/Thomas L. Rhodes                       Director             March 24, 1999
- ------------------------------
Thomas L. Rhodes

/s/Raymond T. Baker                       Director             March 24, 1999
- ------------------------------
Raymond T. Baker

/s/Bruce D. Benson                        Director             March 24, 1999
- ------------------------------
Bruce D. Benson

/s/Thomas C. Fries                        Director             March 24, 1999
- ------------------------------
Thomas C. Fries

/s/Donald L. Kortz                        Director             March 24, 1999
- ------------------------------
Donald L. Kortz

/s/Robert J. Malone                       Director             March 24, 1999
- ------------------------------
Robert J. Malone


                                     - 23 -

                             PUT AND CALL AGREEMENT

         This Put and Call Agreement (this "Agreement") is made and entered into
as of  November  30,  1998  ("Date  of  Grant"),  by and  among  Westrec  Marina
Management, Inc., a California corporation ("Westrec"), Commercial Assets, Inc.,
a Maryland  corporation  ("Purchaser"),  and  Michael M.  Sachs,  an  individual
("Sachs").

         WHEREAS,  Purchaser has purchased  326,740 shares of the Class A Common
Stock of Westrec (the "Class A Shares") and 82,351  shares of the Class B Common
Stock of  Westrec  (the  "Class B  Shares,"  and  collectively  with the Class A
Shares, the "Shares");

         WHEREAS,  Westrec  desires to grant to  Purchaser  an option to sell to
Westrec the Shares in the manner set forth below;

         WHEREAS, Purchaser desires  to grant to Westrec  an option to  purchase
the Shares;

         WHEREAS,  concurrently herewith Sachs is executing and delivering (i) a
Secured Promissory Note payable to Purchaser in payment of certain  indebtedness
previously  incurred (the "Note"),  and (ii) a Stock Pledge  Agreement to secure
Sachs' obligations under the Note and hereunder.

         NOW,  THEREFORE,  in  consideration  of the foregoing  recitals and the
covenants set forth herein, the parties hereto hereby agree as follows:

         1.  Grant of Put  Option.  Westrec  hereby  grants  to  Purchaser,  and
Purchaser  hereby accepts,  as of the Date of Grant, on the terms and conditions
hereinafter  set forth,  an option  (the "Put  Option")  to sell to Westrec  the
Shares.

         2. Exercisability of Put Option.  Purchaser may exercise the Put Option
as  follows:  on each of the dates  listed on  Schedule A hereto  (each,  a "Put
Option Exercise Date"),  Purchaser may sell to Westrec the number of Class A and
Class B Shares  appearing  opposite that date, in each case for a price equal to
$6.37 per Share (the "Put Exercise Price").  In addition,  at any time after (i)
the Note  becomes due and payable in full by virtue of having been  accelerated,
(ii)  Westrec has failed to  purchase  timely any Shares  hereunder  as to which
Purchaser  has  delivered  a  Put  Exercise  Notice,  (iii)  Westrec  makes  any
distribution  to its  stockholders  which is out of the  ordinary  course of its
business,   (iv)  Westrec  incurs  any  additional   indebtedness,   other  than
indebtedness  incurred in the ordinary  course of its  business,  or (v) Westrec
sells,  transfers  or  otherwise  conveys a  material  amount of its  assets for
consideration  which is less than the fair  market  value of such  assets  (or a
subsidiary of Westrec sells an amount of its assets which is material to Westrec
for  consideration  which is less than the fair  market  value of such  assets),
Purchaser  may exercise the Put Option in full and cause Westrec to purchase all
remaining Shares by providing  written notice in the manner set forth in Section
3 below,  and any date specified by Purchaser in such notice in accordance  with
Section 3 (which date shall in no event be later than January 31, 2001) shall be
deemed  the Put  Option  Exercise  Date for such  exercise.  Westrec  shall give
Purchaser  notice  promptly upon the occurrence of any event  described in (iii)
through (v) above.


<PAGE>

         3. Exercise of Put Option.  Purchaser may exercise the Put Option as of
any Put Option  Exercise  Date with  respect to all or any portion of the Shares
that, under Section 2 of this Agreement, may be sold on such date. Such exercise
shall be  effected  by the  delivery  to Westrec  not less than thirty (30) days
prior to such Put Option Exercise Date of a written notice of such exercise (the
"Put Exercise  Notice") which shall specify the number of Shares  required to be
purchased by Westrec  pursuant to such Put Exercise  Notice (the  "Exercised Put
Shares").  In the event that the Put Option is so timely exercised,  the parties
shall  consummate  the sale of the  Exercised  Put  Shares  on such  Put  Option
Exercise  Date by (a) the  delivery by  Purchaser  to Westrec or its designee of
stock  certificates  duly  endorsed  for  transfer  to Westrec  or its  designee
representing  the Shares  included in the number of Exercised Put Shares and (b)
the  delivery  by Westrec or its  designee  to  Purchaser  by wire  transfer  or
cashier's or certified  check of an amount equal to the number of Exercised  Put
Shares times the Put Exercise Price.

         4.  Guarantee of Put Option.  Sachs hereby  personally  guarantees  the
obligations  of Westrec to purchase the  Exercised Put Shares upon each exercise
of a Put Option in  accordance  with Sections 2 and 3 of this  Agreement.  Sachs
hereby  waives  presentment  for payment,  demand,  notice of demand,  notice of
nonpayment  or dishonor,  protest and notice of protest.  No failure to exercise
and no delay in  exercising  any right,  power or  privilege  under the guaranty
provided  herein  shall  operate  as a waiver  thereof,  nor shall any single or
partial exercise or any right,  power or privilege  hereunder preclude any other
right,  power or  privilege.  Sachs  agrees  that  this  guaranty  shall  not be
discharged, released or exonerated in any way by any declaration by Purchaser of
default  in  respect of the  obligations  guaranteed  hereby,  the  exercise  by
Purchaser of any rights against  Westrec or the failure of Purchaser to exercise
any rights  against  Westrec  with  respect to any  default by  Westrec.  Sachs'
guarantee,  as set forth herein, is an absolute and unconditional  guarantee and
is a guarantee of payment, not of collection.

         5. Call Option.  Purchaser  hereby  grants to Westrec as of the Date of
Grant,  on the terms and  conditions  set forth  herein,  an option  (the  "Call
Option") to purchase all or any portion of the Shares.

         6.  Exercisability of Call Option. The Call Option shall be exercisable
by Westrec or its designee,  from time to time, on or before January 31, 2001 at
$6.37 per Share (the "Call Exercise Price").

         7.  Exercise of Call  Option.  Westrec or its designee may exercise the
Call Option or any portion  thereof by the  delivery to  Purchaser  of a written
notice of such exercise (the "Call Exercise Notice"), which Call Exercise Notice
shall  specify the number of Shares to be  purchased  by Westrec or its designee
pursuant to such Call Exercise Notice (the "Exercised Call Shares") and the date
on which such purchase shall be consummated  (the "Call Option Exercise  Date"),
which  shall be not  earlier  than ten days  after the Call  Exercise  Notice is
provided and in any event not later than January 31, 2001. In the event that the
Call Option is so timely exercised, the parties shall consummate the sale of the
Exercised  Call Shares on such Call Option  Exercise Date by (a) the delivery by
Purchaser to Westrec or its  designee of stock  certificates  duly  endorsed for
transfer  to Westrec or its  designee  representing  the Shares  included in the
number of Exercised  Call Shares and (b) the delivery by Westrec or its designee
to Purchaser by wire transfer or cashier's or certified check of an amount equal


                                       2
<PAGE>

to the number of Exercised Call Shares times the Call Exercise Price.

         8. Adjustments.  The number of shares of Class A Common Stock and Class
B Common  Stock of  Westrec  comprising  the Class A Shares  and Class B Shares,
respectively, shall be adjusted from time to time as follows:

                  (a) If Westrec  shall at any time or from time to time declare
         or pay a dividend,  or make a  distribution,  on outstanding  shares of
         Class A Common Stock or Class B Common Stock in shares of capital stock
         of Westrec or subdivide the outstanding  shares of Class A Common Stock
         or Class B Common  Stock  into a  greater  number  of shares of Class A
         Common Stock or Class B Common Stock, or combine the outstanding shares
         of Class A Common Stock or Class B Common  Stock into a smaller  number
         of shares of Class A Common Stock or Class B Common Stock,  or issue by
         reclassification  of shares  of Class A Common  Stock or Class B Common
         Stock any shares of its capital stock, then, in each such case:

                           (i) the number of Shares  subject to an  exercise  of
                  the Put Option and Call  Option  thereafter  shall be adjusted
                  proportionately  to reflect  the  increase  or decrease in the
                  number  of  Shares  held  by  Purchaser  as a  result  of that
                  dividend, distribution, subdivision, combination, or issuance,
                  so that,  notwithstanding  that event,  by exercising  the Put
                  Option in full on each  remaining Put Exercise Date  Purchaser
                  shall  remain  able to cause  Westrec to  purchase  all Shares
                  owned by Purchaser and by  exercising  the Call Option in full
                  prior to its  expiration  Westrec  shall  remain able to cause
                  Purchaser to sell all of the Shares not  previously  purchased
                  under this Agreement; and

                           (ii) an adjustment made pursuant to this Section 8(a)
                  shall become  effective  for purposes of subclause (i) of this
                  Section  8(a),  (A)  in  the  case  of any  such  dividend  or
                  distribution,  immediately  after the close of business on the
                  record date for the determination of holders of Class A Common
                  Stock  or  Class B  Common  Stock  entitled  to  receive  such
                  dividend  or   distribution,   or  (B)  in  the  case  of  any
                  subdivision, combination or reclassification,  at the close of
                  business on the day upon which such  corporate  action becomes
                  effective.

                  (b) The  number of shares of Class A Common  Stock and Class B
         Common  Stock  comprising  the  Class A  Shares  and  Class  B  Shares,
         respectively, adjusted as herein provided, shall remain in effect until
         further adjustment as required herein.

         9. Legal  Fees.  Westrec  shall pay any  reasonable  fees  incurred  by
Purchaser  and  payable  to  Purchaser's  legal  counsel  for the review of this
Agreement, the Note and the Stock Pledge Agreement.

         10.  Representations and Warranties of Purchaser.  Purchaser represents
and warrants that:

                                       3
<PAGE>

                  (a)  Authority.  Purchaser  has the  right  and power to enter
         into, execute, deliver and perform this Agreement.

                  (b) Due  Execution;  Validity.  This  Agreement  has been duly
         executed and delivered by Purchaser and  constitutes  the legal,  valid
         and  binding  obligation  of  Purchaser,   enforceable  against  it  in
         accordance  with its terms.  Purchaser is not a party to, subject to or
         bound by any  agreement,  contract,  lease,  license,  indenture,  law,
         regulation  or commitment  of any kind or any  judgment,  order,  writ,
         prohibition,  injunction  or decree of any court or other  governmental
         body that would prevent,  or that would be breached or violated by, the
         execution  and delivery of this  Agreement or the  consummation  of the
         transactions contemplated hereby.

                  (c)   Regulatory   Approvals.   No   consent,    approval   or
         authorization  of, or  declaration,  filing or  registration  with, any
         governmental or regulatory authority is required to be obtained or made
         by  Purchaser in  connection  with the  execution  and delivery of this
         Agreement or the consummation of the transactions contemplated hereby.

                  (d)  Brokerage.  Purchaser  has  not  dealt  with,  and is not
         obligated to make any payment to, any finder, broker, investment banker
         or  financial  advisor  in  connection  with  any of  the  transactions
         contemplated by this Agreement or the  negotiations  looking toward the
         consummation of such transactions.

                  (e)  Ownership  of  Shares.  Purchaser  owns the  Shares to be
         transferred  to Westrec or its  designee by Purchaser  pursuant  hereto
         free of any  adverse  claims  and any  and all  covenants,  conditions,
         restrictions,  voting trust arrangements, liens, charges, encumbrances,
         options and adverse claims or rights whatsoever, other than any thereof
         that may exist under that certain  Stockholders  Agreement  dated as of
         March 28, 1998.

                  (f)  Absence  of  Prior  Transfers.  There  has  been no sale,
         assignment  or other  transfer or  conveyance of any interest in any of
         the Shares.

         11.   Representations   and  Warranties  of  Westrec.   Westrec  hereby
represents and warrants that:

                  (a) Authority.  Westrec has the right and power to enter into,
         execute, deliver and perform this Agreement.

                  (b) Due  Execution;  Validity.  This  Agreement  has been duly
         executed and delivered by Westrec and constitutes the legal,  valid and
         binding  obligation  of Westrec,  enforceable  against it in accordance
         with its terms.  Westrec is not a party to,  subject to or bound by any
         agreement,  contract,  lease,  license,  indenture,  law, regulation or
         commitment  of any  kind or any  judgment,  order,  writ,  prohibition,
         injunction or decree of any court or other governmental body that would
         prevent,  or that would be breached or violated by, the  execution  and
         delivery of this  Agreement  or the  consummation  of the  transactions
         contemplated hereby.

                                       4
<PAGE>

                  (c)   Regulatory   Approvals.   No   consent,    approval   or
         authorization  of, or  declaration,  filing or  registration  with, any
         governmental or regulatory authority is required to be obtained or made
         by  Westrec in  connection  with the  execution  and  delivery  of this
         Agreement or the consummation of the transactions contemplated hereby.

                  (d)  Brokerage.  Westrec  has  not  dealt  with,  and  is  not
         obligated to make any payment to, any finder, broker, investment banker
         or  financial  advisor  in  connection  with  any of  the  transactions
         contemplated by this Agreement or the  negotiations  looking toward the
         consummation of such transactions.

         12. Notices. All notices and other communications required or permitted
to be given pursuant to this  Agreement  shall be in writing and shall be deemed
given if  delivered  personally  or five days  after  mailing  by  certified  or
registered  mail,  postage  prepaid,  return  receipt  requested,  addressed  as
follows:

         If to Westrec or Sachs, to:

                  Westrec Marina Management, Inc.
                  16633 Ventura Boulevard, 6th Floor
                  Encino, CA  91436
                  Attention:  Michael M. Sachs
                  Facsimile:  (818) 907-1104

         With a copy to:

                  Gibson, Dunn & Crutcher LLP
                  2029 Century Park East, Suite 4000
                  Los Angeles, CA  90067
                  Attention:  Russell C. Hansen, Esq.
                  Facsimile:  (310) 551-8741

         If to Purchaser, to:

                  Commercial Assets, Inc.
                  3410 South Galena Street
                  Denver, CO  80231
                  Attention: President
                  Facsimile:  (303) 614-9401

or at such other  address of any party as such  party  shall  specify by written
notice so given,  and such notice  shall be deemed to have been  delivered as of
the date so personally delivered or mailed.

         13. Nontransferability. Neither the Put Option nor any interest therein
may be sold,  assigned,  conveyed,  gifted,  pledged,  hypothecated or otherwise
transferred in any manner other than to an affiliate of Purchaser.

                                       5
<PAGE>

         14. Maintenance of Shares.  Purchaser shall not assign,  transfer or in
any way dispose of the  Shares,  or any other  security  received as a holder of
Shares in any transaction  contemplated  by Section 8 of this  Agreement,  other
than to an  affiliate  of  Purchaser  and other than to Westrec or its  designee
pursuant to this Agreement, except after January 31, 2001 to the extent that the
Put Option and the Call Option are not fully exercised.

         15. Shareholder  Rights.  Unless and until either the Put Option or the
Call Option is  exercised  fully and the Shares sold to Westrec or its  designee
hereunder,  Purchaser  shall  retain all  rights as a  shareholder  of  Westrec,
including  all voting  rights and rights to receive  any and all  dividends  and
other distributions.  Purchaser shall be entitled to vote, receive dividends and
be deemed for any purpose the holder of the Shares (or any other  securities  to
which Purchaser may be entitled,  pursuant to Section 8 of this Agreement) until
the Put Option or Call Option shall have been duly exercised, either in whole or
in part, in accordance with the provisions of this Agreement.

         16.  Governing  Law. This  Agreement and the Option  granted  hereunder
shall be governed by and construed  and enforced in accordance  with the laws of
the State of California.

         17.  Effective Date. This Agreement shall become  effective at the time
of the execution hereof.


                                       6
<PAGE>


         IN WITNESS  WHEREOF,  Westrec,  Purchaser  and Sachs have duly executed
this Agreement as of the Date of Grant.

                                       WESTREC MARINA MANAGEMENT, INC.
                                       a California corporation

                                       By:  /s/ Michael M. Sachs
                                           -------------------------------
                                       Name:  Michael M. Sachs
                                       Title:  Chairman



                                       COMMERCIAL ASSETS, INC.
                                       a Maryland corporation

                                       By:  /s/ David M. Becker
                                           -------------------------------
                                       Name:  David M. Becker
                                       Title:  Chief Financial Officer



                                       /s/ Michael M. Sachs
                                       -----------------------------------
                                       Michael M. Sachs



                                       7
<PAGE>


                                   SCHEDULE A

                          PUT OPTION EXERCISE SCHEDULE
<TABLE>
<CAPTION>


Put Option
Exercise Date             Class A Shares         Class B. Shares         Total Shares           Put Exercise Price
- -------------             --------------         ---------------         ------------           ------------------

<S>                            <C>                     <C>                    <C>                  <C>
Aug. 31, 2000                    5,912                   1,490                  7,402                $47,163.00

Sep. 30, 2000                   17,879                   4,474                 22,371                142,539.00

Oct. 31, 2000                   17,758                   4,440                 22,198                141,437.00

Nov. 30, 2000                   17,620                   4,405                 22,025                140,334.00

Dec. 31, 2000                   17,701                   4,425                 22,126                140,978.00

Jan. 31, 2001                  250,375                  62,594                312,969              1,994,113.00

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

TOTAL                          327,245                  81,828                409,091             $2,606,564.00

</TABLE>


                                       8




                             SECURED PROMISSORY NOTE

$1,856,713                                                     November 30, 1998

                  FOR VALUE RECEIVED, Michael M. Sachs, an individual ("Payor"),
hereby  promises  to pay to the order of  Commercial  Assets,  Inc.,  a Maryland
corporation ("Payee"),  the principal sum of One Million Eight Hundred Fifty Six
Thousand Seven Hundred  Thirteen  Dollars  ($1,856,713),  together with interest
accruing  from the date hereof on the unpaid  principal  balance  hereunder at a
rate of interest  per annum  equal to (a) 8% from the date of this Note  through
May 31, 1999;  (b) 9% during the period from June 1, 1999  through  November 30,
1999;  (c) 10% during the period from December 1, 1999 through May 31, 2000; (d)
11% during the period from June 1, 2000 through  November 30, 2000;  and (e) 12%
during the period  from  December 1, 2000 until the  principal  is paid in full.
Principal and interest shall be payable in installments as set forth on Schedule
A hereto.  Payments  shall first be applied to accrued and unpaid  interest  and
thereafter to principal until the principal and interest due hereunder have been
paid in full; provided,  however,  that all principal and interest due hereunder
shall be paid in full not later than August 31, 2000.

                  This  Note may be  prepaid  in whole or in part at any time or
from time to time at the option of Payor  without  any penalty  whatsoever.  All
prepayments  shall be first  applied  to  accrued  interest  on the date of such
prepayment.  The amount of any  prepayment in excess of the accrued  interest on
the date of such prepayment shall be applied to reduce the principal balance due
hereunder.

                  The  principal  amount of this Note and all accrued and unpaid
interest  thereon  and each  installment  thereof  shall be due and  payable  as
provided  above and in  Schedule  A,  without  presentment,  demand,  protest or
further  notice  (including,   without  limitation,  any  notice  of  intent  to
accelerate  or notice of  acceleration),  all of which  Payor  hereby  expressly
waives.  Any payment otherwise due hereunder on a day that is not a business day
shall be due and payable on the next  succeeding  business  day. For purposes of
this Note,  "business day" means any day on which banks in Colorado are open for
business.

                  If any Event of Default occurs  hereunder,  then Payee may, by
written  notice to Payor,  declare  the entire  principal  of and all unpaid and
accrued  interest  on this Note to be, and this Note shall upon  receipt of that
notice become  immediately and  automatically  due and payable in full,  without
presentment,  demand, protest or further notice (including,  without limitation,
any  notice of intent to  accelerate  or notice of  acceleration),  all of which
Payor hereby expressly waives; except that this Note will immediately become due
and payable in full upon the  occurrence  of an Event of Default as described in
clauses  (iii)-(vi)  below without the need for any notice of default from Payee
to Payor. For purposes hereof, an "Event of Default" shall be deemed to occur if
(i) Payor fails to make any  scheduled  payment of  principal or interest on the
date that payment is due  hereunder  and fails to cure that default  within five
business days; (ii) Westrec Marina Management Inc. ("Westrec") fails to make any
payment, or to perform any obligation,  when due under that certain Put and Call
Agreement,  dated as of the date hereof, between Westrec,  Payee, and Michael M.
Sachs, an individual;  (iii) either Payor or Westrec makes an assignment for the



<PAGE>

benefit of  creditors;  (iv) an order for relief with respect to either Payor or
Westrec is entered under the United States Bankruptcy Code; (v) Payor or Westrec
commences any  proceedings  relating to Payor or Westrec  under any  bankruptcy,
reorganization,  arrangement,  insolvency,  readjustment of debt, dissolution or
liquidation  law of any  jurisdiction;  (vi) any such  proceeding  is  commenced
against Payor or Westrec and either (A) Payor or Westrec (as the case may be) by
any act indicates its approval thereof,  consent thereto or acquiescence therein
or (B) the proceeding is not dismissed within 90 days, (vii) Westrec  Financial,
Inc.  ("Westrec  Financial") makes any distribution to its stockholders which is
out  of  the  ordinary  course  of  its  business,   except  to  the  extent  of
distributions of up to two times the aggregate amount of the principal  payments
theretofore made under this Note, (viii) Westrec Financial incurs any additional
indebtedness,  other than  indebtedness  incurred in the ordinary  course of its
business,  or (ix) Westrec  Financial  sells,  transfers or otherwise  conveys a
material  amount of its  assets  for  consideration  which is less than the fair
market  value of such  assets (or a  subsidiary  of Westrec  Financial  sells an
amount of its assets which is material to Westrec  Financial  for  consideration
which is less than the fair market value of such assets),

                  If Payor fails to pay any amount due under this Note when due,
Payor promises and agrees to pay, on demand, all costs of collection  including,
without limitation, all attorneys' fees and expenses incurred by Payee.

                  This Note is  secured  pursuant  to a Stock  Pledge  Agreement
dated on or about the date hereof between Payor and Payee.

                  Payor  agrees  to  pay  all  costs  and  expenses,   including
reasonable  attorneys' fees, incurred by Payee upon the failure by Payor to make
any payment when due.

                  Nothing  contained in this Note or in any  agreements  between
Payor and Payee  shall be deemed to require  the payment by Payor of interest on
the indebtedness  evidenced by this Note in excess of the amount which Payee may
lawfully  contract to charge under applicable usury and other laws (the "Maximum
Legal Rate").  This Note is expressly limited so that in no contingency or event
shall the amount paid or agreed to be paid to Payee for the use,  forbearance or
detention of money to be loaned  hereunder  exceed the Maximum  Legal Rate.  If,
under any circumstance whatsoever,  the fulfillment of any obligation under this
Note shall involve  exceeding the Maximum Legal Rate,  then the obligation to be
fulfilled  by Payor shall be reduced the  minimum  amount  required so that such
obligation shall not exceed the Maximum Legal Rate. This paragraph shall control
every other  provision of this Note and all other  agreements  between Payor and
Payee deemed to pertain to this Note.

                  No failure to exercise and no delay in  exercising  any right,
power or privilege  hereunder shall operate as a waiver  thereof,  nor shall any
single or partial exercise or any right,  power or privilege  hereunder preclude
any other right, power or privilege.

                  This  Note  is  non-negotiable  and  shall  inure  only to the
benefit of Payee, any successor  entity of Payee, and any corporation,  trust or
other entity controlled by Payee to which this Note is transferred or assigned.

                                       2
<PAGE>

                  This  Note has been  executed  and  delivered  in the State of
California  and shall be governed by and construed in  accordance  with the laws
thereof, without giving effect to conflicts of laws provisions.



                                              /s/ Michael M. Sachs
                                              -------------------------------
                                              Michael M. Sachs


                                       3

<PAGE>


                                   Schedule A

                              Payments of Principal

<TABLE>
<CAPTION>


     Payment           Interest                            Interest           Principal
       Date              Rate            Payment             Paid                Paid                Balance
       ----              ----            -------             ----                ----                -------
<S>                      <C>            <C>                <C>                 <C>                <C>         
                                                                                                 $1,856,713.00

Dec. 31, 1998            8.00%          $26,563.00         $12,378.00          $14,185.00         1,842,528.00

Jan. 31, 1999            8.00%           26,564.00          12,284.00           14,280.00         1,828,248.00

Feb. 28, 1999            8.00%           26,563.00          12,188.00           14,375.00         1,813,872.00

Mar. 31, 1999            8.00%           26,563.00          12,092.00           14,471.00         1,799,401.00

Apr. 30, 1999            8.00%           26,564.00          11,996.00           14,568.00         1,784,834.00

May 31, 1999             8.00%           26,564.00          11,899.00           14,663.00         1,770,169.00

June 30, 1999            9.00%          104,884.00          13,276.00           91,608.00         1,678,561.00

July 31, 1999            9.00%          104,321.00          12,589.00           91,732.00         1,586,829.00

Aug. 31, 1999            9.00%          103,759.00          11,901.00           91,858.00         1,494,971.00

Sept. 30, 1999           9.00%          103,196.00          11,212.00           91,984.00         1,402,987.00

Oct. 31, 1999            9.00%          102,634.00          10,522.00           92,112.00         1,310,876.00

Nov. 30, 1999            9.00%          102,072.00           9,832.00           92,240.00         1,218,636.00

Dec 31, 1999            10.00%          149,454.00          10,155.00          139,299.00         1,079,336.00

Jan.  31, 1999          10.00%          148,454.00           8,994.00          139,460.00           939,877.00

Feb. 28, 2000           10.00%          147,454.00           7,832.00          139,622.00           800,254.00

Mar. 31, 2000           10.00%          146,455.00           6,669.00          139,786.00           660,469.00

Apr. 30, 2000           10.00%          145,455.00           5,504.00          139,951.00           520,518.00

May 31, 2000            10.00%          144,455.00           4,338.00          140,117.00           380,401.00

June 30, 2000           11.00%          145,800.00           3,487.00          142,313.00           238,089.00

July 31, 2000           11.00%          144,699.00           2,182.00          142,517.00            95,571.00

Aug. 31, 2000           11.00%           96,447.00             876.00           95,571.00                 0.00
                                      ------------        -----------        ------------        -------------

TOTAL                                $2,048,920.00        $192,206.00       $1,856,714.00                $0.00



</TABLE>



                                       4

                               SCHEDULE OF OMITTED
                      AMENDED AND RESTATED PROMISSORY NOTES


The  Company  has  also  entered  into  four  additional  Amended  and  Restated
Promissory Notes which are substantially  identical to the following Amended and
Restated  Promissory  Note in all material  respects  except as to the maker and
principal balance. Listed below are the material details in which such documents
differ from the document filed as part of this exhibit.

                                                     Principal Balance
                          Maker
          --------------------------------------- ---------------------

          Fiesta SPE, L.L.C.                          $1,550,000.00

          Fiesta/Encanta MHP, L.L.C.                  $  375,000.00

          Southern Palms MHP, L.L.C.                  $1,125,000.00

          Fiesta/Encanta MHP, L.L.C.                  $3,900,000.00




<PAGE>

                              AMENDED AND RESTATED
                                 PROMISSORY NOTE

$1,350,000.00                                                   Phoenix, Arizona
                                                                 August 18, 1998


         FOR VALUE RECEIVED, CASA ENCANTA COMMERCIAL,  L.L.C. an Arizona limited
liability company (hereinafter called the "Maker"), promises to pay to the order
of COMMERCIAL ASSETS, INC., a Maryland corporation (hereinafter sometimes called
"Lender"),  or its  assigns,  at its office at 3410 S.  Galena  Street,  Denver,
Colorado 80231, Attention: Terry Considine, or at such other place as the holder
or holders hereof may from time to time designate in writing,  the principal sum
of ONE MILLION THREE HUNDRED FIFTY THOUSAND AND NO/100 DOLLARS  ($1,350,000.00),
or so much  thereof  as remains  unpaid  from time to time  (hereinafter  called
"Principal  Balance"),  together with  interest on the Principal  Balance at the
rate hereinafter specified, in coin or currency,  which, at the time or times of
payment,  is legal tender for payment of public and private  debts in the United
States of America, all in accordance with the terms hereinafter set forth.

         From and after the date  hereof,  and until this  promissory  note (the
"Note") is fully paid,  interest on the  Principal  Balance shall be computed at
the rate of fifteen percent (15%) per annum. Interest, computed at said rate for
the  portion  of the  month of  August,  1998,  remaining  after  the date  (the
"Disbursement Date") on which funds are disbursed hereunder, shall be prepaid on
the  Disbursement  Date.  Installments  of interest shall  thereafter be due and
payable in one hundred twenty (120) consecutive, monthly payments, commencing on
October 1, 1998,  and  continuing  thereafter on the first day of each and every
calendar month through and including  September 30, 2007. From the  Disbursement
Date until  September 1, 1999,  payments on this Note shall be computed and made
based upon a rate (the "Pay Rate") of nine percent (9%) per annum applied to the
Principal Balance for the preceding  calendar month. The difference  between the
interest  which accrues and the payment of interest made for each calendar month
shall be added to the Principal  Balance at the end of each calendar month.  The
Pay Rate shall be  increased  annually by one percent  (1%) as of  September  1,
1999, and on each September 1st thereafter  until the Pay Rate is twelve percent
(12%) per  annum,  where the Pay Rate  shall  remain  for the term of this Note.
Maker  understands  and agrees that  payments  which are made based upon the Pay
Rate shall cause the Principal  Balance to increase each month,  which,  in turn
shall result in the required  payment amount  increasing each month.  The entire
Principal Balance,  and all unpaid,  accrued interest thereon,  shall be due and
payable in full on September 30, 2007 (hereinafter  called "Maturity Date"). Any
payments made by Maker in addition to the aforesaid regular, monthly payments of
interest shall be applied first to accrued and unpaid interest and the remainder
thereof shall be applied to the Principal Balance;  provided,  however, that, if
the  holder  hereof  has made any  advance  of  monies  under  the  terms of any
instrument securing this Note, which the Maker has not repaid, the holder hereof
may, at its option,  first apply any monies received from the Maker to repayment
of any such advance, plus interest thereon at the rate of eighteen percent (18%)
per annum (hereinafter called "Default Rate"), from the date of such advance, in

<PAGE>

such order as said holder may elect,  and the balance,  if any, shall be applied
to any regularly scheduled,  required,  monthly payment of interest then due, in
the manner above provided.  All interest payable  hereunder shall be computed on
the basis of a 360 day year of twelve (12) thirty (30) day months, provided that
partial month  interest  shall be computed on the basis of actual number of days
principal is outstanding.

         In the event that any required  payment of principal and/or interest is
not made within ten (10) days of the due date thereof,  a late payment charge of
five cents  ($.05)  for each  dollar  ($1.00)  so overdue  may be charged by the
holder hereof for the purpose of defraying a portion of the expense  incident to
handling such overdue payment. In the event that any such overdue payment is not
made within one (1) month of the due date thereof,  an  additional  late payment
charge of three cents  ($.03) for each dollar  ($1.00) so overdue may be charged
by the holder thereof for such purpose, and said holder may charge an additional
three cents ($.03) for each dollar ($1.00) so overdue for each additional month,
or  fraction  thereof,  during  which any such  payment  remains  past due.  The
foregoing late payment charges apply  individually  to each required  payment of
principal and interest  which is past due, and once imposed will not be adjusted
pro rata on a daily basis.

         The Maker  agrees to pay an  effective  rate of  interest  which is the
stated rate provided in this Note plus any additional rate of interest resulting
from any charges of interest or in the nature of interest  paid or to be paid in
connection with the loan evidenced  hereby,  including without  limitation,  all
amounts  paid by or on behalf of the Maker to  Lender,  reasonably  incurred  to
originate,   receive   or   evidence   the  loan   represented   by  this  Note.
Notwithstanding  any provision  herein or in the Deed of Trust or any Other Loan
Document contained,  the total liability of the Maker for payments in the nature
of interest  hereunder or  thereunder  shall not exceed  interest at the maximum
rate permitted by the laws of the State of Arizona,  if any, and any amount paid
as interest in excess of said  maximum  rate shall not be deemed to be a payment
of interest and shall be refunded to the Maker,  and the Maker does hereby agree
to accept such refund.

         Time is of the essence  hereof.  Notwithstanding  any provision  herein
which may be construed to provide to the  contrary,  in the event of any default
in the payment of any payment of principal and/or interest, or any part thereof,
when due hereunder,  in the event of any default in the payment of any other sum
of money  required  to be paid  hereunder,  under the Deed of Trust or under any
Other Loan  Document,  or in the event of any default in the  performance  of or
compliance  with any  other  covenant  or  condition  of this  Note or any other
covenant or condition of the Deed of Trust or of any Other Loan Document,  then,
in any such case, the entire Principal Balance,  with all accrued interest,  any
late payment  charges and any  applicable  reinvestment  charge,  shall,  at the
option of the holder hereof, become immediately due and payable, without notice,
at the place of payment  aforesaid.  Failure to exercise  this  option,  however
often,  shall not  constitute  a waiver of the right to exercise it  thereafter;
provided, however, that such option may not be exercised as to any given default
subsequent  to the  correction  of that  default.  From  and  after  the date of
occurrence of any such default,  and from and after the Maturity Date,  interest
shall accrue on the  Principal  Balance at the Default Rate and shall be due and


                                       2
<PAGE>

payable  on the first  day of each  calendar  month or on  demand,  at  Lender's
option;  provided,   however,  that  if  all  defaults  are  corrected  and  the
indebtedness  secured hereby is fully reinstated in accordance with Arizona law,
the interest  payable  thereon  shall again be computed at the rate  provided on
page 1 of this Note,  unless and until another  default  shall occur.  Except as
hereinafter  expressly  provided,  no  modification or amendment of the terms of
this Note shall be  effective  unless  made in a writing  signed by the  parties
hereto.

         Each Maker, co-maker,  endorser, surety and guarantor hereby guaranties
payment of this Note, waives demand, presentment, notice of nonpayment, protest,
notice of protest,  notice of dishonor and  diligence in  collection  and agrees
that  without  any  notice to any such  parties,  the  holder  hereof,  alone or
together  with any present or future owner or owners of any property  covered by
the  Deed  of  Trust  or by  any  Other  Loan  Document  (herein  called  "Trust
Property"), may from time to time extend, renew, or otherwise modify the date or
dates or amount or amounts of payment  above  recited,  or the holder hereof may
from time to time waive any right it has  hereunder,  under the Deed of Trust or
under any Other Loan  Document  and may  release  any part or parts of the Trust
Property  from  such  Deed of Trust  or Other  Loan  Document,  with or  without
consideration,  and that,  in any such case,  each  maker,  co-maker,  endorser,
surety and  guarantor  shall  continue  liable to pay the unpaid  balance of the
indebtedness  evidenced  hereby  as  so  extended,   renewed  or  modified,  and
notwithstanding any such waiver or release;  and further agrees to pay all costs
of collection, including court costs and a reasonable amount for attorneys' fees
(including  but not limited to court  costs and  reasonable  attorneys'  fees on
appeal),  in case any  payment  shall not be made  when  due,  and all costs and
expenses,  including court costs and reasonable attorneys' fees (including court
costs and  reasonable  attorneys'  fees on appeal),  incurred in protecting  the
security for this Note or in preserving the Trust Property,  or in exercising or
defending,  or in obtaining  the right to  exercise,  the rights and remedies of
Lender  hereunder,  under the Deed of Trust or under any  Other  Loan  Document,
whether  suit  be  brought  or  not,  and in  probate,  bankruptcy,  insolvency,
arrangement,  reorganization,  receivership and other debtor-relief proceedings,
whether  or not the holder  hereof  prevails  therein,  together  with  interest
thereon  at the  Default  Rate from and after  the date of  payment  of any such
costs, expenses and/or fees by said holder.

         This Note is  secured by a  Combination  Deed of Trust,  Assignment  of
Rents,  Security Agreement and Fixture Financing Statement of even date herewith
(herein called "Deed of Trust") covering the Trust Property, which is located in
Maricopa County,  Arizona,  by other instruments and agreements and by any other
instrument, agreement or document governing any other loan by Lender to Maker or
an affiliate  thereof (as  contemplated  below)  (collectively,  the "Other Loan
Documents"),  and by one  (1) or more  Guaranties,  if any.  The  Deed of  Trust
provides for "Additional  Interest" (as defined therein) to be paid by Maker, in
addition to the principal, interest and other charges set forth in this Note.

         Notwithstanding  anything  to the  contrary  in this Note,  the Deed of
Trust,  or any other Loan  Document,  the Principal  Balance of this Note is not
prepayable in part, without the express written consent of Lender.


                                      3
<PAGE>

         Maker hereby  acknowledges  and agrees that Lender is making and in the
future,  may  make,  one or more  loans or  other  financial  considerations  to
entities in which The Norman Andrus  Irrevocable Trust, u/a/d July 29, 1997 is a
member,  and  that  a  breach  or  default  under  the  applicable   agreements,
instruments   and   documents   governing  one  or  more  of  such  loans  shall
automatically  constitute a default hereunder,  in which case, Lender shall have
all rights and remedies  herein  provided,  or otherwise  available at law or in
equity.

         This  Note  is  made  with  reference  to and  shall  be  construed  in
accordance  with and  governed  by the laws of the State of  Arizona.  This Note
amends,  replaces and supercedes  that  Promissory Note dated August 18, 1998 in
the amount of $1,250,000.00, made by Maker and payable to Lender.

         IN WITNESS  WHEREOF,  the Maker has executed this Promissory Note as of
the date first above written.



                                        CASA ENCANTA COMMERCIAL, L.L.C.
                                        an Arizona limited liability company

                                        By:  /s/ Norman Andrus
                                           -------------------------------------
                                              Norman Andrus
                                        Its:  Manager


                                        By:  COMMUNITY ACQUISITION AND
                                             DEVELOPMENT CORPORATION,
                                             a Delaware corporation
                                        Its: Manager

                                             By:  /s/ Joseph W. Gaynor
                                                 -------------------------------
                                                   Joseph W. Gaynor
                                             Its:  President

661401\10169.0007



                                       4

                               SCHEDULE OF OMITTED
      AMENDED AND RESTATED COMBINATION DEED OF TRUST, ASSIGNMENT OF RENTS,
                    SECURITY AGREEMENT AND FIXTURE FINANCING
                                   STATEMENTS


The  Company  has  also  entered  into  four  additional  Amended  and  Restated
Combination Deed of Trust,  Assignment of Rents,  Security Agreement and Fixture
Financing Statements which are substantially  identical to the following Amended
and Restated Combination Deed of Trust,  Assignment of Rents, Security Agreement
and  Fixture  Financing  Statement  in all  material  respects  except as to the
trustor,  property and  indebtedness.  Listed below are the material  details in
which such documents differ from the document filed as part of this exhibit.


        Trustor                          Property                   Indebtedness
- ---------------------------- ---------------------------------------------------

Fiesta SPE, L.L.C.           Fiesta Village Manufactured Home      $1,550,000.00
                             Community

Fiesta/Encanta MHP, L.L.C.   Land                                  $  375,000.00

Southern Palms MHP, L.L.C.   Southern Palms Manufactured Home      $1,125,000.00
                             Community

Fiesta/Encanta MHP, L.L.C.   Casa Encanta Manufactured Home        $3,900,000.00
                             Community

<PAGE>

WHEN RECORDED, RETURN TO:
James B. Connor
Gallagher & Kennedy, P.A.
2600 North Central Avenue
Phoenix, Arizona 85004-3020


                              AMENDED AND RESTATED
                 COMBINATION DEED OF TRUST, ASSIGNMENT OF RENTS,
               SECURITY AGREEMENT AND FIXTURE FINANCING STATEMENT


         THIS  INSTRUMENT  made to be  effective  as of the 18th day of  August,
1998,  between CASA ENCANTA  COMMERCIAL,  L.L.C.,  an Arizona limited  liability
company (hereinafter referred to as "Trustor"), whose address is 4614 S. Kachina
Drive,  Tempe,  Arizona  85282,  LAWYERS  TITLE OF  ARIZONA,  INC.,  an  Arizona
corporation  (hereinafter referred to as "Trustee"),  whose address is 2425 East
Camelback Road, Suite 700, Phoenix,  Arizona 85016, and COMMERCIAL ASSETS, INC.,
a Maryland corporation (hereinafter referred to as "Beneficiary"), whose address
is 3410 South Galena Street, Denver, Colorado 80231, Attention: Terry Considine.

         WHEREAS,  Trustor is the owner of certain real property  located in the
County of Maricopa,  State of Arizona,  legally  described on Exhibit A attached
hereto and hereby made a part hereof  (hereinafter  referred to as  "Premises"),
which Premises are subject to certain Permitted Encumbrances approved in writing
by  Beneficiary  (hereinafter  referred  to  as  "Permitted  Encumbrances")  and
attached hereto as Exhibit B; and

         WHEREAS,  there have been  constructed  upon, under and on the Premises
certain buildings, structures and other improvements (hereinafter referred to as
"Improvements"), which are owned by Trustor; and

         WHEREAS,  Trustor is justly  indebted to  Beneficiary  in the principal
amount  of  ONE  MILLION  THREE  HUNDRED  FIFTY   THOUSAND  AND  NO/100  Dollars
($1,350,000.00), as evidenced by one (1) Amended and Restated Promissory Note in
the  amount  of  $1,350,000.00,  made  by  Trustor,  payable  to  the  order  of
Beneficiary, and dated of even date herewith (hereinafter referred to as"Note");

         WHEREAS,  said principal amount,  together with interest thereon at the
rate of fifteen  percent  (15.0%) per annum,  is payable in accordance  with the
terms of said Note,  with the entire  unpaid  principal  balance and any unpaid,
accrued  interest  thereon  maturing and being due and payable in full not later
than September 30, 2007; and

         WHEREAS,  there are now, or may in the future be, located on, within or

<PAGE>

about the  Premises  and  Improvements  certain  items of  furniture,  fixtures,
equipment,  furnishings,  machinery and personal property, owned by Trustor, and
now or hereafter attached or affixed to or installed or located within, and used
or usable in connection  with the maintenance and operation of, the Premises and
the Improvements, whether attached or detached, including but not limited to any
and all such  furniture;  appliances;  carpeting;  floor  coverings;  draperies;
furnishings;  fences; partitions;  dynamos; doors; windows;  millwork;  overhead
doors;  screens;  storm windows and doors;  locks;  hardware;  shades;  awnings;
motors; engines; boilers; tanks; water heaters; pumps; furnaces; heat registers;
radiators;  thermostats;   plumbing;  sinks;  water  closets;  basins;  faucets;
elevators;  conveyors;  switchboards;   cleaning,  call,  vacuum  and  sprinkler
systems;  fire  extinguishing  apparatus and equipment;  water tanks;  lighting,
heating,  ventilating,  air  conditioning  and air cooling units and  equipment;
incinerating, communicating and refrigerating equipment; water, gas and electric
supply  fixtures,   machinery,   ducts,  piping,  wiring,   conduits,   outlets,
appurtenances  and  equipment;  burglar alarm and security  systems;  electronic
intercommunication  system;  maintenance  and cleaning  equipment  and supplies;
parking lot lighting;  and trees, bushes and shrubs,  whether or not permanently
affixed  to the  real  estate,  together  with  all  appurtenances,  extensions,
additions,  improvements,   betterments,  renewals,  accessions,   replacements,
proceeds,   products  and  substitutions  thereto,  therefor  and  thereof,  but
expressly  excluding  all  equipment,  trade  fixtures,  inventory  and personal
property owned by any tenant and used in operating the business being  conducted
in the  Improvements by a tenant,  as opposed to being owned by Trustor and used
in the  maintenance and operation of the Premises and  Improvements  themselves,
and all water, water rights,  shares of stock evidencing water rights, claims to
water, and agreements relating to the supply of water, whether real or personal,
now or  hereafter  (i)  appurtenant  thereto,  (ii)  made or used in  connection
therewith,  or (iii) arising from the ownership thereof, and all the reversions,
remainders,   rents,  issues  and  profits  thereof;  (hereinafter  collectively
referred to as "Property").

         WHEREAS,  affiliates  of Trustor,  as  contemplated  under Section 1.4,
below, may also become indebted to Beneficiary, and to secure such indebtedness,
such affiliates shall grant to Beneficiary liens and security  interests in real
and  personal  property  collateral  and  the  Trustor  intends  that  all  such
collateral and  Beneficiary's  security  interests therein shall secure also the
Note and other obligations of Trustor owed to Beneficiary;

         NOW,  THEREFORE,  in consideration of One Dollar ($1.00) and other good
and  valuable  consideration,  the receipt and  sufficiency  of which are hereby
acknowledged;  in consideration of the loan evidenced by the Note; and to secure
the payment of  principal,  interest,  late  payment  charges  and  reinvestment
charges  evidenced  or  provided  for by the Note,  the  payment  by  Trustor to
Beneficiary as herein  provided of all sums advanced by Beneficiary  pursuant to
any term hereof,  with interest  thereon,  and the performance and observance of
all of the covenants and agreements  herein contained and contained in the Other
Loan Documents  (defined below),  the Note, all of the terms of which are hereby
incorporated  herein and made a part hereof by  reference  as if fully set forth
herein,  and this Deed of Trust,  TRUSTOR  DOES  HEREBY  GRANT,  BARGAIN,  SELL,
CONVEY, WARRANT, ASSIGN, PLEDGE AND CONFIRM UNTO BENEFICIARY, ITS SUCCESSORS AND
ASSIGNS,  FOREVER, WITH POWER OF SALE AND RIGHT ON ENTRY AND POSSESSION,  all of


                                       2
<PAGE>

Trustor's  right,  title and  interest  in and to the  Premises,  including  all
rights,  easements,  privileges  and  appurtenances  thereunto  belonging  or in
anywise  appertaining,  the  Improvements,  the Property and all rents,  issues,
income and profits  therefrom,  including but not limited to Trustor's  interest
in, to and under any leases  thereof  and all right to collect any and all rents
from tenants of the Premises and Improvements;  and all other rights,  interests
and property  herein  assigned by Trustor to  Beneficiary or in which a security
interest  is herein  granted by Trustor to  Beneficiary  (all of which  property
shall be hereinafter collectively referred to as the "Trust Property").  To have
and to hold the Trust Property, together with all privileges,  hereditaments and
appurtenances  thereunto now or hereafter belonging, or in anywise appertaining,
and the proceeds and products of all  Improvements  and Property,  unto Trustee,
its successors and assigns, forever in trust for the benefit of Beneficiary, its
successors and assigns, forever; provided, nevertheless, that these presents are
upon the express  condition  that,  if Trustor  shall pay or cause to be paid in
full the Note, the provisions hereof, including,  without limitation,  those set
forth in Article VI, below,  and if Trustor shall  strictly  observe and perform
all of the terms,  covenants and  conditions  herein and therein set forth,  and
upon  the  payment  to  Trustee  of  all  fees,  costs,  charges,  expenses  and
liabilities incurred by Trustee, then this Combination Deed of Trust, Assignment
of Rents,  Security  Agreement  and  Fixture  Financing  Statement  (hereinafter
referred to as "Deed of Trust"),  and the estate,  right and interest of Trustee
and Beneficiary in and to the Trust Property created hereby,  shall cease and be
and become void and of no force and effect and shall be  satisfied  and released
at Trustor's expense, otherwise to remain in full force and effect.

                Trustor and Beneficiary further agree as follows:

                                    ARTICLE I
                        GENERAL COVENANTS AND WARRANTIES

Section I.1. Payment of Indebtedness.  Trustor shall duly,  punctually and fully
pay each and every  installment  of  principal  and interest on the Note and all
other  indebtedness  secured hereby,  as and when the same shall become due, and
shall  duly,  punctually  and fully do and  perform all things on its part to be
done or performed  under the Note,  under this Deed of Trust and under any other
instrument  or agreement  which refers to or secures the Note and  including any
monetary or other  obligation (and any  instrument,  agreement or document which
creates,  evidences or secures such obligation) owed by any affiliate of Trustor
(as contemplated by Section 1.4, below) to Beneficiary  (hereinafter referred to
as the "Other Loan Documents"). Time is of the essence hereof.

Section I.2.  Representations and Warranties. Trustor represents and warrants to
Beneficiary, as follows:

(a)      Trustor is a limited liability company duly organized, validly existing
         and in good  standing  under  the  laws of the  State of  Arizona,  the
         current member in which is The Norman Andrus  Irrevocable  Trust, u/a/d
         7/29/97  (hereinafter  referred to,  together with their  successors in
         interest, as the "Members").

                                       3
<PAGE>

(b)      Fee Title.  Trustor is the lawful owner of and has good and  marketable
         fee simple absolute title to the Trust Property; Trustor has good right
         and  lawful  authority  to  grant,  bargain,  sell,  convey,   warrant,
         mortgage,  assign,  pledge and confirm the same as provided herein; and
         the Trust Property is free and clear of all deeds of trust,  mortgages,
         liens, pledges, security interests, charges and encumbrances, excepting
         only Permitted Encumbrances. Trustor warrants and will defend the title
         to the Trust Property against all claims and demands whatsoever, except
         those made under Permitted Encumbrances.

(c)      Prohibitions.  There is no  provision  in any  indenture,  contract  or
         agreement,  to which Trustor is a party or by which it is bound, or any
         law, statute, ordinance,  governmental rule, regulation or restriction,
         or any order of any court or administrative agency, to which Trustor is
         subject or by which Trustor is bound, which prohibits the execution and
         delivery  by Trustor of this Deed of Trust,  the Note or any Other Loan
         Documents,  or the  performance  or observance by Trustor of any of the
         terms,  covenants or conditions of this Deed of Trust,  the Note or any
         Other Loan Document.

(d)      Authorization.  Execution and delivery of this Deed of Trust,  the Note
         and all Other Loan Documents have been duly and validly authorized, and
         the Note,  this Deed of Trust and each  Other Loan  Document  have been
         duly and validly executed and delivered by and on behalf of Trustor and
         are valid, binding and enforceable obligations of Trustor in accordance
         with their terms.

(e)      Litigation.  There are no actions,  suits or proceedings pending or, to
         the  knowledge  of  Trustor,  threatened  against  Trustor or the Trust
         Property in any court or before any federal,  state, municipal or other
         governmental agency,  which, if decided adversely to any of them, would
         have a  materially  adverse  effect  upon this Deed of Trust,  upon the
         Trust Property or upon the value thereof,  including but not limited to
         notices,  demands for payment or  compensation  for injury or damage to
         persons,  the  environment  or  natural  resources,   actions,   suits,
         proceedings, or damage settlements relating to Hazardous Substances (as
         that term is hereinafter  defined),  and Trustor is not in default with
         respect to any order of any court or governmental agency.

(f)      Financial  Statements.  The  financial  statements  of Trustor,  Norman
         Andrus,  The Norman Andrus  Irrevocable  Trust and the Trust  Property,
         heretofore  furnished  to  Beneficiary,  fairly  present the  financial
         condition of Trustor,  Norman  Andrus,  The Norman  Andrus  Irrevocable
         Trust on the dates thereof and the results of operations of Trustor and
         the Trust Property for the period or periods indicated therein,  all in
         conformity with generally accepted accounting  principles  consistently
         followed.  There has been no material  adverse change in the condition,
         financial or otherwise,  of Trustor,  Norman Andrus,  The Norman Andrus
         Irrevocable  Trust,  or the Trust Property  since the latest  financial
         statement so furnished.

(g)      No Default.  Trustor is not in default in the payment of the  principal


                                       4
<PAGE>

         of or interest on any  indebtedness  for  borrowed  money and is not in
         default under any  instrument  or agreement  under and subject to which
         any  indebtedness  for borrowed  money has been incurred or is secured,
         and no event has occurred under the  provisions of any such  instrument
         or agreement which,  with or without the lapse of time or the giving of
         notice, or both,  constitutes or would constitute a default or an event
         of default thereunder.

(h)      Use.  The  Premises  are  neither  agricultural  property,  property in
         agricultural  use,  nor the  homestead  of Trustor or any  Member,  but
         rather are the site of one or more mobile home parks and  appurtenances
         thereto.

(i)      Regulations.  All applicable building, zoning,  occupational safety and
         health,  energy and  environmental  laws,  ordinances  and  regulations
         affecting the Trust Property  permit the use and occupancy  thereof for
         its intended  purposes  and have been  complied  with,  and Trustor has
         obtained the  necessary  consents,  permits and licenses to operate the
         Improvements for their intended purposes.

(j)      (i)      to the best  of  Trustor's  knowledge  after due inquiry,  and
                  except (a) as  disclosed  in that Phase I  Environmental  Site
                  Assessment, prepaid by EnviroAssessments, Inc., as its Project
                  No. 8497605, and dated May 29, 1998, and (b) minute quantities
                  used in the ordinary  course of cleaning and  maintaining  the
                  Trust  Property  and  disposed  of  in  accordance   with  all
                  applicable   Environmental   Regulations   (as  that  term  is
                  hereinafter  defined),   no  dangerous,   toxic  or  hazardous
                  pollutants,  contaminants,  chemicals,  wastes,  materials  or
                  substances, as defined in or governed by the provisions of the
                  Federal  Resource  Conservation  and Recovery Act of 1976, the
                  Federal Comprehensive  Environmental Response Compensation and
                  Liability  Act of 1980,  and/or the Superfund  Amendments  and
                  Reauthorization  Act of 1986 (42  U.S.C.  6901 et seq.  and 42
                  U.S.C. 9601 et seq.), as amended, or any other federal,  state
                  or local hazardous substance, hazardous waste or environmental
                  laws, statutes,  codes, ordinances,  regulations,  directives,
                  requirements or rules (hereinafter collectively referred to as
                  "Environmental     Regulations"),     and    also    including
                  urea-formaldehyde,    polychlorinated    biphenyls,    dioxin,
                  asbestos,  asbestos  containing  materials,  nuclear  fuel  or
                  waste,  and petroleum,  including but not limited to crude oil
                  or any fraction  thereof,  natural  gas,  natural gas liquids,
                  gasoline  and  synthetic  gas or any other  waste,  substance,
                  pollutant or contaminant  which would subject the owner of the
                  Premises to any damages,  penalties or  liabilities  under any
                  applicable   Environmental   Regulation  (herein  collectively
                  referred to as  "Hazardous  Substances")  have, to the best of
                  Trustor's  knowledge,  ever been  placed,  located,  produced,
                  generated,     created,    stored,    treated,    transported,
                  incorporated,    discharged,   emitted,   spilled,   released,
                  deposited,  disposed of or allowed to escape in, upon,  under,
                  over or from the Trust Property;

         (ii)     no threat exists of a spill, discharge, release or emission of
                  a Hazardous Substance upon or from the Trust Property into the
                  environment;

                                       5
<PAGE>

         (iii)    to the best of Trustor's knowledge, the Premises have not ever
                  been  used  as or for a mine,  a  landfill,  a dump  or  other
                  disposal facility,  industrial or manufacturing purposes, or a
                  gasoline service station;

         (iv)     no underground  storage tank is now located in the Premises or
                  has,  to the  best of  Trustor's  knowledge,  previously  been
                  located therein but has been removed therefrom;

         (v)      no violation of any Environmental Regulation now exists or, to
                  the best of  Trustor's  knowledge,  has ever existed in, upon,
                  under, over or from the Trust Property;

         (vi)     to the best of Trustor's knowledge, no notice of any violation
                  or alleged  violation in, upon,  under, over or from the Trust
                  Property of any  Environmental  Regulation  has been issued or
                  given by any  governmental  entity or agency  responsible  for
                  administering or enforcing the same;

         (vii)    to the  best of  Trustor's  knowledge,  no  person,  party  or
                  private or governmental  agency or entity has given any notice
                  of or asserted any claim,  cause of action,  penalty,  cost or
                  demand for payment or  compensation,  whether or not involving
                  any  injury  or  threatened   injury  to  human  health,   the
                  environment  or  natural  resources,  resulting  or  allegedly
                  resulting from any activity or event described in (i) above;

         (viii)   there  are not now,  nor to the best of  Trustor's  knowledge,
                  have there ever  been,  any  actions,  suits,  proceedings  or
                  damage settlements relating in any way to Hazardous Substances
                  in, upon, under, over or from the Trust Property;

         (ix)     to the best of Trustor's knowledge,  there is no investigation
                  or report  involving  the Trust  Property by any  governmental
                  entity  or  agency  which  in any  way  relates  to  Hazardous
                  Substances;

         (x)      the  Trust  Property  is  not  listed  in  the  United  States
                  Environmental  Protection Agency's National Priorities List of
                  Hazardous  Waste  Sites  or any  other  list,  schedule,  log,
                  inventory or record of Hazardous Substance sites maintained by
                  any federal, state or local governmental agency; and

         (xi)     the Trust  Property is subject to no lien or claim for lien in
                  favor of any governmental  entity or agency as a result of any
                  presence,  release  or  threatened  release  of any  Hazardous
                  Substance in, on, under, over or from the Trust Property.

(k)      Accessibility  Regulations.  The Trust  Property is in full  compliance
         with the provisions of the Americans with  Disabilities Act of 1990 and
         of all  other  applicable  federal,  state and  local  statutes,  laws,
         ordinances, codes, regulations,  rules and requirements relating to the


                                       6
<PAGE>

         accessibility   thereof  for  disabled,   handicapped   and  physically
         challenged   persons   (hereinafter   referred  to  as   "Accessibility
         Regulations").

Section I.3. Notice of Default.  Trustor  covenants and agrees with Beneficiary,
so long as any amount secured hereby shall remain unpaid, to give to Beneficiary
prompt notice in writing of any condition or event which constitutes an Event of
Default (as defined in Section 3.1 hereof),  or which,  after notice or lapse of
time, or both, would constitute such an Event of Default.

Section I.4. Other Loans.  Trustor  acknowledges  and agrees that Beneficiary is
making,  and in the future may make, other loans to entities in which The Norman
Andrus  Irrevocable  Trust,  u/a/d July 29, 1997 is a member (and therefore such
entities  are  affiliates  of Trustor),  and that a breach or default  under the
applicable  agreements,  instruments and documents governing one or more of such
loans  shall  automatically  constitute  a  default  hereunder,  in which  case,
Beneficiary  shall have all rights and remedies  herein  provided,  or otherwise
available  at law or in equity.  Casa  Encanta  Commercial,  L.L.C.,  an Arizona
limited liability company, is an affiliate of Trustor.

Section I.5. Further Actions.  Trustor shall procure,  do, execute,  acknowledge
and deliver each and every further act, deed, conveyance, transfer, document and
assurance  necessary  or proper for the  carrying  out more  effectively  of the
purposes  of this  Deed of  Trust  and,  without  limiting  the  foregoing,  for
granting, bargaining,  selling, conveying,  warranting,  mortgaging,  assigning,
pledging and confirming unto Beneficiary all of the Trust Property,  or property
intended  so to  be,  whether  now  owned  or  hereafter  acquired  by  Trustor,
including,  without  limitation,  the  preparation,  execution and filing of any
documents,  such as financing  statements and  continuation  statements,  deemed
advisable by Beneficiary  for perfecting and  maintaining  its lien on the Trust
Property.

This Deed of Trust  shall  further  constitute  and be  deemed to be a  Security
Agreement  under  the  Arizona  Uniform  Commercial  Code,  now in force  and as
hereafter  amended,  and Trustor  hereby grants to Beneficiary a first and only,
present and continuing security interest in any Property, leases, rents, issues,
income, profits, instruments, general intangibles, accounts, contract rights and
claims  included  within or related to the Trust  Property,  and in all deposits
made  pursuant to Section 1.7 hereof and all  insurance  policies  and  unearned
premiums  prepaid  thereon,   insurance  proceeds,   and  awards,   payments  or
consideration for the taking of the Trust Property,  or any portion thereof,  by
condemnation  or  exercise of the power of eminent  domain,  or from any sale in
lieu or in anticipation thereof,  assigned by Trustor to Beneficiary  hereunder,
to the extent that a security interest may be granted therein under the terms of
the Arizona Uniform Commercial Code.

Trustor agrees to supply Beneficiary with an inventory of all such property in a
form acceptable to Beneficiary,  at any time, from time to time, upon receipt of
a written request therefor from Beneficiary.

Section I.6. Use; Waste. Trustor shall not commit or permit waste upon the Trust
Property and shall cause the Trust  Property and every part  thereof,  including


                                       7
<PAGE>

but not  limited to  parking  areas,  Improvements  and all  ingress  and egress
easements, if any, to be continually maintained,  preserved and kept in safe and
good repair,  working order and condition,  and will comply with all present and
future laws, statutes,  ordinances, rules and regulations (including but limited
to all  Environmental  Regulations  and the  Accessibility  Regulations)  of any
governmental  authority  having or claiming  jurisdiction  with reference to the
Trust Property and the manner of leasing,  using,  operating or maintaining  the
same (hereinafter collectively referred to as "Governmental  Requirements"),  as
now  existing  or as  hereafter  amended,  if  applicable,  and with all private
covenants and restrictions,  if any,  affecting the title to the Trust Property,
or any thereof (hereinafter collectively referred to as "Private Restrictions"),
and will not commit,  suffer or permit any violation thereof, and will from time
to time  make all  necessary  and  proper  restorations,  rebuildings,  repairs,
renewals, replacements, additions and betterments to the Trust Property, whether
required as the result of casualty or otherwise, and whether or not insurance or
condemnation  proceeds are made available or are sufficient therefor,  in a good
and  workmanlike  manner,  so that the value and  efficient use thereof shall be
fully preserved and maintained,  and so that all  Governmental  Requirements and
Private  Restrictions  shall be complied  with.  Trustor  shall  forthwith  give
Beneficiary  written  notice  if it  receives  notice  of any  violation  of any
Governmental Requirements or Private Restrictions,  or if any material damage or
destruction occurs to the Trust Property.

Trustor agrees not to make any use of the Trust Property, other than as a mobile
home park and appurtenances thereto; not to demolish or remove the Improvements,
or make additions to or structural alterations of the Improvements,  without the
prior  written  consent  of  Beneficiary;  not to remove  from the  Premises  or
Improvements any of the Property, unless immediately replaced with like property
of at least equal value; and not to add any new Improvements or Property, unless
all of such replacements and additions shall be free of any vendor's lien, title
reservation  or other security  interest prior hereto,  excepting only Permitted
Encumbrances.  All such  replacements and additions shall be subject to the lien
hereof and the security  interest  created  hereby,  which shall be prior to all
other liens and  security  interests  thereon and therein,  excepting  Permitted
Encumbrances.

Beneficiary  or its agents may enter upon the Trust  Property at all  reasonable
times to inspect the same and for the purpose of  protecting  its  security  and
preserving its rights hereunder, but shall not be liable to any person, party or
entity for failure to do so.

Trustor  covenants and agrees not to commence  construction of any tenant finish
improvements,  new buildings or Improvements  upon the Premises or any additions
to existing Improvements,  without the prior written consent of Beneficiary;  to
promptly  complete with due diligence any buildings,  Improvements and additions
for which  Beneficiary's  consent is obtained  hereunder,  free and clear of all
liens,   charges  and  encumbrances,   except  the  lien  hereof  and  Permitted
Encumbrances;  and to keep  and  perform  each and  every  term,  condition  and
covenant  of any and all leases upon the Trust  Property or any portion  thereof
(hereinafter referred to as "Leases") to be by Trustor kept and performed, so as
to keep the  Leases at all times in full  force and  effect,  and  agrees not to
anticipate  or collect  rents more than one (1) month in advance under any Lease


                                       8
<PAGE>

without, in each instance, the prior written consent of Beneficiary. Beneficiary
shall not be liable to either Trustor or the tenants for the  performance of any
of the terms,  covenants and conditions of the Leases.  Trustor shall not by any
act or omission  diminish or impair the value of the Trust Property and likewise
shall not in any way weaken, diminish or impair the security hereof.

Trustor  shall not seek,  petition  for,  make,  consent to or  acquiesce in any
change in the Governmental Requirements and Private Restrictions relating to the
uses of the Trust  Property,  including  but not limited to zoning and  building
codes and ordinances, without Beneficiary's prior written consent. Except as may
be shown on the title policy issued to  Beneficiary  and insuring the first lien
position  of this Deed of Trust,  (a)  Trustor  shall not,  by act or  omission,
permit any  property  which is not  subject to this Deed of Trust to rely on the
Trust  Property  or any part  thereof or any  interest  therein  to fulfill  any
governmental requirement for the existence or use of the Trust Property, and (b)
the Trust  Property  shall not rely on any property which is not subject to this
Deed of Trust to fulfill any  governmental  requirement for the existence or use
of the Trust Property.

Section I.7. Taxes and  Assessments.  Trustor  shall,  at least twenty (20) days
before any  penalty or  interest  attaches  thereto  because of  delinquency  in
payment,  pay and  discharge,  or cause to be paid and  discharged,  all  taxes,
assessments,  levies and governmental  charges imposed upon or against the Trust
Property or upon or against the Note or the indebtedness  secured hereby or upon
or against the interest of  Beneficiary  in the Trust Property or in the Note or
the indebtedness  secured hereby (hereinafter  referred to as "Impositions") and
will  thereafter  deliver the paid receipts  therefor to Beneficiary  within ten
(10) days after payment of any such Imposition.  In the event of any legislative
enactment or judicial  decision  after the date of this Deed of Trust,  imposing
upon  Beneficiary  the obligation to pay any such  Imposition,  or deducting the
lien of this Deed of Trust from the value of the Trust  Property for the purpose
of  taxation,  or changing in any way the laws now in force for the  taxation of
deeds of  trust,  mortgages  or debts  secured  thereby,  or the  manner  of the
operation of any such Imposition,  so as to affect the interests of Beneficiary,
then, and in such event,  Trustor shall bear and promptly pay the full amount of
such  Imposition  or any such tax;  provided,  however,  that, if for any reason
payment  thereof by Trustor  would be unlawful or  unenforceable,  or if payment
thereof  by  Trustor  would  constitute  usury  or  would  render  the  loan  or
indebtedness  secured hereby wholly or partially usurious under any of the terms
or  provisions of the Note or of this Deed of Trust,  or otherwise,  Beneficiary
may declare the whole sum secured by this Deed of Trust,  with interest thereon,
to be immediately  due and payable.  Trustor shall not suffer to exist and shall
promptly  pay  and  discharge  any  mechanic's,   statutory  or  other  lien  or
encumbrance on the Trust Property or any part thereof  (hereinafter  referred to
as "Liens"), except for Permitted Encumbrances. Trustor shall perform all of its
obligations  under  the  Permitted  Encumbrances,  and shall  provide  notice to
Beneficiary  of any  notices  received in regard to any  Permitted  Encumbrances
(immediately upon receipt).  To the extent any Permitted  Encumbrances are deeds
of trust or other security instruments, Trustor agrees that a default thereunder
shall be  deemed,w  without  notice or cure  rights,  to be an Event of  Default
hereunder.

Notwithstanding  the  foregoing,  Trustor  shall not be in default  hereunder in
respect to the  payment  of any  Impositions  or Liens  which  Trustor  shall be


                                       9
<PAGE>

required by any  provision  hereof to pay, so long as Trustor shall first notify
Beneficiary,  in  writing,  at  least  thirty  (30)  days  prior to the due date
thereof,  if any, or otherwise at least ten (10) days before commencement of any
contest thereof,  of its intention to contest the amount,  applicability  and/or
validity of such  Imposition  or Lien and shall  thereafter,  in good faith,  in
compliance  with all  applicable  statutes,  and with all  possible  promptness,
diligently contest the same, and Trustor may postpone or defer payment of all or
a portion of said  Impositions or Liens,  if, but only if, permitted by statute,
and if neither the Trust Property, nor any portion thereof,  would, by reason of
such  postponement  or  deferment,  be in  danger  of being  forfeited  or lost;
provided,  however,  that  Trustor  shall  furnish  to  Beneficiary,   prior  to
commencing any such contest,  cash or other security satisfactory to Beneficiary
to  indemnify  Beneficiary  against any loss or  liability by reason of any such
contest and to pay any such  Imposition  or Lien,  together  with  interest  and
penalties  thereon,   if  any,  if  such  contest  should  fail.  Upon  a  final
adjudication  of any such contest,  and, in any event, at least thirty (30) days
prior to the date on which the  interest of  Beneficiary  in the Trust  Property
would otherwise  forfeit by reason of the nonpayment of any such  Impositions or
Liens,  Trustor shall pay the amount  thereof then due,  including any penalties
and interest thereon. Beneficiary may, at its option, make such payment from the
security deposited by Trustor, if Trustor fails to so pay the same.

In order to further  secure the payment of the sums and the  performance  of the
obligations  secured  hereby,  Trustor  shall pay to  Beneficiary,  monthly,  in
addition to,  concurrently with, and at the same time as each monthly payment of
principal  and/or  interest  required  hereunder,  or  under  the  Note,  a  sum
equivalent to one-twelfth  (1/12) (or such greater  fraction as may be necessary
to accumulate  sufficient  funds to make any payment due less than thirteen (13)
months  after the date  thereof) of the amount  estimated by  Beneficiary  to be
sufficient to enable  Beneficiary  to pay, at least thirty (30) days before they
become due, all  Impositions.  No interest shall be payable by Beneficiary  upon
the amounts so paid, and Beneficiary  shall not be required to maintain the same
in a separate  account,  but may commingle the same with its general funds. Upon
demand by  Beneficiary,  Trustor shall deliver and pay over to Beneficiary  such
additional  sums  as are  necessary  to  make up any  deficiency  in the  amount
necessary  to  enable  Beneficiary  to fully  pay any of the  items  hereinabove
mentioned.  Beneficiary shall not be required to pay any such items in an amount
in excess of the sums deposited or paid over by Trustor to Beneficiary  pursuant
to this paragraph.  Any excess sums so paid shall be retained by Beneficiary and
shall be applied to pay said  items,  as and when they become due in the future,
unless all  amounts  secured  hereby  have been paid in full,  in which case all
excess sums so paid shall be refunded to Trustor.  At Trustor's written request,
and if no Event of Default  exists  hereunder,  Beneficiary  shall  use,  or, at
Beneficiary's  option,  permit Trustor to use, all sums paid by Trustor pursuant
to this paragraph to pay the items  hereinabove  mentioned prior to delinquency.
In the event of the  occurrence of any Event of Default  hereunder,  Beneficiary
may  apply  against  the  indebtedness  secured  hereby,  in  such a  manner  as
Beneficiary may determine,  any funds of Trustor then held under this paragraph,
in which funds Trustor hereby grants to Beneficiary a security interest.

Section I.8.  Insurance.  Trustor shall obtain,  maintain and keep in full force
and  effect  during  the term of this  Deed of  Trust,  with all  premiums  paid
thereon, the following insurance:

                                       10
<PAGE>

A.       Insurance upon all  Improvements and Property against loss or damage by
         fire,  lightning and other risks  customarily  covered by standard "all
         risk"  (or  special   form  cause  of  loss)  and   extended   coverage
         endorsements,  together  with  theft,  vandalism,  malicious  mischief,
         collapse,   replacement  cost,   agreed  amount,   and  restoration  in
         conformance with applicable laws and ordinances,  endorsements,  all in
         such amounts as may be from time to time required by  Beneficiary,  but
         in no event less than the full replacement cost of the Improvements now
         existing or hereafter  erected or placed upon the  Premises,  including
         the cost of debris removal, and of all Property;

B.       Broad form boiler and machinery  insurance on all equipment and objects
         necessary to operate the Trust  Property,  including but not limited to
         heating,   ventilating  and  air-conditioning   equipment,   elevators,
         conveyors, and water heaters, providing for full repair and replacement
         cost coverage, if applicable;

C.       Comprehensive  general public  liability  insurance  against claims for
         bodily injury.  personal injury, death and/or property damage occurring
         in, on or about the Trust Property,  with coverage limits  satisfactory
         to   Beneficiary   (which   shall   initially  be  at  least  equal  to
         $1,000,000.00  with  respect  to  any  one  (1)  person,   accident  or
         occurrence),  and including contractual liability coverage for the tort
         liability  assumed  by  Trustor  hereunder  and under  any  Other  Loan
         Document;

D.       Rent and rental value insurance, insuring against the loss of all rents
         from the Trust  Property  for a period of at least  twelve  (12) months
         after the casualty;

E.       Flood  insurance upon the Trust Property in such form and amount as may
         from time to time be required by Beneficiary,  if the Trust Property is
         located in a designated flood plain area; and

F.       Insurance  upon the Trust  Property  against such other  casualties and
         contingencies as Beneficiary may from time to time reasonably  require,
         including but not limited to sprinkler  insurance in amounts acceptable
         to  Beneficiary,  all in such manner and form as may be satisfactory to
         Beneficiary.

Trustor shall,  at its sole cost and expense,  from time to time and at any time
when Beneficiary shall so request, provide Beneficiary with evidence of the full
replacement  cost of the Trust  Property in a form  acceptable  to  Beneficiary.
Trustor shall promptly notify Beneficiary and the appropriate insurer in writing
of any loss covered by any of the above-mentioned types of insurance.

All insurance  provided for in this Section 1.8 shall be effected under a valid,
enforceable  and  manually  signed  policy or policies of  insurance in form and
substance  approved by  Beneficiary,  shall be issued by insurers of  recognized
responsibility, which are licensed to do business in the State of Arizona, which
have a minimum rating of A and a financial class size of IX or larger, according
to Best's Key Rating Guide for  Property-Liability,  and which are acceptable to


                                       11
<PAGE>

Beneficiary, and shall be satisfactory to Beneficiary in all other respects.

All policies  maintained by Trustor pursuant to the foregoing  Subsections A, B,
D, E and F shall (a) include a first  mortgagee  clause in favor of Beneficiary,
(b) provide that any losses payable  thereunder  shall be payable to Beneficiary
and assigns  (pursuant  to a loss payee clause in favor of, and  acceptable  to,
Beneficiary,  to be attached to each such policy), (c) include effective waivers
by the insurer of all claims for insurance  premiums  against  Beneficiary,  (d)
provide  that  any  losses  shall  be  payable  notwithstanding  (i)  any act of
negligence by Trustor or Beneficiary,  (ii) any foreclosure or other proceedings
or notice of sale  relating  to the Trust  Property,  (iii) the  vacancy  of the
Improvements,  (iv) any waiver of subrogation rights by the insured,  and/or (v)
any change in the title to or ownership of any of the Trust Property, and (e) be
written in amounts  sufficient  to prevent  Trustor  from  becoming a co-insurer
under said policies. The liability insurance policies described in the foregoing
Subsection  C shall name  Beneficiary  as an  additional  named  insured,  shall
contain a  separation  or  severability  of  interests  clause  and shall  waive
contribution  from any other  insurance  carried by  Beneficiary in the event of
loss. Trustor shall cause the originals of the policies of all such insurance to
be deposited with  Beneficiary.  At least fifteen (15) days prior to the date on
which the premiums on each such policy  shall  become due and  payable,  Trustor
shall furnish  Beneficiary with proof reasonably  satisfactory to Beneficiary of
payment thereof. Each of such policies shall contain an agreement by the insurer
that the same shall not be amended,  modified,  canceled,  reduced or terminated
for any reason,  including  but not limited to a failure to pay premiums  and/or
expiration by its terms, without at least thirty (30) days' prior written notice
to  Beneficiary.  If this  Deed of Trust is  foreclosed,  the  purchaser  at the
foreclosure  sale  shall,  after  the  expiration  of any  statutory  period  of
redemption,  become the sole and  absolute  owner of any and all such  policies,
with the sole right to collect and retain all unearned  premiums  thereon,  and,
for this purpose,  Trustor hereby assigns and grants a security interest in said
policies and unearned premiums to Beneficiary.

If,  under the terms and  provisions  of any  Lease,  the tenant  thereunder  is
required  to  maintain  insurance  of the types and for the amounts as set forth
above,  and,  if,  pursuant to the terms of the Lease,  such  insurance is to be
maintained for the benefit of both the lessor and any beneficiary of the lessor,
Beneficiary will accept such policy or policies in lieu of the policies required
by this Section; provided the same meet all of the requirements set forth above.
In the event the tenant fails to maintain and keep such  insurance in full force
and effect, Trustor shall then obtain such policy or policies as are required by
this Section.

In the event of loss, Trustor shall immediately give written notice thereof, and
of  any  claims  filed  under  insurance  policies  as  a  result  thereof,   to
Beneficiary,  and (i) if an Event of Default then exists  hereunder,  or (ii) if
Trustor  does not  promptly  and in good faith  make  proof of loss and  settle,
adjust or  compromise  any  claims  for loss,  damage or  destruction  under any
policies  of  insurance  maintained  pursuant  to  Subsections  A, B, D, E and F
hereof,  and  collect  the  proceeds  thereof,  Beneficiary  is  authorized  and
empowered (but not obligated or required) to make proof of loss; settle,  adjust
or compromise said claims; and collect and receive all such proceeds. The amount
of any such  settlement,  adjustment  or  compromise  of claims  shall always be
subject to Beneficiary's approval.  Trustor agrees to pay all costs and expenses


                                       12
<PAGE>

incurred by  Beneficiary  in  connection  therewith,  including  court costs and
attorneys' fees (prior to trial, at trial and on appeal), on demand, which costs
and expenses  shall also be secured hereby and shall bear interest from the date
paid at the  Default  Rate  specified  in the Note  (hereinafter  referred to as
"Default Rate"),  but Beneficiary shall not be liable to Trustor for any failure
by  Beneficiary  to collect or to  exercise  diligence  in  collecting  any such
proceeds.

All  proceeds  of such  insurance  are hereby  assigned,  and shall be paid,  to
Beneficiary.  Such proceeds shall, at Beneficiary's  option, be applied first to
the payment of all costs and expenses  incurred by Beneficiary in obtaining such
proceeds,  and second, at Beneficiary's  option,  either to the reduction of the
indebtedness hereby secured in such order as Beneficiary may elect, whether then
due and payable or not, without  reinvestment  charge,  or to the restoration or
repair of the Trust Property,  without  affecting the lien of this Deed of Trust
or the obligations of Trustor  hereunder  Interest upon the entire  indebtedness
secured  hereby shall  continue until any such proceeds are received and applied
to such indebtedness by Beneficiary. Pending a decision as to the proper use and
application  of any  insurance  proceeds,  and  during any such  restoration  or
repair,  Beneficiary  shall not be liable  for  interest  on such  proceeds.  If
Beneficiary  elects to apply any such insurance  proceeds to the  restoration or
repair  of the Trust  Property,  it shall not be  liable  for  supervising  such
restoration  or repair or for  supervising  the  disbursement  of such insurance
proceeds therefor, but such disbursement shall proceed in a manner acceptable to
Beneficiary,  which shall be similar to the manner in which major national banks
permit  construction  loan  advances,  and which  shall be  designed  to include
reasonable  controls to assure that such  restoration or repair will be promptly
completed  in a good and  workmanlike  manner  and  paid  for in  full,  free of
mechanics' liens.

Notwithstanding  the  foregoing,  Beneficiary  shall be  required to permit such
proceeds to be used for the restoration or repair of the Trust Property, if, but
only if, (a) the portion remaining can with restoration or repair continue to be
operated  for  the  purposes  utilized   immediately  prior  to  the  damage  or
destruction;  (b) no Event of Default exists  hereunder or under the Note or any
Other Loan  Document;  (c) the appraised  value of the Trust Property after such
restoration  or repair shall not have been  reduced  from its value  immediately
prior to such damage, as confirmed in writing by an M.A.I.  appraiser acceptable
to Beneficiary; (d) the tenants certify to Beneficiary their intention to remain
in  possession  of the Trust  Property  without any  abatement or  adjustment of
rental  payments  (other  than  temporary   abatements   during  the  period  of
restoration and repair); (e) no liens will be placed on the Trust Property;  and
(f) all other  provisions  of this  Section 1.8 shall apply with respect to such
restoration or repair.

In  the  event  proceeds  are to be  applied  to the  restoration  of the  Trust
Property,  Trustor shall deposit with Beneficiary,  prior to commencing any such
restoration or repair, the amount, if any, by which the cost of such restoration
or repair exceeds the amount of such insurance  proceeds,  which amount shall be
disbursed to pay costs of such  restoration  or repair prior to, and in the same
manner as, such insurance  proceeds.  Any surplus which may remain after payment
of all costs of  restoration  or repair  may, at the option of  Beneficiary,  be


                                       13
<PAGE>

applied to  reduction of the  indebtedness  hereby  secured,  in any order which
Beneficiary  may  determine,  whether  then  matured or to mature in the future,
without  reinvestment charge, or be paid to Trustor, as its interest may appear,
the choice of application to be solely at the discretion of Beneficiary. Trustor
agrees  to  promptly  complete  any such  restoration  and  repair in a good and
workmanlike   manner,   in  accordance  with  all   Governmental   Requirements,
Accessibility Regulations and Private Restrictions.

In no event shall  Beneficiary  be held  responsible  for failure to pay for any
insurance  required hereby, or for any loss or damage growing out of a defect in
any policy thereof or growing out of any failure of any insurance company to pay
for any loss or damage  insured  against or for failure by Beneficiary to obtain
such insurance or to collect the proceeds thereof.

In order to further  secure the payment of the sums and the  performance  of the
obligations  secured  hereby,  Trustor  shall pay to  Beneficiary,  monthly,  in
addition to,  concurrently with, and at the same time as each monthly payment of
principal  and/or  interest  required  hereunder,  or  under  the  Note,  a  sum
equivalent to one-twelfth  (1/12) (or such greater  fraction as may be necessary
to accumulate  sufficient  funds to make any payment due less than thirteen (13)
months  after the date  thereof) of the amount  estimated by  Beneficiary  to be
sufficient to enable  Beneficiary  to pay, at least thirty (30) days before they
become due, all premiums for insurance  acquired  herein.  No interest  shall be
payable by Beneficiary  upon the amounts so paid, and  Beneficiary  shall not be
required to maintain the same in a separate account,  but may commingle the same
with its general funds.  Upon demand by  Beneficiary,  Trustor shall deliver and
pay over to  Beneficiary  such  additional  sums as are necessary to make up any
deficiency in the amount necessary to enable Beneficiary to fully pay any of the
items hereinabove  mentioned.  Beneficiary shall not be required to pay any such
items in an amount in excess of the sums  deposited  or paid over by  Trustor to
Beneficiary  pursuant  to this  paragraph.  Any  excess  sums so paid  shall  be
retained by Beneficiary and shall be applied to pay said items, as and when they
become due in the future,  unless all amounts  secured  hereby have been paid in
full,  in which case all excess sums so paid shall be  refunded  to Trustor.  At
Trustor's  written  request,  and  if no  Event  of  Default  exists  hereunder,
Beneficiary shall use, or, at Beneficiary's  option,  permit Trustor to use, all
sums paid by Trustor  pursuant to this  paragraph  to pay the items  hereinabove
mentioned prior to  delinquency.  In the event of the occurrence of any Event of
Default  hereunder,  Beneficiary  may apply  against  the  indebtedness  secured
hereby, in such a manner as Beneficiary may determine, any funds of Trustor then
held under this paragraph, in which funds Trustor hereby grants to Beneficiary a
security interest.

Section I.9.  Utilities.  Trustor shall pay or cause to be paid  promptly,  when
due, all charges or fees for utilities or services, including but not limited to
electricity,  water,  gas,  telephone,  sanitary  sewer,  and trash and  garbage
removal, supplied to the Trust Property, and, upon request of Beneficiary, shall
furnish receipts to Beneficiary showing such payment.

Section  I.10.   Financial   Statements.   Trustor  covenants  and  agrees  with
Beneficiary,  as long as any amount secured hereby remains unpaid,  at Trustor's
sole cost and  expense,  to (a) at all times keep proper and  accurate  books of
account in which full, true and correct entries will be made of all transactions


                                       14
<PAGE>

affecting the Trust Property in accordance  with generally  accepted  accounting
principles applied on a consistent basis throughout the periods involved; (b) at
all reasonable times permit Beneficiary and its  representatives to inspect such
books and records and to make copies  thereof;  (c) no later than  fifteen  (15)
days after the end of each  calendar  month  after the date  hereof,  certify as
correct and furnish  Beneficiary  with such information and statements as it may
reasonably request concerning the financial,  business and operational status of
Trustor and/or the Trust  Property and concerning  performance by Trustor of the
covenants and  agreements  contained in the Note and in this Deed of Trust;  (d)
upon the  existence  of any uncured  Event of Default  hereunder,  such  reports
required under (c), above shall be compiled by an independent  certified  public
accountant  selected by Trustor and acceptable to Beneficiary;  and (e) annually
furnish  to  Beneficiary,  as soon as  available,  but in any event  within  one
hundred  twenty  (120) days after the close of each fiscal  year of Trustor,  at
Trustor's sole cost and expense,  Trustor's annual  financial  statements and an
operating statement for the Trust Property for said fiscal year, all prepared in
accordance with generally accepted accounting  principles  consistently applied,
and  certified  as true,  correct  and  complete  by  Trustor,  which  operating
statements  shall  include at least a statement of gross income  (itemized as to
source), all operating expenses (itemized), depreciation charges and net income,
and shall reflect the operation of the Trust  Property  during said fiscal year,
all in reasonable detail and setting forth comparable  figures for the preceding
fiscal year,  as well as a tenants' list and current rent  schedule.  If Trustor
fails to supply to Beneficiary any financial and/or  operating  statements which
Trustor is hereby required to so supply,  or at any time Trustor is otherwise in
default hereunder, Beneficiary or its authorized representatives may have access
to all of  Trustor's  books and records  for the  purpose of  auditing  the same
and/or itself obtaining such statements, at Trustor's expense.

Beneficiary,  by giving  written notice to Trustor at any time within sixty (60)
days after receiving the above-mentioned financial and operating statements from
Trustor,  may elect to have a person or firm of its choice  make a  confirmatory
examination of Trustor's books and records pertaining to the Trust Property. Any
such confirmatory  examination shall be at Beneficiary's  sole cost and expense,
unless said  examination  reveals  significant  errors or  discrepancies  in the
above-mentioned   financial  and  operating  statements,   in  which  event  the
confirmatory examination shall be at the sole cost and expense of Trustor.

Section I.11.  Beneficiary's Right to Perform. If Trustor shall fail to observe,
comply with, or perform any of the terms,  covenants and conditions  herein with
respect to the procuring and delivery of insurance,  the payment of  Impositions
or Liens,  the  keeping of the Trust  Property  in  repair,  the  furnishing  of
financial and operating  statements,  the removal  and/or  disposal of Hazardous
Substances,  or any other term,  covenant or condition  herein or in the Note or
any Other Loan Document contained,  Beneficiary may itself observe,  comply with
or perform the same, may make such advances to observe,  comply with and perform
the same as Beneficiary shall deem appropriate, and may enter the Trust Property
for the  purpose of  observing,  complying  with and  performing  any such term,


                                       15
<PAGE>

covenant or condition.  Beneficiary may expend such sums,  including  reasonable
attorneys' fees (prior to trial, at trial and on appeal), to sustain the lien of
this  Deed of Trust  or its  priority,  or to  protect  or  enforce  its  rights
hereunder,  or to obtain the right to enforce its rights and remedies hereunder,
including  the  payment  of any  Liens,  claims  and  encumbrances,  other  than
Permitted  Encumbrances  which  are not in  default,  as it may deem  desirable.
Trustor  agrees to repay all sums so  advanced  or expended  upon  demand,  with
interest   thereon  at  the  Default  Rate  from  the  date  of  advancement  or
expenditure,  and all sums so  advanced or  expended,  with  interest,  shall be
secured  hereby,  but no such advance or expenditure  shall be deemed to relieve
Trustor from any default  hereunder.  Beneficiary  shall not be bound to inquire
into the validity of any  Imposition  or Lien which  Trustor fails to pay as and
when required  hereby and which Trustor has not given notice to  Beneficiary  of
its intention to contest in accordance with the terms hereof.

Section I.12. Due on Transfer. In the event Trustor transfers, leases (except as
permitted  under the terms of an  Assignment of Leases and Rents from Trustor to
Beneficiary  dated as of the date of this Deed of Trust) or conveys to any other
party any  interest  in the Trust  Property  or any  portion  thereof,  legal or
equitable, voluntarily or by operation of law, without the prior written consent
of  Beneficiary;  in the event  Trustor  shall sell or otherwise  dispose of the
Trust Property,  or any interest therein or portion  thereof,  without the prior
written consent of Beneficiary;  in the event Trustor shall further encumber the
Trust  Property,  or any portion  thereof,  without the prior written consent of
Beneficiary;  or in the  event  any  change  occurs in the  Members  of  Trustor
(hereinafter  referred to as  "Members"),  without the prior written  consent of
Beneficiary may, at its election, declare the entire indebtedness hereby secured
to be  immediately  due and payable,  without  notice to Trustor  (which  notice
Trustor  hereby  expressly  waives),   and  upon  such  declaration  the  entire
indebtedness  hereby  secured  shall be  immediately  due and payable,  anything
hereinabove  or in the Note to the  contrary  notwithstanding.  As used  herein,
"transfer" shall include  transfers by sale,  gift,  bequest,  or otherwise.  If
Trustor shall fail to pay such sums,  Beneficiary may, without further notice or
demand on  Trustor,  invoke  any  remedies  permitted  under  the terms  hereof,
including,  without  limitation,  Article III. As used herein,  "transfer" shall
include transfers by sale, gift, bequest, or otherwise.

In the event Trustor shall request the consent of Beneficiary to a conveyance or
encumbrance,  Trustor shall deliver a written  request to  Beneficiary  together
with complete  information  regarding such  conveyance or encumbrance  and shall
allow  Beneficiary  thirty (30) days after delivery of all required  information
for  evaluation of such request.  In the event that such request is not approved
within such thirty (30) day period, it shall be deemed not approved. Beneficiary
may charge an administrative fee to process any such sale, conveyance, transfer,
deed of  trust  or other  encumbrance.  Such  approval  may be  subject  to such
modifications  of the loan terms,  interest  rate,  and maturity  date as may be
established  by  Beneficiary.  Consent  as to any one  transaction  shall not be
deemed to be a waiver of the right to require  consent  to future or  successive
transactions.  If the Trust  Property  should be transferred to a privately held
corporation, limited liability company or a partnership pursuant to the terms of
this Section 1.12 during the term of this Deed of Trust, thereafter a subsequent
transfer  of a  stock,  member,  or  partnership  interest  shall  constitute  a
conveyance  for  purposes of this  Section  1.12 and the consent of  Beneficiary
shall be required.

Notwithstanding any provision to the contrary herein, Beneficiary shall consent,
without  transfer  fee, to transfers by Members of their  ownership  interest in


                                       16
<PAGE>

Trustor  to (i) the  estates  or legal  representatives  of a member  and (ii) a
trust,  custodianship  or other  fiduciary  arrangement  in respect of which the
member is the trustee,  custodian or other fiduciary with voting power over such
trust, custodianship or other fiduciary arrangement;  provided that in each case
(a) there exists no default or Event of Default;  (b) Norman  Andrus  remains as
Manager of Trustor;  (c) written  notice of any such  transfer and copies of all
proposed  transfer  documents are delivered to  Beneficiary at least thirty (30)
days prior to any such transfer;  (d) Trustor pays  Beneficiary's  out of pocket
expenses  in  connection  with such  transfer;  and (e)  copies of the  executed
transfer documents and the related amendments to Trustor's  operating  agreement
are promptly delivered to Beneficiary upon completion of the transfer.

No transfer,  conveyance, lease, sale, change or other disposition shall relieve
(a) Trustor from personal  liability for its obligations  hereunder or under the
Note,  or (b)  any  Guarantor  from  his or her  liability,  whether  or not the
transferee  assumes  this  Deed of Trust.  Beneficiary  may,  without  notice to
Trustor,  deal  with any  successor  owner of all or any  portion  of the  Trust
Property in the same manner as with Trustor,  without in any way discharging the
liability of Trustor hereunder or under the Note.

Trustor shall not mortgage, pledge or otherwise grant a security interest in any
of the Trust Property as collateral  security for any other loan or forbearance,
without the prior written consent of Beneficiary.

Section I.13.  Assignment of Rents.

(a)      As  additional  security for the  indebtedness  secured by this Deed of
         Trust, Trustor does hereby bargain, sell, assign, transfer and set over
         unto Beneficiary all the rents, issues, profits and other income of any
         kind which,  whether  before or after  foreclosure,  or during the full
         statutory  period of  redemption,  if any shall accrue and be owing for
         the use or occupation of the Trust Property or any part thereof.

(b)      Trustor  agrees that upon or at any time after (i) the occurrence of an
         Event of Default  hereunder,  or under the Note,  or under any separate
         Assignment  of  Leases  and  Rents  securing  the  Note,  or  (ii)  the
         recordation of notice of trustee's sale or sale for the  foreclosure of
         this Deed of Trust, or (iii) the commencement of an action to foreclose
         this  Deed  of  Trust,  or  (iv)  the  commencement  of any  period  of
         redemption   after   judicial   foreclosure  of  this  Deed  of  Trust,
         Beneficiary  shall,  in any  such  event,  and at any such  time,  upon
         application  to the  Superior  Court  in the  county  where  the  Trust
         Property or any part thereof is located, by an action separate from the
         foreclosure  or  trustee's  sale,  in  the  foreclosure  action,  or by
         independent  action (it being  understood and agreed that the existence
         of a foreclosure action or pending trustee's sale is not a prerequisite
         to any action for a receiver hereunder), be entitled to the appointment
         of a receiver  for the rents,  issues,  profits and all other income of
         every kind which shall accrue and be owing for the use or occupation of
         the  Trust  Property  or any  part  thereof,  whether  before  or after
         foreclosure or trustee's  sale, or during the full statutory  period of


                                       17
<PAGE>

         redemption,  if any,  upon a showing  that  Trustor  has  breached  any
         covenant contained in this Deed of Trust, the Note or any such separate
         Assignment  of Leases and Rents,  including,  without  limitation,  any
         covenant relating to any of the following:

         (1)      Repayment of tenant security deposits,  with interest thereon,
                  as required by applicable state laws, if any;

         (2)      Payment  when due of prior or  current  real  estate  taxes or
                  special assessments with respect to the Trust Property, or the
                  periodic escrow for payment of the same;

         (3)      Payment  when  due of  premiums  for  insurance  of the  types
                  required  hereby,  or the  periodic  escrow for payment of the
                  same; or

         (4)      Keeping  of  the  covenants  required  of a lessor or licensor
                  pursuant to applicable state laws, if any.

Beneficiary shall be entitled to the appointment of a receiver without regard to
waste,  adequacy  of the  security  or  solvency  of  Trustor.  The court  shall
determine the amount of the bond to be posted by the receiver. The receiver, who
shall be an experienced property manager,  shall collect (until the indebtedness
secured  hereby is paid in full and, in the case of a foreclosure  sale,  during
the entire redemption period, if any) the rents,  issues,  profits and all other
income  of any kind  from the  Trust  Property,  manage  and  operate  the Trust
Property,  execute  leases within or beyond the period of the  receivership,  if
approved by the court,  make tenant finish  improvements  required by Leases and
apply all rents, issues,  profits and other income collected by such receiver in
the following order:

         (A)      to payment of all  reasonable  fees  of  the receiver, if any,
                  approved by the court;

         (B)      to the  items  listed in clauses (1) through (4) above (to the
                  extent applicable) in the priority as numbered;

         (C)      to expenses for normal  maintenance,  operation and management
                  of the Trust  Property and for  construction  of tenant finish
                  improvements required by Leases executed by the receiver;

         (D)      the  balance  to   Beneficiary   to  be  credited,   prior  to
                  commencement of foreclosure or a trustee's  sale,  against the
                  indebtedness  secured hereby, in such order as Beneficiary may
                  elect, or to be credited, after commencement of foreclosure or
                  notice of a trustee's  sale, to the amount required to be paid
                  to effect a  reinstatement  prior to  foreclosure or trustee's
                  sale,  or to be  credited,  after a  foreclosure  or trustee's
                  sale, to any deficiency and then to the amount  required to be
                  paid to effect a  redemption,  pursuant  to  applicable  state
                  laws, or their successors, as the case may be, with any excess
                  to be paid to Trustor; provided, however, that if this Deed of


                                       18
<PAGE>

                  Trust is not reinstated nor the Trust  Property  redeemed,  as
                  and during the times  provided  by said state  laws,  or their
                  successors,  the entire amount received pursuant hereto, after
                  deducting  therefrom the amounts applied by Beneficiary to any
                  deficiency,  shall be the  property  of the  purchaser  of the
                  Trust Property at the foreclosure or trustee's sale,  together
                  with all or any part of the Trust  Property  acquired  through
                  foreclosure.

The  receiver  shall  file  periodic  accountings  as the court  determines  are
necessary and a final accounting at the time of his discharge. Beneficiary shall
have the right,  at any time and  without  limitation,  to advance  money to the
receiver  to pay any  part or all of the  expenses  which  the  receiver  should
otherwise pay as above provided, if cash were available from the Trust Property,
and all sums so  advanced,  with  interest  thereon at the Default Rate from the
date advanced, shall be a part of the sum required to be paid to redeem from any
foreclosure  sale or reinstate  prior to a foreclosure or trustee's  sale.  Said
sums shall be proved by the  affidavit  of  Beneficiary,  its agent or attorney,
describing  the expenses for which the same were  advanced  and  describing  the
Trust Property.

(c)      Upon the happening of any of the events set forth above,  or during any
         period  of  redemption  after   foreclosure  sale,  and  prior  to  the
         appointment of a receiver as hereinbefore  provided,  Beneficiary shall
         have the right to collect the rents,  issues,  profits and other income
         of every kind from the Trust  Property and apply the same in the manner
         hereinbefore  provided for the application  thereof by a receiver.  The
         rights  set  forth in this  Subsection  (c) shall be  binding  upon the
         occupiers of the Trust  Property from the date of filing by Beneficiary
         in the office  where this Deed of Trust is  recorded,  in the county in
         which the Trust  Property  is  located,  of a notice of  default in the
         terms and conditions of this Deed of Trust and service of a copy of the
         notice  upon  the  occupiers  of the  Trust  Property  or as  otherwise
         provided  under  Arizona  law.   Enforcement  hereof  shall  not  cause
         Beneficiary to be deemed a beneficiary in possession,  unless it elects
         in writing to be so deemed. For the purpose aforesaid,  Beneficiary may
         enter and take possession of the Trust Property, manage and operate the
         same and take any action which, in Beneficiary's judgment, is necessary
         or proper to conserve the value of the Trust Property.  Beneficiary may
         also take possession of, and for these purposes use, any and all of the
         Property contained in the Trust Property.

(d)      Beneficiary  shall have,  in addition to all other  rights and remedies
         provided  herein  and  in the  Other  Loan  Documents  and at law or in
         equity,  the rights and remedies  afforded by Arizona Revised  Statutes
         Section 33-702.B,  without regard to the adequacy of the security or to
         the  solvency  of  Trustor or to whether  Trustee  or  Beneficiary  has
         commenced to exercise any other right or remedy  provided  herein or in
         any Other Loan Document or at law or in equity.

(e)      The costs and expenses  (including any  receiver's  fees and reasonable
         attorneys' fees) incurred by Beneficiary  pursuant to the powers herein


                                       19
<PAGE>

         contained shall be immediately  reimbursed by Trustor to Beneficiary on
         demand,  shall be secured  hereby and shall bear interest from the date
         incurred  at the  Default  Rate.  Beneficiary  shall  not be  liable to
         account to Trustor for any action taken pursuant hereto,  other than to
         account for any rents actually received by Beneficiary.

Section I.14. Estoppel  Certificates.  At any time and from time to time, within
three (3) business  days after  receipt from  Beneficiary  of a written  request
therefor, Trustor shall prepare, execute and deliver to Beneficiary,  and/or any
other party which Beneficiary may designate,  an estoppel  certificate  stating:
(a) the amount of the unpaid  principal  balance and accrued interest secured by
this Deed of Trust on the date thereof; (b) the date upon which the last payment
secured by this Deed of Trust was made and the date the next payment  secured by
this Deed of Trust is due; and (c) that the provisions of the Note, this Deed of
Trust and any Other  Loan  Documents  described  in said  request  have not been
amended or  changed  in any  manner,  that  there are no  defaults  or events of
default  then  existing  under the terms of the Note,  this Deed of Trust or any
Other Loan Document described in said request, and that Trustor has no defenses,
claims or offsets against full enforcement  thereof according to their terms, or
listing  and  describing  any such  amendments,  changes,  defaults,  events  of
default, defenses, claims or offsets which do exist.

Section I.15.  Hazardous  Substances.  Except for minute  quantities used in the
ordinary  course of cleaning and  maintaining the Trust Property and disposed of
in accordance with all applicable Environmental  Regulations,  Trustor shall not
place, locate,  produce,  generate,  create,  store. treat,  handle,  transport,
incorporate,  discharge,  emit,  spill,  release,  deposit  or  dispose  of  any
Hazardous  Substance in, upon,  under, over or from the Trust Property and shall
not permit any Hazardous Substance to be placed, located,  produced,  generated,
created,  stored,  treated,  handled,  transported,   incorporated,  discharged,
emitted,  spilled,  released,  deposited,  disposed  of  or to  escape  therein,
thereupon, thereunder, thereover or therefrom; and Trustor shall comply with all
Environmental  Regulations  which are applicable to the Trust Property.  Trustor
agrees to promptly and properly  remove and dispose of any  Hazardous  Substance
found on or in the Trust  Property,  at  Trustor's  sole cost and expense and in
compliance with all applicable Environmental Regulations.

At any time and from time to time,  if  Beneficiary  so requests,  Trustor shall
have any environmental  assessment,  review, audit and/or report relating to the
Trust  Property  heretofore  provided by Trustor to  Beneficiary  updated and/or
amplified,  at  Trustor's  sole cost and  expense,  by an engineer or  scientist
acceptable  to  Beneficiary,  or shall have such an  assessment,  review,  audit
and/or report prepared for Beneficiary,  at Trustor's sole cost and expense,  if
none has previously been so provided.

Trustor shall indemnify Beneficiary, its directors, officers, employees, agents,
contractors,   licensees,   invitees,   successors   and  assigns   (hereinafter
collectively  referred  to as  "Indemnified  Parties")  against,  shall hold the
Indemnified  Parties harmless from, and shall reimburse the Indemnified  Parties
for, any and all claims,  demands,  judgments,  penalties,  liabilities,  costs,
damages and expenses incurred by the Indemnified Parties,  including court costs
and  attorneys'  fees (prior to trial,  at trial and on appeal),  in any action,
administrative  proceeding  or  negotiations  against  or  involving  any of the


                                       20
<PAGE>

Indemnified Parties,  resulting from any breach of the foregoing covenants, from
the incorrectness or untruthfulness or any warranty or representation  set forth
in  Subsection  1.2(j)  hereof,  from a failure by Trustor to perform any of its
obligations  hereunder  with  respect to any  Hazardous  Substance,  or from the
discovery of any Hazardous Substance in, upon, under or over, or emanating from,
the Trust  Property,  it being the intent of Trustor  and  Beneficiary  that the
Indemnified  Parties  shall  have no  liability  for  damage  or injury to human
health, the environment or natural resources caused by, for abatement, clean-up,
removal or disposal of, or otherwise  with respect to,  Hazardous  Substances by
virtue of the interest of Beneficiary in the Trust Property created hereby or as
the result of Beneficiary  exercising any of its rights or remedies with respect
thereto  hereunder,  including  but not limited to becoming the owner thereof by
foreclosure or conveyance in lieu of foreclosure.

The foregoing covenants, representations and warranties of Subsection 1.2(j) and
of this Section 1.15 shall be deemed continuing  covenants,  representations and
warranties for the benefit of the Indemnified Parties, including but not limited
to any  transferee  of the  title of  Beneficiary.  Such  indemnification  shall
survive  payment of the Note,  but shall  become null and void and of no further
force or effect in the event Beneficiary or any other party obtains title to the
Trust Property through  foreclosure or exercise of power of sale under this Deed
of Trust  or deed in lieu of  foreclosure  or  exercise  of  power of sale.  Any
amounts  covered by the foregoing  indemnification  shall bear interest from the
date paid at the Default Rate and shall be secured hereby.

Section I.16.  Accessibility  Regulations.  Trustor covenants and agrees that it
will comply with all applicable Accessibility Regulations during the entire term
of  this  Deed  of  Trust.  All  future  maintenance,   renovation,  repair  and
construction conducted on the Premises shall all be completed in accordance with
all applicable Accessibility Regulations.  Failure to comply with the provisions
of any  Accessibility  Regulation shall constitute an Event of Default under the
terms of this Deed of Trust and shall  entitle the  Beneficiary  to exercise all
remedies available to it hereunder.  Trustor hereby agrees to indemnify and hold
harmless the Indemnified Parties from and against any claims,  losses,  damages,
liabilities,  judgments,  costs and  expenses  (including,  without  limitation,
reasonable  attorneys'  fees  and  costs  in  the  investigation,   defense  and
settlement of claims or remediation)  incurred by the  Indemnified  Parties as a
result of or in connection  with  violations of the  Accessibility  Regulations.
Trustor  shall  bear,  pay and  discharge,  as and when the same  become due and
payable,  any and all  such  judgments  or  claims  for  damages,  penalties  or
otherwise,  against the Indemnified Parties,  shall hold the Indemnified Parties
harmless against all claims, losses, damages,  liabilities,  costs and expenses,
and shall assume the burden and expense of defending  all suits,  administrative
proceedings  and  negotiations  of any  description  with  any and all  persons,
political  subdivisions  or  government  agencies  arising  out  of  any  of the
occurrences  set  forth in this  Section.  Such  indemnification  shall  survive
payment of the Note,  but shall become null and void and of no further  force or
effect in the event  Beneficiary  or any other party  obtains title to the Trust
Property  through  foreclosure  or  exercise of power of sale under this Deed of
Trust or deed in lieu of foreclosure or exercise of power of sale.

Section I.17. Maintain Existence.  Trustor agrees to maintain its existence as a


                                       21
<PAGE>

limited  liability  company  under the laws of the State of  Arizona  and not to
terminate  its  existence  during the term  hereof,  without  the prior  written
consent of Beneficiary.

Section I.18. Future Advances. From time to time, upon request from Trustor, and
subject to the review and  approval  thereof  by  Beneficiary,  Beneficiary  may
advance funds to pay for the  improvement,  repair or remodeling of the Premises
or for  other  purposes,  in  excess  of  the  amount  stated  under  the  Note.
Beneficiary  may impose such conditions and  requirements  as Beneficiary  deems
necessary.

                                   ARTICLE II
                               TAKING OF PROPERTY

In case of a taking of or damage to all or any part of the Trust  Property  as a
result of, or a sale thereof in lieu of or in  anticipation  of, the exercise of
the  power  of  condemnation  or  eminent  domain,  or the  commencement  of any
proceedings or negotiations which might result in such a taking, damage or sale,
Trustor shall  promptly  give  Beneficiary  written  notice  thereof,  generally
describing the nature of such taking,  damage, sale, proceedings or negotiations
and the nature and extent of the  taking,  damage or sale which has  resulted or
might result therefrom, as the case may be, and Beneficiary shall have the right
to participate  in such  proceedings  or  negotiations.  Should any of the Trust
Property be taken or damaged by exercise of the power of condemnation or eminent
domain, or be sold by private sale in lieu or in anticipation  thereof,  Trustor
does hereby irrevocably  assign, set over and transfer to Beneficiary any award,
payment or other consideration for the property so taken,  damaged or sold. Such
award, payment or consideration shall, at Beneficiary's option, be applied first
to the payment of all costs and expenses  incurred by  Beneficiary  in obtaining
and  preserving  such  award,   payment  or   consideration,   and  second,   at
Beneficiary's option, either to the reduction of the indebtedness hereby secured
by application thereof to said indebtedness,  in any order which Beneficiary may
determine,  whether then due and payable or not, without reinvestment charge, or
to the restoration or repair of the Trust Property,  without  affecting the lien
of this Deed of Trust or the obligations of Trustor hereunder.

If (a) an Event of  Default  then  exists  hereunder,  or (b)  Trustor  does not
promptly and in good faith compromise,  settle and collect all awards,  payments
or  consideration  for the property so taken,  damaged or sold,  Beneficiary  is
authorized,  at its  option,  in the  name of  Trustor  or in its own  name,  to
compromise,   settle,   collect  and   receipt  for  all  awards,   payments  or
consideration for the property so taken, damaged or sold. The amount of any such
compromise  or  settlement  shall always be subject to  Beneficiary's  approval.
Trustor  agrees  to pay all  costs  and  expenses  incurred  by  Beneficiary  in
connection therewith, including court costs and attorneys' fees (prior to trial,
at trial and on  appeal),  on demand,  which  costs and  expenses  shall also be
secured  hereby and shall bear  interest from the date paid at the Default Rate,
but Beneficiary shall not be liable to Trustor for any failure by Beneficiary to
collect or to  exercise  diligence  in  collecting  any such  award,  payment or
consideration.

Interest upon the entire  indebtedness  secured  hereby shall continue until any


                                       22
<PAGE>

such award,  payment or  consideration is received and applied by Beneficiary to
said indebtedness,  and, pending a decision as to the proper application of said
award, payment or consideration,  and pending the completion of any such repairs
or restoration,  Beneficiary shall not be liable for interest  thereon.  Trustor
will,  in good faith and with due  diligence,  file and  prosecute  what  would,
absent  this  assignment,   be  its  claims  for  any  such  award,  payment  or
consideration  and  will  cause  the  same  to be  collected  and  paid  over to
Beneficiary.  If  Beneficiary  elects  to  apply  any  such  award,  payment  or
consideration  to the restoration or repair of the Trust Property,  it shall not
be  liable  to  supervise  such  restoration  or  repair  or  to  supervise  the
disbursement  of  such  award,  payment  or  consideration  therefor,  but  such
disbursement shall proceed in a manner acceptable to Beneficiary, which shall be
similar to the manner in which major  national  banks permit  construction  loan
advances,  and which shall be designed to include reasonable  controls to assure
that such  restoration  or repair will be promptly  completed  in a  workmanlike
manner and paid for in full, free of mechanics'  liens.  In such event,  Trustor
shall deposit with  Beneficiary,  prior to commencing  any such  restoration  or
repair,  the  amount,  if any, by which the cost of such  restoration  or repair
exceeds  the amount of such award,  payment or  consideration,  which  deposited
amount shall be disbursed to pay costs of such  restoration  or repair prior to,
and in the same  manner as, such award,  payment or  consideration.  Any surplus
which may remain after payment of all costs of restoration or repair may, at the
option of  Beneficiary,  be  applied in  reduction  of the  indebtedness  hereby
secured,  in any order which Beneficiary may determine,  whether then matured or
to mature in the future,  without reinvestment charge, or be paid to Trustor, as
its  interest  may  appear,  the  choice  of  application  to be  solely  at the
discretion of Beneficiary.

                                   ARTICLE III
                          DEFAULT AND REMEDIES THEREFOR

Section  III.1.  Events of Default.  If any one or more of the following  events
(herein referred to as "Events of Default") shall occur:

(a)      Default in the payment of any payment of principal, interest and/or any
         other sum of money  required to be paid  pursuant to the Note,  to this
         Deed of Trust, to any other instrument  securing the Note, to any Lease
         or to the Commitment,  as and when due;  provided,  however,  that with
         respect  to  any  amount  or sum  due to  Beneficiary  as a  result  of
         Beneficiary  having made an advance on behalf of Trustor which is to be
         reimbursed by Trustor to  Beneficiary,  a default will not be deemed to
         have occurred until  Beneficiary has given written notice to Trustor of
         such advance, and Trustor has not fully reimbursed Beneficiary together
         with any interest as is required to be paid  thereon,  within three (3)
         business days of the date of such notice; or

(b)      Default by Trustor under any term,  covenant or condition  contained in
         Section 1.7, 1.8 or Section 1.12 of this Deed of Trust; or

(c)      Default by Trustor  under any term,  covenant or condition of this Deed
         of Trust,  of the Note, of any Other Loan Document,  of any Lease or of


                                       23
<PAGE>

         the Commitment,  other than a default  described in Subsections (a) and
         (b) above, which default shall not be remedied within fifteen (15) days
         after  notice  thereof  by  Beneficiary,or  such  longer  period  as is
         reasonably required, not to exceed thirty (30) days, provided that such
         default  is  capable  of cure  other  than by the  payment of money and
         further  provided that Trustor is diligently  prosecuting  such cure to
         completion; or

(d)      Any  representation  or warranty made by or on behalf of Trustor or any
         Guarantor  or any Member to  Beneficiary  in  connection  with the loan
         secured hereby proves to be untrue in any material respect; or

(e)      Trustor or any Guarantor shall commit an act of bankruptcy,  shall file
         a voluntary  petition  in a  bankruptcy,  reorganization,  composition,
         readjustment,  arrangement,  insolvency,  liquidation,  dissolution  or
         similar  proceeding  under  any  present  or  future  statute,  law  or
         regulation,  shall consent to voluntary or involuntary  adjudication in
         bankruptcy or to  reorganization,  or shall be adjudicated  bankrupt or
         insolvent under any applicable law or laws, or admits,  in writing,  to
         having become insolvent or to be unable to pay its debts as they become
         due,  or becomes  unable to pay its debts as they  mature,  or makes an
         assignment  for  the  benefit  of  its  creditors,   or  is  dissolved,
         liquidated,  terminated  or  merged,  or if it  applies  for,  or if it
         consents  to, the  appointment  of a trustee or receiver  for the Trust
         Property or for any portion of its assets; or

(f)      A trustee or receiver is appointed for the Trust Property, for Trustor,
         for  any  Guarantor  or for  any  portion  of any of  Trustor's  or any
         Guarantor's  assets,  or  an  involuntary  petition  in  bankruptcy  or
         insolvency  is  filed  against  Trustor  or any  Guarantor,  and is not
         discharged or dismissed  within thirty (30) days after such appointment
         or filing; or

(g)      Any judgment is entered in any court  against  Trustor or any Guarantor
         and is not  satisfied in full within  thirty (30) days after all rights
         to  appeal  from the same have  expired,  or any writ of  execution  or
         attachment or similar  process is issued or levied  against any part of
         the Trust Property or any interest therein; or

(h)      Default by any Guarantor under any term, covenant,  or condition of the
         Guaranty  executed by them dated as of the date hereof,  which  default
         shall have extended beyond any period of grace provided therein;

then, in any such case,  Beneficiary may, at its option, without notice, declare
the  principal of and the accrued  interest on the Note,  and all sums  advanced
hereunder, with interest thereon, to be forthwith due and payable, and thereupon
the Note and all other indebtedness secured hereby, including both principal and
all unpaid  interest  accrued  thereon,  including all  applicable  late payment
charges and reinvestment  charges, and including all sums advanced hereunder and
interest  thereon,  shall be and  become  immediately  due and  payable  without
presentment, demand or notice of any kind. Time is of the essence hereof.

                                       24
<PAGE>

Section III.2.  Remedies.  In the event of the happening of an Event of Default,
or in case the  principal of the Note shall have become due and payable in full,
whether  by lapse of time or by  acceleration,  then and in every  such case the
holder of the Note may, at its option,

(a)      Proceed to protect  and enforce its rights by a suit or suits in equity
         or at law for the  specific  performance  of any  covenant or agreement
         contained herein, in the Note or in any Other Loan Document,  or in aid
         of the  execution  of any  right,  power or remedy  herein  or  therein
         granted,  or for the foreclosure of this Deed of Trust, or for damages,
         or to collect the indebtedness  secured hereby,  or for the enforcement
         of any other  appropriate  legal,  equitable,  statutory or contractual
         remedy,  and shall be  entitled  to the  appointment  of a receiver  to
         operate and protect the Trust  Property and to collect  rents due under
         any Lease, and/or

(b)      (1) cause Trustee to sell the Trust  Property,  and all estate,  right,
         title and interest,  claim and demand therein,  and right of redemption
         thereof,  in such order as Beneficiary  may choose,  all, in accordance
         with applicable  law, or (2) institute  proceedings for the complete or
         partial  foreclosure  of the lien of this Deed of Trust  upon the Trust
         Property as a mortgage,  in either case,  Trustor to remain  liable for
         any  deficiency,  if permitted  by law, and to the extent  permitted by
         Section 4.11 of this Deed of Trust.

         Any such sale or sales  made  under  this Deed of Trust,  whether  made
         under  the  power of sale  herein  granted  or under  or by  virtue  of
         judicial  proceedings  or of a judgment  or decree of  foreclosure  and
         sale, shall operate to divest all the estate,  right, title,  interest,
         claim and demand whatsoever, whether at law or in equity, of Trustor in
         and to the  properties and rights so sold, and shall be a perpetual bar
         both at law and in  equity  against  Trustor  and  against  any and all
         persons  claiming or who may claim the same,  or any part thereof from,
         through or under Trustor.

Further, the holder of the Note, in exercising its rights hereunder,  shall also
have, without limitation, all of the rights and remedies provided by the Arizona
Uniform  Commercial  Code,  including  the right to  proceed  under the  Arizona
Uniform  Commercial  Code  provisions  governing  default  as to  any  fixtures,
equipment,  instruments, general intangibles,  accounts, contract rights, claims
or personal  property  which may be included in or related to the Trust Property
and as to any deposits,  policies, unearned premiums, proceeds, awards, payments
or  consideration   assigned  to  Beneficiary  as  further  security  hereunder,
separately from the real estate included in the Trust Property, or to proceed as
to any or all of such  property in  accordance  with its rights and  remedies in
respect of said real estate. If Beneficiary  should elect to proceed  separately
as to any such  property,  Trustor  agrees to make such  property  available  to
Beneficiary at a place or places reasonably  acceptable to Beneficiary,  and, if
any notification of intended  disposition of any of such property is required by
law, such notification  shall be deemed  commercially  reasonable and reasonably
and properly given if mailed at least ten (10) (days before such  disposition in
the manner below provided.

                                       25
<PAGE>

Section III.3. Purchase by Beneficiary.  In case of any sale of any of the Trust
Property  pursuant  to the power of sale  contained  herein or  pursuant  to any
judgment or decree of any court or otherwise in connection  with the enforcement
of any of the  terms of this  Deed of  Trust,  Beneficiary,  its  successors  or
assigns, may become the purchaser, and, for the purpose of making settlement for
or payment of the purchase price,  shall be entitled to turn in and use the Note
and any claims for interest accrued and unpaid thereon, late payment charges and
reinvestment charges,  together with additions to the debt accrued, and interest
thereon,  if any, in order that there may be  credited  as paid on the  purchase
price,  at  Beneficiary's  option,  any sum then due hereunder  and/or under the
Note,   including   principal  and  interest  thereon,   late  payment  charges,
reinvestment  charges,  and any accrued  additions to the deed of trust debt and
interest thereon, or any portion thereof.

Section III.4. Trustee's Sale. In the event Beneficiary elects to have the Trust
Property sold under the Trustee's  power of sale,  Beneficiary  shall deliver to
Trustee written notice of the breach and the nature thereof, and of its election
to  cause  the  Trust  Property  to be sold  by  Trustee  at one or more  sales.
Thereafter,  Trustee  shall  sell,  after  giving  proper  notice in the  manner
required  by law,  the Trust  Property  at public  auction at the time and place
fixed by it in the notice of Trustee's  sale, to the highest  bidder for cash in
lawful money of the United States,  payable in accordance with law.  Trustee may
postpone or continue  the sale from time to time in the manner  provided by law.
Trustee shall deliver to the purchaser its deed conveying the property sold, but
without any covenant or  warranty,  express or implied.  Any persons,  including
Trustor, Trustee or Beneficiary, may purchase at the sale.

Section III.5. Remedies Cumulative. Each and every right, power or remedy herein
specifically  given  shall be  cumulative  with and in  addition  to every other
right, power or remedy,  express or implied,  given or now or hereafter existing
at law,  in  equity,  by  statute,  in the Note,  herein  or in any  Other  Loan
Document,  and each and every right, power and remedy herein  specifically given
or otherwise so existing may be exercised concurrently or separately,  from time
to time, as often and in such order as may be deemed expedient by Beneficiary or
the holder of the Note, and the exercise or the beginning of the exercise of one
right,  power or remedy shall not be deemed a waiver of the right to exercise at
the same  time or  thereafter  any other  right,  power or  remedy.  No delay or
omission of Beneficiary in the exercise of any such right, power or remedy shall
impair any such right,  power or remedy or any other  right,  power or remedy of
Beneficiary  or be  construed  to be a waiver  of any  default  or  acquiescence
therein.  Beneficiary shall have all rights, powers and remedies available under
the law in effect now and/or at the time such  rights,  powers and  remedies are
sought to be enforced, whether or not they are available under the law in effect
on the date hereof.

Section  III.6.  Use of Proceeds.  The purchase money proceeds and avails of any
trustee's sale or foreclosure  sale of the Trust Property,  or any part thereof,
and the  proceeds  and  avails  of any  other  remedy  hereunder,  unless to the
contrary provided by Section 1.13 hereof,  shall, to the extent not inconsistent
with the provisions of the law, be paid and applied as follows:

                                       26
<PAGE>

(a)      First, to the payment of costs,  charges and expenses of such trustee's
         sale or  foreclosure  proceedings  and sale and of all proper  expenses
         (including  court costs and maximum  attorneys' fees permitted by law),
         liabilities  and advances  incurred or made in connection  therewith or
         otherwise  incurred or made hereunder by Beneficiary,  and to reimburse
         Beneficiary  for  payment of all  Impositions,  Liens and  encumbrances
         superior  to the  lien  of  these  presents  which  have  been  paid by
         Beneficiary;

(b)      Second,  to the  payment to  Beneficiary  of the amount  then owing and
         unpaid under the Note and this Deed of Trust for  principal,  interest,
         advances and interest  thereon,  reinvestment  charges and late payment
         charges and, in case any such proceeds shall be insufficient to pay the
         whole  amount so due,  then to the  payment  of such items in any order
         determined by Beneficiary; and

(c)      Third, any excess to be paid to Trustor,  its successors or assigns, or
         to whomsoever may be lawfully entitled to receive the same.

Trustee  waives  the  right to  elect to  deposit  the  balance  (if any) of the
proceeds  of the sale with the clerk of superior  court,  as provided in Arizona
Revised  Statutes  Section  33-812,  except as to that portion  remaining  after
payment  of the  costs  and  expenses  of the sale,  including  attorneys'  fees
incurred by Beneficiary and Trustee,  payment of the secured  indebtedness,  and
all other obligations provided in this Deed of Trust.

Section III.7. Restoration.  In case Beneficiary shall have proceeded to enforce
any right, remedy or power under this Deed of Trust by foreclosure,  sale, entry
or otherwise, and such proceedings shall have been discontinued or abandoned for
any reason or shall have been determined  adversely to Beneficiary,  then and in
every such case  Trustor  and  Beneficiary  shall be  restored  to their  former
positions  and rights  hereunder  with  respect to the Trust  Property,  and all
rights,  remedies  and powers of  Beneficiary  shall  continue in full force and
effect as if no such proceedings had been initiated.

Section  III.8.  Proof of Claim.  In the case of any  receivership,  insolvency,
bankruptcy, reorganization, arrangement, readjustment, composition, dissolution,
liquidation,  termination or other judicial  proceedings  affecting Trustor, its
creditors or its property, Beneficiary, to the extent permitted by law, shall be
entitled to file such proofs of claim and other documents as may be necessary or
advisable in order to have its claims allowed in such proceedings for the entire
amount  due and  payable  under the Note,  this Deed of Trust and any Other Loan
Document, at the date of institution of such proceedings, and for any additional
amounts  which may become due and payable  hereunder and  thereunder  after such
date, including but not limited to Beneficiary's costs,  expenses and attorneys'
fees incurred in connection therewith.

Section III.9.  Marshaling of Assets.  Trustor,  for itself and on behalf of all
persons,  parties and entities which may claim under Trustor,  hereby waives all
requirements of law relating to the marshaling of assets, if any, which would be
applicable in connection with the enforcement by Beneficiary of its remedies for


                                       27
<PAGE>

an Event of Default hereunder, absent this waiver.

Section III.10.  No Waiver.  No waiver of any provision  hereof shall be implied
from the conduct of the parties.  Any such waiver must be in writing and must be
signed by the party  against  which such  waiver is sought to be  enforced.  The
waiver or release by Beneficiary of any breach of the provisions,  covenants and
conditions  set forth  herein on the part of  Trustor  to be kept and  performed
shall not be a waiver or release of any other breach, preceding, contemporaneous
or  subsequent,  of the  same or any  other  provision,  covenant  or  condition
contained  herein.  The  subsequent  acceptance  of any  sum in  payment  of any
indebtedness  secured  hereby or any  other  payment  hereunder  by  Trustor  to
Beneficiary  shall not be construed  to be a waiver or release of any  preceding
breach by Trustor of any provision, covenant or condition of this Deed of Trust,
other  than the  failure  of  Trustor  to pay the  particular  sum so  accepted,
regardless of  Beneficiary's  knowledge of such preceding  breach at the time of
acceptance of such payment. No payment by Trustor or receipt by Beneficiary of a
lesser  amount than the full amount  secured  hereby shall be deemed to be other
than on account of the sums due and payable hereunder, nor shall any endorsement
or  statement  on any check or any letter  accompanying  any check or payment be
deemed an accord  and  satisfaction,  and  Beneficiary  may  accept any check or
payment without prejudice to Beneficiary's  right to recover the balance of such
sums or to pursue any other remedy  provided in this Deed of Trust.  The consent
by  Beneficiary  to any  matter  or  event  requiring  such  consent  shall  not
constitute a waiver of the necessity for such consent to any  subsequent  matter
or event.

                                   ARTICLE IV
                                  MISCELLANEOUS

Section  IV.1.  Successors  and Assigns.  Whenever any of the parties  hereto is
referred  to,  such  reference  shall be  deemed  to  include  and  apply to the
successors and assigns of such party,  subject to the provisions of Section 1.12
hereof; and all covenants, promises and agreements by or on behalf of Trustor in
this Deed of Trust  contained  shall bind  Trustor and also its  successors  and
assigns and shall inure to the benefit of  Beneficiary  and its  successors  and
assigns,  whether elsewhere herein so expressed or not. All  representations and
warranties  contained  herein or  otherwise  heretofore  made by  Trustor or any
Guarantor or Member,  to  Beneficiary  shall  survive the execution and delivery
hereof.  The  singular of all terms used herein  shall  include the plural,  the
plural  shall  include  the  singular,  and the use of any gender  herein  shall
include all other genders, where the context so requires or permits.

Section IV.2. Severability.  The unenforceability or invalidity of any provision
or provisions of this Deed of Trust as to any persons or circumstances shall not
render that  provision nor any other  provision or provisions  herein  contained
unenforceable  or invalid  as to any other  persons  or  circumstances,  and all
provisions  hereof,  in all other respects,  shall remain valid and enforceable.
Beneficiary shall be subrogated for further security to the lien, whether or not
released of record,  of any and all encumbrances paid out of the proceeds of the
Note or out of any advances made by Beneficiary hereunder.

                                       28
<PAGE>

Section IV.3. Notices. All notices and elections provided for herein shall be in
writing and shall be deemed to have been given (unless otherwise required by the
specific provisions hereof or by law in respect to any matter) when deposited in
the United  States mail,  registered  or certified,  return  receipt  requested,
postage prepaid, addressed as follows:

         If to Trustor:                     CASA ENCANTA COMMERCIAL, L.L.C.
                                            4614 S. Kachina Drive
                                            Tempe, Arizona  85282
                                            Attn:  Norman Andrus


         If to Beneficiary:                 COMMERCIAL ASSETS, INC.
                                            3410 South Galena Street
                                            Denver, Colorado 80231
                                            Attn: Terry Considine

or  addressed  to any such  party at such  other  address  as such  party  shall
hereafter furnish by written notice to the other party hereto, at least ten (10)
days prior to the effective date of said change in address.

Section IV.4. Obligation to Defend. Trustor, at its sole cost and expense, shall
appear in and defend any  dispute,  action,  suit or  proceeding  purporting  to
relate to or affect the Note or the security therefor, including but not limited
to this Deed of Trust. If any action or proceeding  relating to or affecting the
Note,  this Deed of Trust or the Trust Property is commenced or  threatened,  to
which action or proceeding  Beneficiary is made a party,  or in which it becomes
necessary or desirable,  in Beneficiary's  opinion,  to defend or uphold,  or to
consider  defending or upholding,  the lien of this Deed of Trust, or to protect
the Trust Property or any part thereof,  or to exercise,  or to obtain the right
to exercise,  any of Beneficiary's rights and remedies hereunder,  Including any
foreclosure or commencement of foreclosure  proceedings or probate,  bankruptcy,
insolvency,  arrangement,  reorganization or other debtor-relief proceedings, or
with respect to which Beneficiary  otherwise incurs costs or expenses,  all sums
paid by  Beneficiary in order to determine the merits  thereof,  to establish or
defend the rights and liens of this Deed of Trust, to protect the Trust Property
or any part thereof, and to exercise, or to obtain the right to exercise, any of
Beneficiary's  rights and  remedies  hereunder,  and/or  otherwise  incurred  by
Beneficiary in connection  therewith (including  reasonable  attorneys' fees and
costs and allowances  prior to trial, at trial and on appeal),  and whether suit
be brought or not, and whether or not  Beneficiary  prevails  therein,  shall be
paid, upon demand, to Beneficiary by Trustor,  together with interest thereon at
the Default  Rate from the date paid,  and any such sum or sums shall be secured
hereby.

Section IV.5. Modification. In the event Beneficiary (a) grants any extension of
time or forbearance with respect to the payment of any  indebtedness  secured by
this Deed of Trust;  (b) takes  other or  additional  security  for the  payment
thereof;  (c) waives or fails to  exercise  any right,  power or remedy  granted


                                       29
<PAGE>

herein,  in the Note or in any other  document  which  secures  or refers to the
Note; (d) grants any release, with or without consideration, of the whole or any
part of the security for the payment of the  indebtedness  secured hereby or the
release of any person,  party or entity liable for payment of said indebtedness;
and/or (e) amends or modifies  in any  respect  any of the terms and  provisions
hereof,  of the Note  (including  substitution  of another note) or of any Other
Loan Document;  then,  and in any such event,  such act or omission to act shall
not release Trustor under any covenant of this Deed of Trust or of the Note, nor
preclude  Beneficiary  from exercising any right,  power or privilege  herein or
therein  granted or intended  to be granted,  and shall not in any way impair or
affect the lien or priority of this Deed of Trust.  In the event any  additional
real property,  improvements,  leases,  fixtures or personal property not herein
specifically  identified  shall be or become a part of the Trust Property,  then
this Deed of Trust shall immediately  attach to and constitute a lien against or
security interest in such additional items, as appropriate,  without further act
or deed of either party hereto.

Section  IV.6.   Governing  Law.  This  instrument  shall  be  governed  by  and
interpreted in accordance with the laws of the State of Arizona.  Trustor agrees
to pay an effective  rate of interest  which is the stated rate  provided for in
the Note plus any  additional  rate of  interest  resulting  from any charges of
interest or in the nature of interest paid or to be paid in connection  with the
loan evidenced thereby,  including without limitation, all amounts paid by or on
behalf of  Trustor  to  Beneficiary  pursuant  to the  terms of the  Commitment.
Notwithstanding any provision herein, in the Note or in any Other Loan Document,
the total  liability  for  payments  in the  nature of  interest  hereunder  and
thereunder  shall not exceed  interest at the maximum rate permitted by the laws
of the State of Arizona on the  indebtedness  secured  hereby,  if any,  and any
amounts paid in excess of said  maximum  rate shall be refunded to Trustor,  and
Trustor hereby agrees to accept such refund.  This instrument shall be construed
in accordance with its intent and with the fair meaning of its  provisions,  and
without  regard to any  presumption  on other rule of  interpretation  requiring
construction thereof against the party which caused the same to be drafted.

Section  IV.7.  Execution  in  Counterparts.  This Deed of Trust may be executed
simultaneously  in two  (2) or  more  identical  counterparts.  each  of  which,
standing alone, shall be an original,  but all of which shall constitute but one
(1) agreement.

Section IV.8. Fixture Filing Statement.  This instrument shall be deemed to be a
Fixture Financing Statement within the meaning of the Arizona Uniform Commercial
Code:

a.       Name and address of Debtor        CASA ENCANTA COMMERCIAL, L.L.C.
                                           4614 S. Kachina Drive
                                           Tempe, Arizona  85282
                                           Attn:  Norman Andrus

                                       30
<PAGE>

b.       Name and address of               COMMERCIAL ASSETS, INC.
         Secured Party:                    3410 South Galena Street
                                           Denver, Colorado  80231
                                           Attn:  Terry Considine




c.       Description of the types          See page 2 above.
         (or items) of property
         covered by this Financing
         Statement:

d.       Description of real estate        See Exhibit A hereto.
         to which the collateral is
         attached or upon which it
         is or will be located:

Some of the  above-described  collateral  is or is to become  fixtures  upon the
above-described  real estate,  and this  Financing  Statement is to be filed for
record in the public real estate records.

Section IV.9. Notice to Trustor. The undersigned Trustor requests that a copy of
any notice of sale be mailed to it at its mailing address, as set forth above.

Section IV.10.  Accurate  Reflection of Agreements.  Trustor hereby acknowledges
and agrees that the Note, the Commitment and the Other Loan Documents accurately
reflect the agreements and understandings of the parties thereto with respect to
the subject matter  thereof,  and hereby waives any claims  against  Beneficiary
that Trustor may now have or may hereafter acquire to the effect that the actual
agreements and understandings of the parties to the Note, the Commitment and the
Other Loan  Documents,  with respect to the subject matter  thereof,  may not be
accurately set forth in the Note, the Commitment and the Other Loan Documents.

Section IV.11.  Descriptive  Headings.  The descriptive  headings of the several
sections  of this Deed of Trust are  inserted  for  convenience  only and do not
constitute a part of this Deed of Trust.

                                    ARTICLE V
                       OTHER DUTIES AND RIGHTS OF TRUSTEES

Section  V.1.  Trustee  Compensation.  Trustee  shall be entitled to  reasonable
compensation   for  all   services   rendered  or   expenses   incurred  in  the
administration  or  execution  of the  trust  created  by this Deed of Trust and
Trustor agrees to pay the same,  subject to all statutory  limitations.  Trustee
and Beneficiary  shall be  indemnified,  held harmless and reimbursed by Trustor
for any liability, damage or expense, including attorneys' fees and amounts paid
in settlement, that either or both of them may incur or sustain in the execution


                                       31
<PAGE>

of this  Deed of Trust,  or in the doing of any act that  either or both of them
are required or permitted to do by the terms of this Deed of Trust or by law.

Section  V.2.  Fees.  For any  statement  requested  by  Trustor  regarding  the
obligations secured, the ownership of the Trust Property, the liens on the Trust
Property,  the amounts  held in any  impound or reserve  fund  established,  the
amount required to reinstate the Deed of Trust or similar  matters,  Beneficiary
or Trustee  may  charge a  reasonable  fee,  not to exceed  the  maximum  amount
permitted by law at the time of the request.

Section V.3.  Trustee's  Powers.  At any time or from time to time, upon written
request of Beneficiary,  without affecting the personal  liability of any person
for payment of the secured indebtedness,  and without affecting the security for
the full amounts secured by this Deed of Trust, Trustee may:

(a)      Release and reconvey all or any part of the Trust Property;

(b)      Consent to the making and recording,  or either,  of any map or plat of
         all or part of the Trust Property;

(c)      Join in granting any easement on the Trust Property; or

(d)      Join  in or  consent  to  any  extension  agreement  or  any  agreement
         subordinating  the lien,  encumbrance or charge created by this Deed of
         Trust.

Section V.4.  Successor Trustee.  Beneficiary may, in its discretion,  appoint a
successor  trustee  in the  manner  prescribed  by law.  Trustee  may  resign by
recording  a notice  of  resignation  and by  mailing  or  delivering  notice of
resignation to Beneficiary and to Trustor in the manner  prescribed by law. Upon
Trustee's  resignation,  Beneficiary  may  appoint a  successor  trustee,  which
appointment  shall  constitute  a  substitution  of trustee upon the mailing and
recording of written notice by  Beneficiary in the manner  prescribed by law for
the  substitution  of a trustee of a deed of trust.  A successor  trustee shall,
without   conveyance   from  the  predecessor   trustee,   succeed  to  all  the
predecessor's title, estate, rights, powers and duties.

Section  V.5.  Acceptance.  Trustee  accepts this Trust when this Deed of Trust,
duly  executed  and  acknowledged,  is made a public  record as provided by law.
Trustee is not  obligated  to notify any party of a pending sale under any other
deed of trust or of any action or proceeding in which  Trustor,  Beneficiary  or
Trustee shall be a party, unless brought by Trustee.

Section V.6. Costs.  Trustor shall pay all costs, fees and expenses of this Deed
of Trust, including,  without limiting the generality of the foregoing, the fees
of Trustee for issuance of any deed of partial release and partial  reconveyance
or deed of release and full  conveyance.  Trustor shall pay all lawful  charges,
costs and expenses,  including  charges for the preparation of title reports and
attorneys'  fees  incurred  by  Beneficiary   and  Trustee,   in  the  event  of


                                       32
<PAGE>

reinstatement  of this Deed of Trust  following  default in the  performance  of
Trustor's obligations. Notwithstanding any other provision hereof, the foregoing
obligations  shall be subject to any statutory  limitation on the amount of such
fees and costs.

                                   ARTICLE VI
                          CONTINGENT INTEREST AGREEMENT
                            SECURED BY DEED OF TRUST

         Trustor  further agrees and promises to pay to the order of Beneficiary
such amounts as hereinafter described as "Additional Interest," which Additional
Interest  shall be in addition  to and not in  substitution  for all  principal,
interest and other charges  payable by Trustor under the Note and any other sums
payable by Trustor to Beneficiary. The obligation to pay the Additional Interest
shall continue notwithstanding the payment in full of the Note. (For convenience
all of the  foregoing  together  with  this  Deed of Trust  and the  Other  Loan
Documents   shall   hereinafter   collectively  be  referred  to  as  the  "Loan
Documents.")

         1.  Definitions.  As used in this Article  certain terms shall have the
meanings hereinafter set forth:

                  "Affiliate"  shall mean any  Person  directly  or  indirectly,
through one or more intermediaries,  controlling,  controlled by or under common
control with the Person in question,  which,  in the case of a Person which is a
partnership,  shall include each of the constituent  partners thereof.  The term
"control," as used in the immediately preceding sentence, means, with respect to
a  Person  that  is a  corporation,  the  right  to the  exercise,  directly  or
indirectly,  of more than 50% of the voting rights attributable to the shares of
the  controlled  corporation,  and,  with  respect  to a  Person  that  is not a
corporation,  the possession,  directly or indirectly, of the power to direct or
cause the direction of the management or policies of the controlled Person;

                  "Improvements"   shall   mean   those   certain   improvements
constructed upon the Land;

                  "Land" shall mean that certain land  encumbered by the Deed of
Trust as of the date hereof;

                  "Leases" shall mean all leases and occupancy  agreements,  and
all  amendments and  extensions  and renewals  thereof or thereto,  covering any
portion of the Property;

                  "Lessees"  shall mean all lessees (or  permitted  assignees or
subtenants at any level thereof) under Leases and all other tenants or occupants
of any portion of the Property;

                  "Non-Qualified  Income"  shall mean any income or revenue that
would not be treated as "rents from real property" within the meaning of Section
856(d) of the Internal  Revenue Code of 1986, as amended,  (the "Code"),  or any
successor  provision thereto,  if it were derived by an entity treated as a real


                                       33
<PAGE>

estate investment trust within the meaning of the Code.

                  "Person" shall mean an individual,  partnership,  corporation,
trust, unincorporated association, or other entity or association;

                  "Property"  shall mean the Land and the  Improvements  located
thereon, collectively; and

         2. Definition of Additional Interest. Trustor shall pay to Beneficiary,
in addition to the  principal,  interest  and other  charges  payable by Trustor
under  the  Note and all  other  sums  payable  by  Trustor  to  Beneficiary  as
additional interest on the Loan ("Additional Interest"), at the times and in the
manner set forth below in lawful money of the United States,  an amount equal to
the Additional  Interest Amount (as defined  hereinbelow)  and to the Contingent
Profits Interest (as defined hereinbelow).

                  (a)  "Additional  Interest  Amount"  shall mean fifty  percent
(50%) of the Net Revenues (as herein defined).

                  (b) "Contingent  Profits  Interest" shall mean an amount equal
to fifty percent (50%) of the Net Sales Profits (as hereinafter defined).

                  (c) Trustor  acknowledges  that Trustor and  Beneficiary  have
conferred  specifically  concerning the  contingent and uncertain  nature of the
Additional  Interest Amount and the Contingent Profits Interest and that Trustor
and  Beneficiary  understand  and agree  that the  Additional  Interest  Amount,
Contingent Profits Interest and each element thereof payable as a result of this
Agreement is speculative in nature,  and both the payment and amount, if any, of
each  element  of the  Additional  Interest  Amount and the  Contingent  Profits
Interest  is  dependent  on a  number  of  contingencies  which  are not  within
Beneficiary's control.

                  (d) Notwithstanding  anything herein to the contrary,  neither
Net Revenues nor Net Sales Profits shall include any Non-Qualified Income.

         3.  Definition of Gross Revenues.  For purposes of this Agreement,  the
term "Net Revenues" shall mean: (i) all gross proceeds,  income,  rents, issues,
profits, revenues and consideration,  of whatever form or nature, received by or
paid  to or for the  account  or  benefit  of  Trustor,  its  officers,  agents,
employees,  members,  managers or shareholders or any Affiliate of Trustor, from
any and all sources, resulting from or attributable to the ownership, operation,
leasing,  occupancy  or use of the Property  arising  during the period from the
date of this Agreement and  distributed  to Trustor;  less (ii) all ordinary and
necessary  expenditures  of operating  cash flow, for operating  expenses,  real
estate taxes and  assessments,  insurance  premiums,  regularly  scheduled  debt
service  payments  of  interest  and/or  principal,   and,  if  pre-approved  by
Beneficiary in writing, capital improvements;  all as determined on the basis of
sound cash basis accounting practices applied on a consistent basis.

                                       34
<PAGE>

         Notwithstanding  anything  included within the above definition of "Net
Revenues," there shall be excluded from Net Revenues:  (1) any security or other
deposits  of the  Lessee  under any  Lease,  unless  and until  such  deposit or
deposits are actually  applied to rent owing under said Lease;  (2) the proceeds
of any  financing  or  refinancing,  with  respect  to all  or any  part  of the
Property;  and (3) the  proceeds  of any  sale or other  disposition  (excluding
Leases for occupancy purposes only), of all or any portion of the Property.

         It is  understood  and  agreed  that  no  income  or  expense  used  in
calculating Gross Revenues shall be used in calculating Net Sales Profits.

         4. Definition of Net Sales Profits.  As used herein "Net Sales Profits"
shall mean the "Gross Sales Refinancing  Proceeds" (as hereinafter defined) from
the sale or refinancing of the Property minus the sums of (a) "Approved  Closing
Costs" (as  hereinafter  defined) and (b) "Approved  Deductions" (as hereinafter
defined).

                  (a)  "Gross  Sales  Refinancing  Proceeds"  shall  mean  gross
proceeds of whatever form or nature,  including without  limitation (i) cash and
the cash  equivalent  of the fair  market  value of any  non-cash  consideration
received in lieu of cash  (including  the present value of any  promissory  note
received  as  part  of  the  proceeds  of  the  sale,  transfer,  conveyance  or
refinancing of the Property,  such present value to be determined by Beneficiary
in its  reasonable  discretion),  payable  directly or  indirectly to or for the
benefit  or  account  of  the  Trustor,  its  officers,   agents,  employees  or
shareholders,  or any  Affiliate  of Trustor  from or with  respect to the sale,
transfer or  conveyance  of the  Property  (provided,  nothing  herein  shall be
construed  to  authorize  Trustor  to accept any  consideration  other than cash
consideration  in connection  with the sale of the Property) and (ii)  including
with respect to a  condemnation  or taking in eminent  domain of any part of the
Property or any interest  therein,  or a conveyance in lieu thereof,  the entire
condemnation  award or  compensation  payable in connection  with such taking or
conveyance  (including without limitation any amounts  attributable to the value
of any unexpired Lease which are otherwise payable to an Affiliate of Trustor or
any of  Trustor's  officers,  agents,  employees  or  shareholders),  and  (iii)
including  in the case of any  damage  or  injury  to the  Property  covered  by
insurance,  in the  event  Beneficiary  does not  elect to allow  any  insurance
payments, awards, proceeds, compensation claims or recovery related thereto (the
"Insurance  Proceeds") to be applied to the restoration of the Property pursuant
to the  provisions  of Section  1.8 of the Deed of Trust,  but rather  elects to
apply the same to the payment or prepayment of the indebtedness secured thereby,
any and all  Insurance  Proceeds  with  respect to such  damage or injury to the
Property,  whether direct or consequential.  Trustor agrees that any refinancing
shall be limited in the amount  sufficient  only to repay the Note and any other
indebtedness  secured by the encumbrance against the Property (which encumbrance
is deemed senior to this Deed of Trust).

                  (b) "Approved  Closing  Costs" shall mean:  (i) costs of title
insurance  premiums,  transfer taxes,  escrow and recording fees and other usual
and ordinary  closing costs which are customarily paid by the seller in Maricopa
County,  in each case  actually  paid or payable by Trustor an  pre-approved  by


                                       35
<PAGE>

Beneficiary in writing (which  approval will not be unreasonably  withheld,  and
(ii) a sales  commission or fee of not to exceed three percent (3%) of the total
purchase price for the Property.

                  (c) "Approved Deductions" shall mean:

                           (1) Principal Indebtedness.  The Principal Balance of
         the Loan, which is $____________ as of the date hereof.

                           (2) Interest Expense.  Interest and any and all other
         amounts  payable  under the Note,  the Deed of Trust,  and/or any other
         agreement or instrument which secures, evidences or refers to the Loan,
         other than Additional Interest arising hereunder,  which has accrued on
         or after the date hereof.

         5. Deposit of  Rents/Reserves.  As long as this  Agreement is in effect
the Trustor covenants,  warrants, and agrees that all Gross Revenues received by
the  Trustor  or  its  officers,  agents,  employees  or  shareholders,  or  any
Affiliate,  shall be deposited with Beneficiary from time to time, upon request,
and shall be pledged as additional security for Trustor's obligations under this
Agreement, the Note and the Deed of Trust. All Gross Revenues shall be used only
for (a) Expenses  unless other uses are approved by the  Beneficiary in writing,
and (b) repayment by the Trustor of the Loan.

         6. Payment of Indebtedness/Additional Interest Upon Sale or Refinance.

                  (a) Upon the sale or  refinance of the  Property,  one hundred
percent  (100%) of the Net Sale  Proceeds (the term "Net Sales  Proceeds"  shall
mean  Gross Sale  Proceeds  less  Approved  Closing  Costs)  shall be applied as
follows:

                           First, to prepay the principal,  interest,  and other
indebtedness  outstanding  under  the  Loan  Documents,  except  for  Additional
Interest,  in such  manner  and in such  order as the  Beneficiary,  in its sole
discretion, may determine.

                           Second,  provided Trustor is not in default under the
Loan Documents to be  reimbursement  of Trustor for any Expense Advances made by
Trustor during the term of this Agreement;

                           Third,  to the  payment of any  Additional  Interest,
including Contingent Profits Interest owing to Beneficiary under this Agreement;
and

                           Fourth,  the  remainder,  if any,  to  Trustor or any
other Person legally entitled thereto.

                  (b) All accrued but unpaid  Additional  Interest  shall be due


                                       36
<PAGE>

and payable upon the occurrence of one or more of the following events:

                           (1) a default  occurs  under  this  Agreement  or the
         Note, the Deed of Trust, or any other Loan Document, which is not fully
         cured within the time, if any, provided for cure herein or therein, and
         Beneficiary  elects  to  accelerate  the  maturity  date of the Note on
         account thereof (hereinafter a "Default"); or

                           (2) the sale or refinance of the Property.

                  (c) Notwithstanding anything contained herein to the contrary,
no Net Sale Proceeds from the sale or refinance of the Property shall be paid to
Trustor until the  outstanding  Principal  Balance of the Note together with all
accrued but unpaid interest thereon,  and all other indebtedness under the Note,
the Deed of Trust,  the Other Loan  Documents  have been paid and  discharged in
full.

         7. Books and Accounting.

                  (a) Fiscal Year  Statements.  Within  fifteen (15) days of the
close of each calendar  month and within sixty (60) days after the close of each
Fiscal  Year of  Trustor  (as  hereinafter  defined)  Trustor  shall  furnish to
Beneficiary  a statement  of  operation of the Property for such month or Fiscal
Year, as the case may be, showing in reasonable  detail and in a format approved
by Beneficiary the Gross  Revenues,  and Net Sales Proceeds for the Property for
such period as well as all data  necessary for the  calculation  of any amounts,
which  statement  shall be certified to by the president of Trustor to have been
prepared in accordance with the terms of this Agreement and to present correctly
in accordance  with such terms the items shown  therein;  and in the case of the
annual statement,  financial statements and schedules, including a balance sheet
and statement of operations  for the Property for such Fiscal Year,  prepared in
accordance  with generally  accepted  accounting  principles  applied on a basis
consistent with past practices and bearing the unqualified  opinion of a firm of
independent certified public accountants  satisfactory to Beneficiary,  covering
the  operations  of the  Property  and  including  also all items  necessary  to
calculate Gross Revenues and Net Sales Proceeds for such Fiscal Year on the cash
basis provided for herein.  Trustor's  "Fiscal Year" shall mean each twelve (12)
month period beginning on January 1, and ending on the next December 31, however
the first Fiscal Year shall end December 31, 1998.

                  (b) Books and Records.  The Trustor shall keep and maintain at
all times at the address of the Trustor  designated  in the Deed of Trust proper
and accurate  books,  records,  and accounts  reflecting all items of income and
expenses in  connection  with (a) the operation of the Property or in connection
with any  services,  equipment  or  furnishings  provided  with  respect to such
operation of the Property,  (b) the sale or refinance of the  Property,  and (c)
such other  information  or data  reasonably  necessary to  calculate  Net Sales
Proceeds and Net Sales Profits.  The  Beneficiary or its designee shall have the
right from time to time at all times  during  normal  business  hours to examine
such books,  records,  and  accounts at the office of the  undersigned,  for the


                                       37
<PAGE>

purpose  of  verifying  the  accuracy  of the  Contingent  Fees paid or  payable
hereunder.

                  (c)   Trustor's   Certificate.   Trustor   shall   supply  the
Beneficiary  with copies of all documents or  instruments  which produce or will
produce Net Sales  Proceeds,  Net Sales Profits as and when executed,  and will,
from time to time, as and when required by the Beneficiary,  prepare and execute
for the benefit of the Beneficiary  certifications as to the timely and accurate
calculation  of the present value of Net Cash Flow Profits and Net Sales Profits
due to the  Beneficiary  as  Additional  Interest,  which  certifications  shall
constitute  representations  which shall survive the reconveyance and release of
any  instrument  securing  this  Agreement  and  repayment  of the  Loan and the
obligations under the Loan Documents.

                  (d) Net Sales Profits Settlement. Within sixty (60) days after
the sale, transfer,  conveyance or refinance of the Property, the Trustor shall,
without expense to the holder hereof, deliver to such holder, a statement of the
actual Net Cost Flow prepared and certified by an independent  public accountant
and  shall  be  prepared  in  accordance  with  generally  accepted   accounting
principles.  If the  Additional  Interest due the holder hereof shall be greater
than that previously  paid to the holder,  the statement shall be accompanied by
payment to the holder of the  difference.  If the  Additional  Interest  due the
holder hereof shall be less than that previously paid to the holder,  the holder
shall pay to the Trustor within thirty (30) days after receipt of such statement
the difference.

         8.  Relationship  to  Beneficiary  and Trustor as Creditors and Debtors
Only. Beneficiary and Trustor intend that the relationship between them shall be
solely that of creditor and debtor.  Nothing  contained in this  Agreement or in
any other  document or instrument  made in connection  with the Loan,  including
without  limitation  Beneficiary's  right to receive Contingent Profits Interest
shall be deemed or construed to create a partnership,  tenancy-in-common,  joint
tenancy,  joint venture or co-ownership  by or between  Beneficiary and Trustor.
Beneficiary shall not be in any way responsible or liable for the debts, losses,
obligations or duties of Trustor with respect to the Property or otherwise.  All
obligations  to  pay  real  property  or  other  taxes,  assessments,  insurance
premiums,  and all other fees and charges arising from the ownership,  operation
or occupancy of the Property and to perform all Leases and other  agreements and
contracts relating to the Property shall be the sole  responsibility of Trustor.
Trustor, at all times consistent with the terms and provisions of this Agreement
and the other  documents  and  instruments  evidencing,  securing  or  otherwise
relating to the Loan, shall be free to determine and follow its own policies and
practices in the conduct of its business on the Property.

         9. Covenant Survival. The covenants and obligations of Trustor pursuant
to this Deed of Trust,  including  without  limitation,  this  Article VI, shall
continue for a period of eleven (11) years after payment in full of the Note.


                                       38
<PAGE>


         IN WITNESS  WHEREOF,  The  undersigned has caused this instrument to be
duly executed as of the day and year first above written.

                                    CASA ENCANTA COMMERCIAL, L.L.C.,
                                    an Arizona limited liability company


                                    By:  /s/ Norman Andrus
                                        --------------------------------
                                    Name:  Norman Andrus
                                    Title: Manager

                                        By:  COMMUNITY ACQUISITION AND
                                             DEVELOPMENT CORPORATION,
                                             a Delaware corporation
                                        Its: Manager

                                             By:  /s/ Joseph W. Gaynor
                                                 ------------------------
                                                  Joseph W. Gaynor
                                                  Its:  President




                                       39
<PAGE>






STATE OF ARIZONA       )
                       )  ss.
County of Maricopa     )

         The foregoing  instrument was  acknowledged  before me this 15th day of
October, 1998, by Norman Andrus, as Manager of CASA ENCANTA COMMERCIAL,  L.L.C.,
an Arizona  limited  liability  company,  and by Joseph W. Gaynor  President  of
Community Acquisition and Development Corporation, as Manager, on behalf of said
entity.


                                                   /s/ Kathleen Little
                                                 -------------------------------
My Commission Expires:                               Notary Public

April 23, 2000




                                       40

                             Commercial Assets, Inc.

                       Subsidiaries as of January 29, 1999



    CAX Cannery, L.L.C.
    CAX Cypress Greens, L.L.C.
    CAX DTR Securitization Corp.
    CAX New Era Homes, L.L.C.
    CAX Riverside, L.L.C.
    Commercial Assets Finance, Inc.




                         Consent of Independent Auditors



We consent to the incorporation by reference in the Registration Statement (Form
S-8 No.  33-74689) of  Commercial  Assets,  Inc. of our report dated January 29,
1999,  with respect to the  financial  statements  and  schedules of  Commercial
Assets,  Inc.  included  in this  Annual  Report  (Form 10-K) for the year ended
December 31, 1998.





                                                               Ernst & Young LLP


Denver, Colorado
March 24, 1999





<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                            3292
<SECURITIES>                                     45066
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 48771
<PP&E>                                           12678
<DEPRECIATION>                                    (50)
<TOTAL-ASSETS>                                   78234
<CURRENT-LIABILITIES>                              980
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           104
<OTHER-SE>                                       77150
<TOTAL-LIABILITY-AND-EQUITY>                     78234
<SALES>                                              0
<TOTAL-REVENUES>                                  4622
<CGS>                                                0
<TOTAL-COSTS>                                       50
<OTHER-EXPENSES>                                   631
<LOSS-PROVISION>                                   500
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                   3441
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                               3441
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                      3441
<EPS-PRIMARY>                                      .33
<EPS-DILUTED>                                      .33
        

</TABLE>


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