COMMERCIAL ASSETS INC
10-Q, 2000-05-12
REAL ESTATE INVESTMENT TRUSTS
Previous: AVIVA PETROLEUM INC /TX/, 10-Q, 2000-05-12
Next: PINNACLE FINANCIAL CORP, 10QSB, 2000-05-12





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             -----------------------

                                    FORM 10-Q

(Mark One)

  X    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 2000

                                       OR

       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934


                          Commission file number 1-2262


                             COMMERCIAL ASSETS, INC.
             (Exact name of registrant as specified in its charter)


                Delaware                                          84-1501789
     (State or other jurisdiction of                            (IRS Employer
     incorporation or organization)                          Identification No.)

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

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

                                 Not Applicable
              (Former Name, Former Address and Former Fiscal Year,
                         if Changed Since Last Report.)

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

 As of May 5, 2000, 10,396,529 shares of common stock were outstanding.


<PAGE>



                             COMMERCIAL ASSETS, INC.

                                    FORM 10-Q

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2000

                                TABLE OF CONTENTS

                                                                            PAGE
PART I.  FINANCIAL INFORMATION:

         Item 1.  Condensed Consolidated Financial Statements:

                  Balance Sheets as of March 31, 2000 (unaudited) and
                    December 31, 1999.......................................   1

                  Statements of Income for the three months
                  ended March 31, 2000 and 1999 (unaudited).................   2

                  Statements of Cash Flows for the three months ended
                    March 31, 2000 and 1999 (unaudited).....................   3

                  Notes to Financial Statements (unaudited).................   4

         Item 2.  Management's Discussion and Analysis of
                    Financial Condition and Results of Operations...........  12


PART II. OTHER INFORMATION:

         Item 6.  Exhibits and Reports on Form 8-K..........................  22


                                      (i)
<PAGE>


<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      (in thousands, except per share data)

                                                                                         March 31,        December 31,
                                                                                           2000               1999
                                                                                           ----               ----
                                                                                        (unaudited)
ASSETS
<S>                                                                                      <C>                <C>
Real estate, net of accumulated depreciation of $1,821 and $1,329                        $   65,767         $   64,273
Investments in participating mortgages                                                        2,266              2,148
Investment in real estate joint venture                                                       1,951              1,932
Short-term investments                                                                       11,926             12,502
Cash and cash equivalents                                                                    12,905              4,664
Investment in and note receivable from Westrec                                                3,201              3,563
Investment in Asset Investors                                                                 1,383              1,396
Investment in home sales company                                                              1,376                 --
CMBS bonds                                                                                    1,746              1,753
Other assets, net                                                                             3,487              4,852
                                                                                         ----------         ----------
      Total Assets                                                                       $  106,008         $   97,083
                                                                                         ==========         ==========

LIABILITIES
Secured long-term notes payable                                                          $   30,551         $   20,442
Accounts payable and accrued liabilities                                                      1,550              1,747
Management fees payable to related parties                                                      211                198
                                                                                         ----------         ----------
                                                                                             32,312             22,387
                                                                                         ----------         ----------

COMMITMENTS AND CONTINGENCIES                                                                    --                 --

MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES                                                  615                615

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; 10,393 and
   10,393 shares issued; and 10,320 and 10,320 shares outstanding, respectively                 104                104
Additional paid-in capital                                                                   77,018             77,018
Dividends in excess of accumulated earnings                                                  (3,600)            (2,600)
Treasury stock, 73 and 73 shares at cost                                                       (441)              (441)
                                                                                         ----------         ----------
                                                                                             73,081             74,081
                                                                                         ----------         ----------
      Total Liabilities and Stockholders' Equity                                         $  106,008         $   97,083
                                                                                         ==========         ==========
</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


                                     - 1 -
<PAGE>


<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                      (in thousands, except per share data)
                                   (unaudited)


                                                                                               Three Months Ended
                                                                                                    March 31,
                                                                                                    ---------
                                                                                               2000           1999
                                                                                               ----           ----
Rental property operations
<S>                                                                                          <C>            <C>
Rental and other property revenues                                                           $ 1,783        $     --
Income from participating mortgages and leases                                                    77             587
Property operating expenses                                                                     (661)             --
Depreciation                                                                                    (493)            (89)
                                                                                            --------        --------
Income from rental property operations                                                           706             498
                                                                                            --------        --------

Interest and other income                                                                        458             701
Interest expense                                                                                (364)             --
General and administrative expenses                                                             (121)           (133)
Related-party management fees                                                                   (193)            (80)
Equity in loss of home sales company                                                            (191)             --
Equity in earnings of Asset Investors                                                             11              --
CMBS bonds revenue                                                                                39              38
Related-party acquisition fees                                                                    --             (42)
                                                                                            --------        --------

Net income                                                                                  $     345       $    982
                                                                                            =========       ========

Basic and diluted earnings per share                                                        $    0.03       $   0.09
                                                                                            =========       ========

Weighted average common shares outstanding                                                     10,320         10,364

Weighted average common shares and common share equivalents outstanding                        10,320         10,365

Dividends paid per share                                                                    $    0.13       $   0.13
                                                                                            =========       ========
</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


                                     - 2 -
<PAGE>

<TABLE>
<CAPTION>

                    COMMERCIAL ASSETS, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)                                               Three Months Ended
                                                                                                  March 31,
                                                                                                  ---------
                                                                                             2000           1999
                                                                                             ----           ----
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                                       <C>            <C>
Net income                                                                                $    345       $    982
Adjustments to reconcile net income to net cash flows from operating activities:
   Depreciation and amortization                                                               504             89
   Amortization of premium on short-term investments                                            --             47
   Amortization of discount on secured long-term notes payable                                  79             --
   Accrued income on participating mortgages                                                   (15)           (61)
   Equity in earnings of Asset Investors                                                       (11)            --
   Equity in earnings of real estate joint ventures                                            (10)            --
   Equity in loss of home sales company                                                        191             --
   Increase (decrease) in accounts payable and accrued liabilities                            (198)            67
   Increase in other assets                                                                   (327)          (365)
                                                                                          --------       --------
     Net cash provided by operating activities                                                 558            759
                                                                                          --------       --------

CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of real estate                                                                        --         (8,323)
Collections on short-term investments                                                          576          4,774
Proceeds from sale of short-term investments                                                    --          2,414
Investments in participating mortgages, net                                                   (103)          (603)
Investments in real estate joint ventures                                                      (19)           (24)
Purchase of inventory contributed to home sales company                                       (864)            --
Capital replacements and improvements                                                         (858)           (44)
Collections on note receivable from Westrec                                                    362             --
Dividends from Asset Investors                                                                  29             --
Distributions from real estate joint ventures                                                    9             --
Collections on CMBS bonds                                                                        7             58
                                                                                          --------       --------
     Net cash used in investing activities                                                    (861)        (1,748)
                                                                                          --------       --------

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from secured long-term notes payable                                               10,110             --
Dividends paid                                                                              (1,345)        (1,347)
Payment of loan costs                                                                         (141)            --
Principal paydowns on secured long-term notes payable                                          (80)            --
                                                                                          --------       --------
     Net cash provided by (used in) financing activities                                     8,544         (1,347)
                                                                                          --------       --------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                         8,241         (2,336)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                             4,664          3,292
                                                                                          --------       --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                $ 12,905       $    956
                                                                                          ========       ========
</TABLE>

           See Notes to Condensed Consolidated Financial Statements.


                                     - 3 -
<PAGE>




                             COMMERCIAL ASSETS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

A.           Organization

Commercial  Assets,  Inc.  ("CAX"  and,  together  with  its  subsidiaries,  the
"Company") is a Delaware  corporation  that has interests in  manufactured  home
communities  and has  elected  to be taxed  as a real  estate  investment  trust
("REIT"). Prior to June 10, 1999, CAX was a Maryland corporation. Effective June
10, 1999, the Company's  stockholders  approved its reincorporation in Delaware.
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").  In November 1997, the Company  resecuritized
its subordinate CMBS bond portfolio.  The sale resulted in the Company receiving
$77,693,000  cash and  retaining a residual  interest in an owner trust  arising
from the  resecuritization  transaction  (see Note K). In the third  quarter  of
1998, the Company decided to invest in manufactured  home  communities and as of
March 31, 2000 has invested  approximately  $70 million in 12 manufactured  home
communities   (including  real  estate  joint  ventures)  with  1,850  developed
homesites and 1,360 undeveloped homesites.

The  Company's  daily  operations  are  performed  by a manager  pursuant  to an
agreement  currently  in effect  through  December  31,  2000  ("the  Management
Agreement"). Since November 1997, Asset Investors Corporation (together with its
subsidiaries,  "Asset Investors") has been the manager. Asset Investors owns 27%
of the  Company's  Common  Stock.  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,  the officers of Asset  Investors are also officers of
the Company.

B.           Proposed Merger with Asset Investors

The Company and Asset Investors have agreed to merge, subject to the approval by
both (a) a majority of Asset Investors' outstanding shares and (b) two-thirds of
the Company's  outstanding shares. Asset Investors owns approximately 27% of the
Company's outstanding shares and has agreed to vote these shares in favor of the
merger.  Asset  Investors  will issue 0.4075 shares of its common stock for each
outstanding  share of the Company's Common Stock.  Alternatively,  the Company's
stockholders  may elect to receive  $5.75 per share in cash for up to  3,549,868
shares of the Company's  Common Stock with any remaining shares receiving 0.4075
shares of Asset  Investors  common stock.  Asset  Investors and the officers and
directors  of Asset  Investors  and the Company  have agreed to elect to receive
shares of Asset  Investors  common stock for all shares of the Company's  Common
Stock that they own.

C.           Presentation of Financial Statements

The  Condensed  Consolidated  Financial  Statements  of the  Company  have  been
prepared by the Company, without audit, pursuant to the rules and regulations of
the Securities and Exchange  Commission.  These financial statements reflect all
adjustments, consisting of only normal recurring accruals, which, in the opinion
of management,  are necessary to present fairly the financial position,  results
of  operations  and cash flows of the Company as of March 31, 2000 for the three
month period then ended, and for all prior periods  presented.  These statements


                                     - 4 -
<PAGE>

are  condensed  and do not include  all the  information  required by  generally
accepted accounting  principles ("GAAP") in a full set of financial  statements.
These  financial  statements  should be read in  conjunction  with the Company's
Consolidated  Financial  Statements and notes thereto  included in the Company's
Annual Report on Form 10-K for the year ended December 31, 1999.

Certain  reclassifications  have  been made in the 1999  Condensed  Consolidated
Financial Statements to conform to the classifications used in the current year.
The  effect  of  such   reclassifications  on  amounts  previously  reported  is
immaterial.

D.           Summary of Significant Accounting Policies

Principles of Consolidation

The  Condensed  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.  The Company's
investment in Asset Investors is recorded under the equity method.

Rental Properties and Depreciation

Rental  properties are recorded at cost less  accumulated  depreciation,  unless
considered  impaired.  If events or  circumstances  indicate  that the  carrying
amount of a property may be impaired, the Company will make an assessment of its
recoverability  by  estimating  the future  undiscounted  cash flows,  excluding
interest charges, of the property.  If the carrying amount exceeds the aggregate
future cash flows,  the Company would recognize an impairment loss to the extent
the  carrying  amount  exceeds the fair value of the  property.  As of March 31,
2000,  management  believes  that no  impairment  losses exist based on periodic
reviews.  No impairment  losses were  recognized in the three months ended March
31, 2000 and 1999.

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. In addition,  the
Company  capitalizes  direct and indirect costs (including  interest,  taxes and
other costs) in connection with the development of additional  homesites  within
its manufactured home communities.  Maintenance,  repairs and minor improvements
are expensed as incurred.

Investments in Participating Mortgages

The Company has loans  secured by real estate which provide for an interest rate
return plus up to 50% of net  profits,  cash flows and sales  proceeds  from the
underlying real estate. The Company accounts for these investments as loans when
(a) the Company  does not have an interest  in the  borrower  and either (b) the
borrower has a substantial  equity  investment in the real estate  collateral or
(c) the  Company  has  recourse  to other  substantial  tangible  assets  of the
borrower.  As  such,  the  Company  records  interest  income  based on the rate
provided  for in the loan and records its share of any net profits or gains from
the sale of the underlying real estate when realized.  If the above requirements
are not met,  then the loan is  accounted  for as an equity  investment  in real
estate under the equity method of accounting.

                                     - 5 -
<PAGE>

Investment in Real Estate Joint Venture

An  investment  in a real estate  joint  venture in which the  Company  does not
control the joint venture's  activities is accounted for under the equity method
of accounting.

Investment in Home Sales Company

The Company owns 35% of the nonvoting  common stock of a corporation  that sells
manufactured  homes. This investment is accounted for under the equity method of
accounting.

Investment in and Note Receivable from Westrec

The Company  classifies  its investment in and note  receivable  from Westrec as
available-for-sale  and carries  this at estimated  fair value in the  financial
statements.  The Company  believes that the contractual  amounts provided for in
the note  receivable  and the  agreement  under  which the  Company can sell its
shares of Westrec common stock approximates fair value at March 31, 2000.

Revenue Recognition

The Company derives its income from the rental of homesites.  The leases entered
into by residents  for the rental of the site are generally for terms not longer
than one year and the rental revenues  associated with the leases are recognized
when earned and due from residents.

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 March 31, 2000, there is no reserve for uncollected interest on
the participating mortgages. Rent on ground leases is recognized when earned and
due from the lessee.

Deferred Financing Costs

Fees and costs incurred in obtaining  financing are capitalized.  Such costs are
amortized  over the terms of the  related  loan  agreements  and are  charged to
interest expense.

Capitalized Interest

Interest is capitalized on development  projects  during periods of construction
or development. Capitalized interest was $220,000 and $0 during the three months
ended March 31, 2000 and 1999, respectively.

Income Taxes

The  Company  has  elected to be taxed as a REIT as defined  under the  Internal
Revenue  Code of 1986,  as amended  (the  "Code").  In order for the  Company to
qualify as a REIT,  at least 95% of its gross income in any year must be derived
from qualifying sources.

As a REIT, the Company  generally will not be subject to federal income taxes at
the corporate level if it distributes at least 95% of its REIT taxable income to
its stockholders. REITs are also subject to a number of other organizational and
operational  requirements.  If the  Company  fails to  qualify  as a REIT in any
taxable  year,  its  taxable  income  will be subject  to federal  income tax at
regular corporate rates (including any applicable alternative minimum tax). Even


                                     - 6 -
<PAGE>

if the Company qualifies as a REIT, it may be subject to certain state and local
income taxes and to federal income and excise taxes on its undistributed income.

Earnings Per Share

Basic  earnings per share for the three months ended March 31, 2000 and 1999 are
based upon the  weighted-average  number of shares of Common  Stock  outstanding
during  each such  period.  Diluted  earnings  per share  reflect  the effect of
dilutive,  unexercised  stock options of 0 and 1,000 shares for the three months
ended March 31, 2000 and 1999, respectively.

Treasury Stock

Treasury stock is recorded at cost. In addition,  the Company  purchased 114,000
shares of Asset  Investors'  common  stock  during the  second  quarter of 1999.
Because Asset Investors owns 27% of the Company's  Common Stock,  the Company is
deemed to have an  interest  in 48,000  shares of its Common  Stock and has also
recorded this as treasury stock.

Statements of Cash Flows

For purposes of reporting cash flows,  cash  maintained in bank accounts,  money
market funds and  highly-liquid  investments  with an initial  maturity of three
months or less are considered to be cash and cash equivalents.  The Company made
interest  payments of $545,000  and $0 during the three  months  ended March 31,
2000 and 1999, respectively.

Non-cash  operating,  investing  and financing  activities  for the three months
ended March 31, 2000 and 1999 were as follows (in thousands):

<TABLE>
<CAPTION>

                                                                                 2000                   1999
                                                                             -------------          ------------
<S>                                                                            <C>                    <C>
Accrued initial capital expenditures on real estate purchases                  $     --               $    300
Acquisitions of real estate by:
    Cancellation of notes receivable                                              1,174                     --
    Assumption of accounts payable and accrued liabilities, net of
      other assets received                                                          63                     --
Purchase of inventory and other assets, net of accounts payable and
    accrued liabilities assumed, by cancellation of notes receivable                621                     --
Investment in home sales company by  contribution of inventory and
   other assets, net of accounts payable and accrued liabilities
   transferred                                                                    1,569                     --
</TABLE>

E.           Short-term Investments

During  1998,  the  Company  acquired  short-term   investments   consisting  of
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 March 31, 2000 approximates the
carrying value of $11,926,000. During the three months ended March 31, 1999, the
Company had $2,414,000 in proceeds from the sale of short-term  investments  and
realized no gain (loss)  from such  sales.  The Company had no sales  during the
three months ended March 31, 2000. The Company  determined its basis in the sold


                                     - 7 -
<PAGE>

investments using the specific identification method.

F.           Real Estate

Real estate at March 31, 2000 and December 31, 1999 was (in thousands):
<TABLE>
<CAPTION>

                                                                                March 31,            December 31,
                                                                                  2000                   1999
                                                                                  ----                   ----
<S>                                                                            <C>                   <C>
Land                                                                           $   15,290            $   15,290
Land improvements and buildings                                                    52,298                50,312
                                                                               ----------            ----------
                                                                                   67,588                65,602
Less accumulated depreciation                                                      (1,821)               (1,329)
                                                                               ----------            ----------
Real estate, net                                                               $   65,767            $   64,273
                                                                               ==========            ==========

</TABLE>

Land  improvements and buildings  consist  primarily of  infrastructure,  roads,
landscaping, clubhouses, maintenance buildings and common amenities.

Two  manufactured  home communities 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 Company
terminated  the lease on January 1, 2000 by  canceling  $187,000 in loans to the
lessee.

The other leased  community  involves two phases and has been leased to the same
third party for 50 years.  Annual lease  payments on the first phase during 1999
are $890,000 and increases by 4% per annum.  There are no lease  payments on the
second  phase  until the sites are ready for homes,  at which  time,  the annual
lease payments on the second phase will be equal to 10% times the costs incurred
in developing this phase. 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. The Company terminated the lease on January 1, 2000 by canceling
$186,000 in loans to the lessee.

G.           Investments in Participating Mortgages

During 1998, the Company made investments in participating  mortgages secured by
three  manufactured home communities and adjoining land. The non-recourse  notes
accrued  interest  at 15% per annum and paid  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  were  scheduled  to mature in 2007 and 2008.  The
Company also received  additional  interest  equal to 50% of the net profits and
cash flows from the properties.  In August 1999, the Company purchased the three
communities  and  adjoining  land by canceling the  participating  mortgages and
releasing additional collateral pledged on the mortgages.

The  Company  also  has  investments  in  participating   mortgages  secured  by
individual homes and homesites within two manufactured home  communities.  These
non-recourse  mortgages  accrue  interest at 10% and pay interest  from the cash
flows  from the  homes and  homesites.  The  Company  also  receives  additional


                                     - 8 -
<PAGE>

interest  equal to 50% of the net  profits  and cash  flows  from the  homes and
homesites.

As of March 31, 2000, the Company had investments in participating  mortgages of
$2,266,000.  The Company had income from participating  mortgages of $54,000 and
$331,000, respectively, for the three months ended March 31, 2000 and 1999.

H.           Investments in Real Estate Joint Ventures

The  Company  has  a  $1,322,000  investment  in a  joint  venture  involving  a
manufactured  home  community.  The Company  receives a priority return from the
venture  until the  Company  has  received  an annual  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 $300,000.  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 during the three months ended March 31, 2000 and 1999.

In November 1999, the Company invested  $624,000 in a joint venture  involving a
manufactured home community.  The Company receives a priority annual return from
the venture equal to 9% times $690,000  through 2000.  After 2000, the Company's
priority return increases by 4% annually.  Thereafter,  the Company receives 20%
of any  profits  and cash flows of the  venture in excess of the above  priority
returns.  During the three  months ended March 31,  2000,  the Company  recorded
$15,000 in income from this joint venture.

I.           Investment in Asset Investors

During 1999,  the Company  purchased  114,000 shares  (approximately  2%) of the
common stock of Asset  Investors.  The Company has recorded  its  investment  in
Asset  Investors  under the equity method  because Asset  Investors  manages the
Company and owns  approximately  27% of the Company's  Common Stock. The Company
recorded  $11,000 and $0 in equity in earnings of Asset  Investors for the three
months ended March 31, 2000 and 1999, respectively.

J.           Investment in Home Sales Company

Effective  January 1, 2000, the Company acquired $621,000 of inventory and other
assets, net of accounts payable and accrued liabilities assumed, in exchange for
the  cancellation of notes  receivable.  The Company then contributed all of its
inventory and related home sales assets and  liabilities to a home sales company
in exchange for 35% of the  nonvoting  common  stock of the home sales  company.
Asset  Investors  owns the remaining 65% of the home sales  company's  nonvoting
common  stock and  certain  officers  of the  Company  own all of the home sales
company's  voting common stock. The nonvoting common stock represents 99% of all
outstanding shares of the home sales company's capital stock.

During the three months ended March 31, 2000, the Company invested $1,569,000 in
the home sales company and had equity in the losses of the home sales company of
$191,000.

                                     - 9 -
<PAGE>

K.           CMBS Bonds

In November  1997,  the Company sold its  portfolio of CMBS bonds and retained a
residual  interest  in the  owner  trust  used in the sale.  Since the  residual
interest  represents the first-loss  class of the portfolio and provides  credit
support for the senior debt  securities,  the Company valued the equity interest
at its then estimated fair value of $2,000,000.  The net book value at March 31,
2000 is  $1,746,000  which the Company  believes  approximates  fair value.  The
Company had no sales of CMBS bonds  during the three months ended March 31, 2000
and 1999.

L.           Investment in and Note 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") and made a loan to
an affiliate of Westrec.  In the third quarter of 1998,  the Company  decided to
invest in  manufactured  home  communities  instead of marinas.  The Company has
recorded its  investment in and note  receivable  from Westrec at the sum of the
amount for which the  Company  can  re-sell  its  interest  in Westrec  plus the
outstanding balance of the note receivable.

M.           Secured Long-Term Notes Payable

The following table summarizes the Company's secured long-term notes payable (in
thousands):
<TABLE>
<CAPTION>

                                                                                 March 31,          December 31,
                                                                                   2000                 1999
                                                                                   ----                 ----
Fixed rate, ranging from 7.4% to 8.3%, fully amortizing, non-recourse
<S>                                                                             <C>                  <C>
   notes maturing at various dates in 2019 and 2020                             $  22,875            $   12,815
7.7% fixed rate, partially amortizing, non-recourse note maturing in 2007           2,947                 2,950
Recourse, fully amortizing note discounted at 7.00%, maturing in 2002               4,729                 4,677
                                                                                ---------            ----------
                                                                                $  30,551            $   20,442
                                                                                =========            ==========
</TABLE>

Real estate assets which secure the long-term notes payable had a net book value
of $62,788,000 at March 31, 2000.

N.           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.  The  Management  Agreement has been extended
through  December 31, 2000,  except that it will terminate if the Company merges
with  Asset  Investors.  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-related  asset  acquired.  Acquisition  Fees are
expensed  because  such  fees are paid to Asset  Investors,  owner of 27% of the
Company's Common Stock.  These fees would be capitalized if they were paid to an
unrelated  third party.  The Incentive Fee equals 20% of the amount by which the
Company's Funds From Operations,  less an annual capital  replacement reserve of
at  least  $50  per  developed  homesite,   exceeds  the  amount  calculated  by


                                     - 10 -
<PAGE>

multiplying  the  Company's  average  net  worth  by a  percentage  equal to the
Ten-Year United States Treasury rate plus 1%. In general,  Funds From Operations
is equal to net income plus  depreciation,  amortization  and acquisition  fees.
Management  fees during the three  months ended March 31, 2000 and 1999 were (in
thousands):
                                                  Three Months Ended
                                                      March 31,
                                        ---------------------------------------
                                              2000                  1999
                                        -----------------     -----------------
        Base Fees                          $    193               $   80
        Acquisition Fees                         --                   42
        Incentive Fees                           --                   --
                                           --------               ------
                                           $    193               $  122
                                           ========               ======

O.           Commitments and Contingencies

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.
During the three months ended March 31, 2000 and 1999,  the Company paid $86,000
and $0,  respectively,  for homesites that became  occupied.  At March 31, 2000,
there were 148 homesites subject to the earnout.

The Company has agreed to acquire from time-to-time  homesites subject to ground
leases.  The purchase  price for each  homesite will be equal to the base annual
rent provided for in the ground lease divided by 9%. The Company is not required
to acquire  these  homesites  in groups of less than 10. The  maximum  number of
homesites  the  Company   might   purchase  is   approximately   500  for  total
consideration of approximately  $20 million.  The Company purchased no homesites
during the three months ended March 31, 2000 or 1999.

The Company has agreed to invest up to an  additional  $680,000 in a real estate
joint  venture in four  equal,  annual  installments  of $170,000  beginning  in
November 2000.

In connection  with the  acquisition of a property in November 1999, the Company
entered  into an  earn-out  agreement  whereby it will pay the  former  owner an
amount equal to the increase in the property's  net operating  income divided by
9.5% until the Company pays a total of $2,160,000. No amount was paid during the
three months ended March 31, 2000.

In September  1999,  four of the  Company's  stockholders,  individually  and as
purported representatives of the Company's stockholders,  except Asset Investors
and its  affiliates,  filed three  purported  class action  lawsuits in Delaware
against the Company,  the members of the board of directors and certain officers
of Asset Investors and the Company.  These lawsuits  alleged that the defendants
breached their fiduciary duties to the Company's stockholders in connection with
the Company's  proposed  merger with Asset  Investors  and the Company's  recent
reincorporation in Delaware.  In November 1999, these lawsuits were consolidated
into a single  lawsuit.  In March 2000,  the parties  entered  into a settlement
agreement,  subject to the court's approval,  which amended the merger agreement
as follows:

o    the Company's stockholders, other than Asset Investors and the officers and
     directors of Asset Investors and the Company, may elect to receive $5.75 in
     cash per share for up to  3,549,868  shares of the  Company's  Common Stock
     with any  remaining  shares to  receive  0.4075  shares of Asset  Investors
     common stock; and


                                     - 11 -
<PAGE>

o    the percentage of votes of the Company's Common Stock needed to approve the
     merger was increased from a simple majority to two-thirds.

P.           Operating Segments

The Company began investing in manufactured  home communities in August 1998 and
management assesses the performance of the Company as one operating segment.

Q.           Common Stock and Dividends

During the three  months  ended March 31, 2000 and 1999,  the Company paid $0.13
and  $0.13  per  share  dividends  on  Common  Stock  totaling   $1,345,000  and
$1,347,000, respectively.

Item 2.          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                 RESULTS OF OPERATIONS.

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 and our other  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 these SEC filings,  constitute  "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995.  Forward-looking  statements may include  projections of our cash flow,
dividends and anticipated  returns on real estate  investments.  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.  These  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 Delaware  corporation,  our predecessor,  Commercial
Assets, Inc., a Maryland corporation and, where appropriate, our subsidiaries.

Business

Company Background

We have been a Delaware  corporation since June 10, 1999. Prior to this, we were
a Maryland  corporation  that was formed in August  1993.  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


                                     - 12 -
<PAGE>

management services to us. Our shares of common stock are listed on the American
Stock Exchange, Inc. under the symbol "CAX."

Prior to 1998,  we owned  subordinate  classes  of  Commercial  Mortgage  Backed
Securities or "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 retained a small  residual  interest in two CMBS bonds.  During most of
1998, we invested our funds in 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
home  communities.  As of March 31, 2000,  we held  interests  as owner,  ground
lessor or mortgage lender, including participating mortgages, in 12 manufactured
home communities with a total of 1,850 developed  homesites (sites with homes in
place) and 1,360 undeveloped homesites.

Proposed Merger with Asset Investors

In August 1999,  we agreed to merge with Asset  Investors.  Asset  Investors has
agreed to issue  0.4075  shares of its common stock for each share of our common
stock.  Alternatively,  our stockholders may elect to receive $5.75 per share in
cash for up to 3,549,868 shares of our common stock with any remaining shares of
our common stock receiving 0.4075 shares of Asset Investors common stock.  Asset
Investors  and the officers  and  directors of Asset  Investors  and  Commercial
Assets  have agreed to elect to receive  Asset  Investors  common  stock for all
shares of our common stock that they own. The merger  requires the approval by a
majority  of  the  outstanding  shares  of  Asset  Investors  common  stock  and
two-thirds of the outstanding  shares of our common stock.  Asset Investors owns
27% of our  common  stock and has  agreed to vote  these  shares in favor of the
merger.

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.   Adult


                                     - 13 -
<PAGE>

communities  typically require that at 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 benefits of an owner of real property,  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.

Growth and Operating Strategies

We measure our economic  profitability  based on Funds From Operations or "FFO",
less an  annual  capital  replacement  reserve  of at  least  $50 per  developed
homesite.  This reserve is  management's  estimate  based on its  experience  in
owning,  operating and managing  manufactured home communities.  We believe that
the  presentation  of FFO when  considered with the financial data determined in
accordance  with generally  accepted  accounting  principles,  provides a useful
measure of our performance. However, FFO does not represent cash flow and is not
necessarily  indicative of cash flow or liquidity available to us, nor should it
be  considered  as an  alternative  to net income as an  indicator  of operating
performance.  The Board of Governors of the National  Association of Real Estate
Investment  Trusts,  also  known as NAREIT,  defines  FFO as net income or 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 beginning with the NAREIT  definition  and include  adjustments
for  property  acquisition  fees that were  expensed  under  generally  accepted
accounting  principles  because  the  fees  were  paid to  Asset  Investors,  an
affiliate.

We believe that the  presentation  of FFO provides  investors with  measurements
which help facilitate an understanding of our ability to make required  dividend
payments,  capital  expenditures  and principal  payments on our debt. Since FFO
excludes  depreciation  and  other  real  estate  related  expenses,  FFO may be
materially different from net income. Therefore, FFO should not be considered as
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 operating performance or liquidity.

FFO is not  necessarily  indicative  of cash  available  to fund our cash needs,
including  our  ability  to  make  distributions.  We use FFO in  measuring  our
operating  performance  because  we  believe  that the  items  that  result in a
difference  between  FFO and net  income do not  impact  the  ongoing  operating
performance  of a real estate  company.  Also, we believe that other real estate


                                     - 14 -
<PAGE>

companies,  analysts and investors  utilize FFO in analyzing the results of real
estate companies.  Our basis of computing FFO is not necessarily comparable with
that of other REITs.

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    selectively  acquiring  manufactured  home  communities that have potential
     long-term   appreciation  of  value  through,   among  other  things,  rent
     increases, expense efficiencies and in-park homesite development;
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;
o    improving  the   profitability  of  our  communities   through   aggressive
     management of occupancy,  community development and maintenance and expense
     controls;
o    using debt leverage to increase our financial returns;
o    reducing our exposure to interest rate fluctuations by utilizing long-term,
     fixed-rate, fully-amortizing debt instead of higher cost, short term debt;
o    ensuring  the  continued  maintenance  of our  communities  by  providing a
     minimum $50 per developed homesite per year for capital replacements;
o    seeking to reduce our exposure to downturns in regional real estate markets
     by diversifying our portfolio of communities since substantially all of our
     properties are in Florida and Arizona; and
o    recruiting and retaining capable community management personnel.

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.

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.

                                     - 15 -
<PAGE>

We believe that acquisition  opportunities for manufactured home communities are
attractive at this time because of:

o    the increasing acceptability of and demand for manufactured homes, as shown
     by the growth in the number of individuals  living in  manufactured  homes;
     and
o    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.

As of March 31,  2000,  we have  invested  approximately  $70 million to acquire
interests  in 12  manufactured  home  communities  that are  located in Arizona,
Florida  and  California.  These  communities  have a total of  1,850  developed
homesites (sites with homes in place) and 1,360 undeveloped homesites.

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.

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 March 31, 2000, we held interests in six
communities with 1,360 undeveloped homesites.

Manager

Our daily  operations  are  performed  by a  manager  pursuant  to a  management
agreement  currently  in effect  through  December  31,  2000.  The manager also
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,


                                     - 16 -
<PAGE>

including   providing   property   management   services  on  our   communities.
Consequently,  we and Asset Investors are involved in the same industry. The two
companies have agreed that they will make a  determination  with respect to each
acquisition on a case-by-case basis.

The management  agreement was approved by our  independent  directors and may be
terminated  by  either  party  with or  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  Funds  From
     Operations,  less an annual capital replacement reserve of at least $50 per
     developed homesite, exceeds (a) our average net worth, multiplied by (b) 1%
     over the ten year United States Treasury rate.

During the three  months  ended March 31, 2000 and 1999,  we paid the  following
fees to Asset Investors (in thousands):

                                                   Three Months Ended
                                                      March 31,
                                          ----------------------------------
                                               2000               1999
                                          ---------------    ---------------
     Base Fees                               $    193            $   80
     Acquisition Fees                              --                42
     Incentive Fees                                --                --
                                             --------            ------
                                             $    193            $  122
                                             ========            ======

Prior to 1999,  the Incentive  Fee was based on REIT income  instead of FFO. The
Incentive  Fee for 1999 is  calculated  the same way as in 1998  except that our
FFO, less an annual  capital  replacement  reserve of at least $50 per developed
homesite,  replaces REIT income in the calculation  because we believe this is a
better  measure  of  our  economic  profitability  and,  therefore,  is  a  more
appropriate  incentive for Asset  Investors  even if increased  management  fees
result.

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.

Taxation of the Company

We have elected to be taxed as a REIT under the  Internal  Revenue Code of 1986,
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  Internal
Revenue  Code,  such as  specifications  relating to actual  operating  results,
distribution levels and diversity of stock ownership.  In addition,  our ability
to qualify  as a REIT  depends in part upon the  actions of third  parties  over
which  we  have no  control,  or  only  limited  influence.  For  instance,  our
qualification  depends upon the conduct of certain entities with which we have a
direct or indirect relationship,  in our capacity as a lender, lessor, or holder
of non-controlling equity interests.

                                     - 17 -
<PAGE>

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"
which  would  otherwise  occur 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.

                          RESULTS OF OPERATIONS FOR THE
                   THREE MONTHS ENDED MARCH 31, 2000 AND 1999

Comparison  of Three Months Ended March 31, 2000 to Three Months Ended March 31,
1999

Rental Property Operations

Income from rental property  operations totaled $706,000 during the three months
ended March 31, 2000  compared to $498,000  during the same period in 1999.  The
increase was due to our  acquisition of  manufactured  home  communities  during
1999.

Interest and Other Income

Interest  and other  income  during the three  months  ended  March 31, 2000 was
$458,000  compared to $701,000 for the same period in 1999.  The decrease is due
to a reduction in cash and short-term  investments  used to fund  investments in
manufactured home communities during 1999.

Interest Expense

Interest  expense was  $364,000 for the three months ended March 31, 2000 due to
long-term notes payable secured by our  communities.  We had no interest expense
during the same period in 1999 as we had no debt until May 1999.

General and Administrative Expenses

Our general and administrative expenses were $121,000 for the three months ended
March 31, 2000 and are comparable to the same period in 1999.

Related-Party Management Fees

During the three months ended March 31, 2000, our management  fees were $193,000
compared to $80,000  during the same period in 1999.  The increase in management
fees is due to our investments in  manufactured  home  communities  during 1999.
These  fees are not paid on cash and  short-term  investments,  which is what we
primarily held during the 1999 period.

Equity in Loss of Home Sales Company

During the three months  ended March 31, 2000,  our equity in the loss of a home
sales company was $191,000. We did not have an investment in this company during
1999.

                                     - 18 -
<PAGE>

CMBS Bonds

Income from CMBS bonds  during the three months ended March 31, 2000 was $39,000
and is comparable  to the same period in 1999.  This income is from our retained
residual interest in two CMBS bonds.

Related-Party Acquisition Fees

During the three months ended March 31, 1999, we expensed  acquisition fees paid
to Asset  Investors  of  $42,000.  We paid no  acquisition  fees during the same
period in 2000 because we acquired no manufactured  home communities  during the
2000  period.  These  fees  would be  capitalized  if they  had been  paid to an
unrelated third party.  Because they are paid to Asset Investors,  an affiliate,
these fees are expensed under generally accepted accounting principles.

Dividend Distributions

During  the three  months  ended  March 31,  2000,  we paid  dividends  totaling
$1,345,000 or $0.13 per share  compared to $1,347,000 or $0.13 per share for the
same period in 1999.

                         LIQUIDITY AND CAPITAL RESOURCES

As of March  31,  2000,  we had cash and cash  equivalents  of  $12,905,000  and
short-term  investments of  $11,926,000.  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.

During the three months ended March 31, 2000, the net cash provided by operating
activities was $558,000 compared to $759,000 during the same period in 1999. The
decrease  was  primarily  due to a decrease  in  accounts  payable  and  accrued
liabilities.

Net cash used in investing activities was $861,000 during the three months ended
March 31, 2000,  compared to uses of $1,748,000  during the same period in 1999.
The net cash  used in the 1999  period  was  primarily  due to  acquisitions  of
interests  in  manufactured  home  communities,   net  of  sales  of  short-term
investments  used  to  fund  such  acquisitions.  In the  2000  period,  capital
replacements and  improvements  and the purchase of manufactured  home inventory
were  partially  offset by collections  on short-term  investments  and the note
receivable from Westrec.

Net cash provided by financing activities was $8,544,000 during the three months
ended March 31, 2000  compared to uses of  $1,347,000  during the same period in
1999. The $9,891,000 increase in the 2000 period was primarily due to $9,969,000
in net proceeds from long-term borrowings.

We had long-term  debt of  $30,551,000  at March 31, 2000 and expect to meet our
long-term  liquidity  requirements  in excess of 12 months  through our cash and
short-term investment balances,  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 the
presentation  of FFO when  considered  with the  financial  data  determined  in


                                     - 19 -
<PAGE>

accordance  with generally  accepted  accounting  principles,  provides a useful
measure of our performance. However, FFO does not represent cash flow and is not
necessarily  indicative of cash flow or liquidity available to us, nor should it
be  considered  as an  alternative  to net income as an  indicator  of operating
performance. The Board of Governors of NAREIT defines FFO as net income or 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 beginning with the NAREIT  definition  and include  adjustments
for  property  acquisition  fees that were  expensed  under  generally  accepted
accounting  principles  because  the  fees  were  paid to  Asset  Investors,  an
affiliate.

We believe that the  presentation  of FFO provides  investors with  measurements
which help facilitate an understanding of our ability to make required  dividend
payments,  capital  expenditures  and principal  payments on our debt. Since FFO
excludes  depreciation  and  other  real  estate  related  expenses,  FFO may be
materially different from net income. Therefore, FFO should not be considered as
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 operating performance or liquidity.

FFO is not  necessarily  indicative  of cash  available  to fund our cash needs,
including  our  ability  to  make  distributions.  We use FFO in  measuring  our
operating  performance  because  we  believe  that the  items  that  result in a
difference  between  FFO and net  income do not  impact  the  ongoing  operating
performance  of a real estate  company.  Also, we believe that other real estate
companies,  analysts and investors  utilize FFO in analyzing the results of real
estate companies.  Our basis of computing FFO is not necessarily comparable with
that of other REITs.

For the three months ended March 31, 2000 and 1999, our FFO was (in thousands):

<TABLE>
<CAPTION>

                                                                     Three Months Ended
                                                                          March 31,
                                                              ----------------------------------
                                                                   2000               1999
                                                              ---------------     --------------
<S>                                                               <C>                 <C>
Net income                                                        $   345             $   982
Real estate depreciation                                              493                  89
Real estate acquisition fees                                           --                  42
Equity in Asset Investors' adjustments for FFO                         27                  --
                                                                  -------             -------
Funds From Operations (FFO)                                       $   865             $ 1,113
                                                                  =======             =======

Weighted average common shares outstanding                         10,320              10,364
                                                                  =======             =======
</TABLE>

For the three  months  ended  March 31,  2000 and 1999,  net cash  flows were as
follows (in thousands):

<TABLE>
<CAPTION>

                                                                      Three Months Ended
                                                                          March 31,
                                                              -----------------------------------
                                                                   2000                1999
                                                              ---------------     ---------------
<S>                                                              <C>                <C>
Cash provided by operating activities                            $    558           $     759
Cash used in investing activities                                    (861)             (1,748)
Cash provided by (used in) financing activities                     8,544              (1,347)
</TABLE>


                                     - 20 -
<PAGE>

                              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  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.

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  announced  that their systems were Year 2000 compliant
before  January 1, 2000. We have received  oral  representations  from our third
party vendors indicating that they are substantially Year 2000 compliant.

We did not experience  any Year 2000 problems  during the first quarter of 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 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our principal exposure to market risk is through our short-term  investments and
our various debt  instruments and  borrowings.  The following is a list of these
short-term investments, 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 or "LIBOR". Accordingly,  changes in interest rates could
affect the returns from such investments.  If LIBOR decreased immediately by 1%,
our annual net income and cash flows would  decrease by  $248,000,  based on the
amount  of cash and  short-term  investments  at March  31,  2000.  Our  primary
objective  with respect to our  short-term  investments  is to minimize the risk
that the principal amount of these  investments  could decrease.  Therefore,  we
have  short-term  investments  whose  principal  amount is  expected  to be less
affected by changes in interest rates than other potential investments.

We have $22.9  million of fixed  rate,  non-recourse,  secured  long-term  notes
payable  that mature in 2019 and 2020.  We do not have  significant  exposure to
changing  interest rates on these notes as the rates are fixed and the notes are
fully amortizing.

We have a $4.7 million fixed rate, recourse, secured long-term note payable that
is repayable in three annual  installments.  The implied  interest  rate on this
note is 7.0%. We do not have significant  exposure to changing interest rates on


                                     - 21 -
<PAGE>

this note as the rate is fixed and the note is fully amortizing.  In the future,
we  intend  to  borrow  additional  non-recourse,  secured,  fixed  rate,  fully
amortizing debt in connection with the refinancing of the existing note payable.
While changes in interest  rates would affect the cost of funds  borrowed in the
future to refinance the existing  debt,  we believe that the effect,  if any, of
near-term  changes  in  interest  rates on our  financial  position,  results of
operations  or cash flows would not be material  as the  existing  debt is fixed
rate until June 2002.

We have a $2.9 million, fixed rate, nonrecourse,  partially amortizing,  secured
long-term note payable that matures in 2007. We do not have significant exposure
to changing interest rates on this note as the rate is fixed and the balance due
at maturity is $2.6 million.

We  intend  to  borrow  additional  non-recourse,  secured,  fixed  rate,  fully
amortizing  debt in connection with  acquisitions  of communities.  Accordingly,
changes in interest rates will affect the cost of future borrowings  incurred in
connection with future acquisitions.

                                     PART II
                                OTHER INFORMATION

Item 6.           EXHIBITS AND REPORTS ON FORM 8-K.

         (a)   Exhibits:

Exhibit No.       Description

    2.1       Agreement and Plan of Merger,  dated as of March 12, 1999, between
              Commercial  Assets,  Inc., a Maryland  corporation  and Commercial
              Assets,  Inc.,  a  Delaware  corporation  (incorporated  herein by
              reference  to Exhibit 2.1 to the  Registrant's  Current  Report on
              Form 8-K, dated June 10, 1999,  Commission File No. 1-2262,  filed
              on June 10, 1999).

    3.1       Amended and Restated  Certificate of  Incorporation  of Commercial
              Assets, Inc.  (incorporated  herein by reference to Exhibit 3.1 to
              the Registrant's  Current Report on Form 8-K, dated June 10, 1999,
              Commission File No. 1-2262, filed on June 10, 1999).

    3.2       Amended  and  Restated   By-laws  of   Commercial   Assets,   Inc.
              (incorporated   herein  by   reference   to  Exhibit  3.2  to  the
              Registrant's  Current  Report on Form 8-K,  dated  June 10,  1999,
              Commission File No. 1-2262, filed on June 10, 1999).

    10.1      Promissory  Note dated  September 1, 1999  between CAX  Riverside,
              L.L.C. and Minnesota Life Insurance Company.

    10.2      Form of Promissory Note to Jackson National Life Insurance Company
              entered into in connection with the financing of two  manufactured
              home communities.

    10.2(a)   Form  of Loan  Agreement  with  Jackson  National  Life  Insurance
              Company  entered  into in  connection  with the  financing  of two
              manufactured home communities.

                                     - 22 -
<PAGE>

    10.2(b)   Form of Deed of Trust,  Security Agreement and Financing Statement
              with  Jackson  National  Life  Insurance  Company  entered into in
              connection   with  the   financing   of  two   manufactured   home
              communities.

    10.2(c)   Form of Assignment of Leases and Rents with Jackson  National Life
              Insurance Company entered into in connection with the financing of
              two manufactured home communities.

    10.3      Acquisition  Agreement  dated  effective  as of  January  1,  2000
              between CAX Riverside,  L.L.C., CADC Holdings,  L.L.C.,  Riverside
              Golf  Course  Investors,   Inc.  and  Community   Acquisition  and
              Development Corporation

    27        Financial Data Schedule

         (b)   Reports on Form 8-K:

               The  following  Current  Reports  on Form 8-K  were  filed by the
               Registrant  during the period covered by this Quarterly Report on
               Form 10-Q:

               No  Current  Reports  on Form  8-K were  filed by the  Registrant
               during the period covered by this Quarterly Report on Form 10-Q.


                                    SIGNATURE

Pursuant  to the  requirements  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:  May 12, 2000                          By  /s/ David M. Becker
                                                --------------------------------
                                                  David M. Becker
                                                  Chief Financial Officer


                                     - 23 -



                                 PROMISSORY NOTE

$5,500,000.00                                                   Denver, Colorado
                                                               September 1, 1999

1.       Agreement to Pay. FOR VALUE RECEIVED,  the undersigned,  CAX RIVERSIDE,
         L.L.C., a Delaware limited liability company  (hereinafter  referred to
         as the  "Borrower"),  whose mailing  address is 3410 S. Galena  Street,
         Suite 210, Denver, Colorado 80231, hereby agrees and promises to pay to
         the order of MINNESOTA LIFE INSURANCE COMPANY, a Minnesota corporation,
         its endorsees,  successors and assigns (hereinafter  referred to as the
         "Lender"),  at its principal office and mailing address at c/o Advantus
         Capital Management,  Inc., 400 Robert Street North, St. Paul, Minnesota
         55101-2098,  or such  other  place as the  Lender may from time to time
         designate,  the principal sum of Five Million Five Hundred Thousand and
         00/100 Dollars ($5,500,000.00),  or so much as may from time to time be
         disbursed  hereon,  together  with  interest  on the  unpaid  principal
         balance at the rates  provided  for herein,  payable in lawful money of
         the United States of America which shall be legal tender for public and
         private debts at the time of payment.

2.       Interest  Rate.  The  outstanding  principal  balance hereof shall bear
         interest at the rate of Six and  seven-tenths  percent (6.7%) per annum
         (hereinafter  referred to as the  "Regular  Rate").  Interest  shall be
         computed  on the  basis  of a  three  hundred  sixty  (360)  day  year,
         consisting of twelve (12) successive  thirty (30) day months.  Interest
         for periods of less than one (1) month shall be computed by multiplying
         the monthly  interest  amount as computed  above times a fraction,  the
         numerator of which is the actual  number of days elapsed in said period
         and the  denominator of which is the actual number of days contained in
         the month for which the computation is being made.

3.       Late  Charge.  Any  payment  of  principal,  interest  and/or  tax  and
         insurance  escrows not made by the Borrower within five (5) days of the
         due date  thereof  shall be subject to a late  payment  charge equal to
         four percent (4%) of the  delinquent  payment  amount.  The late charge
         shall  apply  individually  to all  payments  past  due  with no  daily
         adjustment and shall be used to defray the costs of the Lender incident
         to collecting such late payment.  This provision shall not be deemed to
         excuse a late  payment  or be deemed a waiver of any other  rights  the
         Lender  may have  including  the right to  declare  the  entire  unpaid
         principal and interest immediately due and payable.

4.       Default Rate. Upon the occurrence of an Event of Default  hereunder the
         interest  rate shall  thereafter  increase  and shall be payable on the
         whole of the unpaid principal balance at a rate equal to twelve percent
         (12%) per annum (hereinafter  referred to as the "Default Rate"), which
         Default  Rate shall be effective  as of the date of the  occurrence  of
         such Event of Default. The above increase in the interest rate upon the
         occurrence of an Event of Default  shall be  applicable  whether or not
         the Lender has exercised its option to accelerate  the maturity of this
         Note and declared the entire unpaid  principal  indebtedness  to be due
         and  payable.  The  Default  Rate  shall  continue  until such Event of
         Default is cured, payment in full of all indebtedness evidenced by this
         Note, or  completion  of all  foreclosure  proceedings  and  redemption
         periods, whichever shall occur first.
<PAGE>

5.       Monthly  Payments.  Principal and interest upon this Note shall be paid
         as follows:


         a.     Interest  only on the unpaid  principal  balance at the  Regular
                Rate  shall be due and  payable in advance on the date funds are
                disbursed  hereunder in an amount equal to interest accrued from
                and including the date of disbursement hereunder to the last day
                of September, 1999.

         b.     On the first (1st) day of November,  1999,  and on the first day
                of each month  thereafter,  principal and interest  shall be due
                and payable in equal monthly  installments of Forty-One Thousand
                Six Hundred  Fifty-Six  and 68/100  Dollars  ($41,656.68)  until
                October  1,  2019  (hereinafter  referred  to as  the  "Maturity
                Date"),  on  which  date the  entire  unpaid  principal  balance
                together with all accrued  interest,  if not sooner paid,  shall
                become due and payable.

         All payments  shall be applied  first to late charges and  Reinvestment
         Charge and/or  Default  Premium,  as defined below,  if any,  second to
         interest at the rate then in effect under the terms hereof and third to
         principal,  provided however, that if any advance made by the Lender as
         the result of a default on the part of the Borrower  under the terms of
         this Note or any instrument securing this Note is not repaid on demand,
         any monies received,  at the option of the Lender, may first be applied
         to repay such advances,  plus interest thereon at the Default Rate, and
         the balance, if any, shall be applied in accordance with the provisions
         hereof.

6.       Security. This Note is given to evidence a loan in the above amount and
         is the Note referred to in and secured by:

         a.     A  Mortgage  and  Security   Agreement  and  Fixture   Financing
                Statement  (hereinafter  referred to as the "Mortgage") given by
                Borrower, as mortgagor,  to Lender, as mortgagee,  dated of even
                date herewith,  encumbering the Borrower's  interest in the real
                property and all improvements,  fixtures, equipment and personal
                property thereon located in the County of Hillsborough, State of
                Florida (hereinafter referred to as the "Premises"); and

         b.     An  Assignment of Leases and Rents  (hereinafter  referred to as
                the "Assignment of Leases") given by Borrower,  as assignor,  to
                Lender, as assignee,  dated of even date herewith,  assigning to
                Lender  all of the  rents,  issues,  profits  and  leases of the
                Premises; and

         c.     Other collateral security documents  (hereinafter referred to as
                the "Security Documents") given by Borrower to Lender, all dated
                of even date herewith.

         Reference is hereby made to the Mortgage,  the Assignment of Leases and
         the Security  Documents (which are incorporated  herein by reference as
         fully and with the same effect as if set forth  herein at length) for a
         description  of  the  Premises,   a  statement  of  the  covenants  and
         agreements,  a  statement  of the rights and  remedies  and  securities
         afforded thereby and all other matters contained therein.

                                     - 2 -
<PAGE>

7.       Default and  Acceleration.  The  occurrence of an Event of Default,  as
         defined in the Mortgage, shall constitute an Event of Default hereunder
         (hereinafter  referred  to as an "Event of  Default"),  and the  entire
         unpaid principal  balance together with accrued interest at the Default
         Rate shall become,  without notice,  immediately due and payable at the
         option of the Lender. No delay or omission on the part of the Lender in
         exercising any right  hereunder shall operate as a waiver of such right
         or of any other  remedy  under this Note.  A waiver on any one occasion
         shall  not be  construed  as a bar to or  waiver  of any such  right or
         remedy on a future occasion.

8.       Prepayment Privilege.  The indebtedness evidenced hereby may be prepaid
         in accordance with the provisions of this Section 8 and not otherwise.

         a.     For the  purposes  hereof,  the term  "Loan  Year"  shall mean a
                period  consisting of twelve (12) consecutive  months commencing
                on the first  (1st) day of October or any  anniversary  thereof,
                the first  (1st)  Loan Year being the Loan Year  commencing  the
                first (1st) day of October, 1999.

         b.     Prior to the expiration of the fifth (5th) Loan Year no payments
                of principal may be made hereon other than the scheduled monthly
                installment  payments of  principal  and  interest  set forth in
                Section 5 hereof.

         c.     After the  expiration  of the fifth (5th) Loan Year and prior to
                the end of the tenth  (10th) Loan Year,  the Borrower may prepay
                this Note in full but not in part,  provided such  prepayment is
                accompanied by a reinvestment charge (hereinafter referred to as
                the "Reinvestment Charge"). The Reinvestment Charge with respect
                to the  period  commencing  on the first  (1st) day of the sixth
                (6th) Loan Year and expiring on the last day of the tenth (10th)
                Loan  Year  shall  be equal to the  excess,  if any,  of (i) the
                aggregate  present  value as of the date of such  prepayment  of
                each  dollar  of  principal  being  prepaid  and the  amount  of
                interest  that would have been payable in respect of such dollar
                if such prepayment had not been made,  determined by discounting
                such amounts at the Reinvestment  Rate,  defined below, from the
                respective  dates on which they would  have been  payable,  over
                (ii) one hundred percent (100%) of the principal  amount of this
                Note being prepaid.  "Reinvestment Rate" shall mean the yield to
                maturity  of the U.S.  Treasury  Note or Bond  for the  maturity
                (rounded to the nearest  month)  corresponding  to the  weighted
                average life to maturity of the principal  being prepaid or paid
                (as  reported  in the Wall  Street  Journal  on the fifth  (5th)
                business day preceding the date of prepayment).

         d.     The Borrower may prepay this Note,  in full but not in part,  at
                any  time  after  the  tenth  (10th)  Loan  Year  provided  such
                prepayment is accompanied by a Reinvestment  Charge in an amount
                equal to five percent (5%) of the principal  amount prepaid with
                respect to prepayments  made in the eleventh  (11th) and twelfth
                (12th) Loan Years, such Reinvestment Charge thereafter declining
                one percent (1%) during each Loan Year thereafter until the same
                shall be  reduced to one  percent  (1%),  where it shall  remain


                                     - 3 -
<PAGE>

                until ninety (90) days prior to the Maturity Date.

         e.     The  Borrower  may prepay this Note in full but not in part,  at
                par, and without  payment of a  Reinvestment  Charge  during the
                period commencing ninety (90) days prior to the Maturity Date.

         f.     At the  option  of the  Lender,  this  Note is also  subject  to
                mandatory  prepayment  upon  certain  events  set  forth  in the
                Mortgage including prepayments required by Lender to be made out
                of proceeds of insurance or  condemnation  awards.  In each such
                instance, the terms of the Mortgage shall govern with respect to
                the  requirement  for the  payment of a  Reinvestment  Charge or
                Default Premium.

         g.     Any prepayment  (other than  prepayments  pursuant to Subsection
                8(f) above) shall be made on a regularly  scheduled  installment
                payment date,  shall be made only upon thirty (30) days' advance
                written notice to the Lender,  and all such prepayments shall be
                applied to required monthly installment payments of principal in
                the inverse order of their scheduled due dates.

         h.     Any prepayment of all or any portion of the principal balance of
                this Note made  prior to the end of the fifth  (5th)  Loan Year,
                for  whatever  reason  (other  than   prepayments   pursuant  to
                Subsection 8(f) above), whether voluntary or involuntary,  shall
                constitute  an Event of Default  hereunder,  and, in addition to
                the other  rights and  remedies  provided  for herein and in the
                Mortgage,  the  Assignment  of  Leases  or  any  other  Security
                Document, the Borrower shall be obligated to pay to the Lender a
                default  prepayment  premium  (hereinafter  referred  to as  the
                "Default  Premium")  in an  amount  equal to the sum of (i) four
                percent  (4%) of the amount of  principal  prepaid  and (ii) the
                applicable  Reinvestment  Charge  computed  in  accordance  with
                Section 8(c) above.

9.       Prepayment Upon An Event of Default. Upon the occurrence of an Event of
         Default under this Note and following  acceleration  of maturity hereof
         by the  Lender,  a tender of  payment of or entry of  judgment  for the
         amount  necessary  to  satisfy  the  entire  unpaid  principal  balance
         declared  due and payable  shall be deemed to  constitute  an attempted
         evasion of the aforesaid  restrictions  on the right of prepayment  and
         shall be deemed a  prepayment  hereunder,  and such payment or judgment
         must, therefore,  include the applicable Reinvestment Charge or Default
         Premium   payable  under  the  terms  hereof  in  connection  with  any
         prepayment.

10.      Costs of Collection. The Borrower agrees that if, and as often as, this
         Note is placed in the hands of an attorney for  collection or to defend
         or enforce any of the Lender's rights  hereunder or under the Mortgage,
         the  Assignment  of  Leases  or any other  Security  Document  securing
         payment  of  this  Note,  the  Borrower  will  pay  to the  Lender  its
         attorneys'  fees and all court  costs  (including  attorney's  fees and
         court  costs  prior  to  trial,  at  trial  and  on  appeal,  or in any
         bankruptcy  proceeding)  and  other  expenses  incurred  in  connection
         therewith.

                                     - 4 -
<PAGE>

11.      Time.  Time is of the  essence of this Note and each of the  provisions
         hereof.

12.      Governing  Law. This Note shall be governed by the laws of the State of
         Florida.

13.      Interest Limitation. All agreements between the Borrower and the Lender
         are  hereby  expressly  limited  so that  in no  contingency  or  event
         whatsoever,  whether  by  reason of  acceleration  of  maturity  of the
         indebtedness  evidenced  hereby or otherwise,  shall the amount paid or
         agreed to be paid to the  Lender for the use,  forbearance,  loaning or
         detention  of the  indebtedness  evidenced  hereby  exceed the  maximum
         permissible under applicable law. If from any circumstances whatsoever,
         fulfillment of any provisions hereof or of the Mortgage,  Assignment of
         Leases or any other  Security  Document at any time given shall  exceed
         the maximum  permissible  under applicable law, then, the obligation to
         be fulfilled shall automatically be reduced to an amount which complies
         with  applicable law, and if from any  circumstances  the Lender should
         ever  receive as  interest  an amount  which  would  exceed the highest
         lawful rate of  interest,  such amount which would be in excess of such
         lawful  rate of  interest  shall be  applied  to the  reduction  of the
         principal  balance evidenced hereby and not to the payment of interest.
         This  provision  shall control every other  provision of all agreements
         between  the  Borrower  and Lender  and shall also be binding  upon and
         available to any subsequent holder of this Note.

14.      Waivers. The Borrower,  endorsers,  sureties,  guarantors and all other
         persons liable for all or any part of the principal  balance  evidenced
         by this Note severally waive presentment for payment,  protest,  notice
         of  nonpayment  and notice of dishonor.  Such parties  hereby  consent,
         without  affecting their  liability,  to any extension or alteration of
         the time or terms of payment hereof, any renewal, any release of any or
         all of the security  given for the payment  hereof,  any  acceptance of
         additional  security of any kind,  and any release of, or resort to any
         party liable for payment hereof.

15.      Disbursement.  Funds  representing  the  proceeds  of the  indebtedness
         evidenced  hereby  which are  disbursed  by the  Lender  by mail,  wire
         transfer or other delivery to the Borrower, to escrows or otherwise for
         the  benefit  of the  Borrower  shall,  for  all  purposes,  be  deemed
         outstanding  hereunder  and to have been received by the Borrower as of
         the date of such mailing,  wire transfer, or delivery and until repaid,
         notwithstanding  the fact that such funds may not at any time have been
         remitted by such escrows to the Borrower or for its benefit.

16.      Captions. The captions to the Sections of this Note are for convenience
         only  and  shall  not be  deemed  part of the  text  of the  respective
         Sections and shall not vary, by  implication  or otherwise,  any of the
         provisions of this Note.

17.      Notices. All notices required or permitted to be given hereunder to the
         Borrower or the Lender shall be given in the manner and to the place as
         provided in the Mortgage for notices to the Mortgagor or the Mortgagee.

                                     - 5 -
<PAGE>

18.      Due-on-Sale-and-Encumbrance   Provisions.  The  Mortgage  provides  for
         certain  rights  on the  part of the  Lender  to call  all  outstanding
         principal  and  accrued  interest  on this Note due and payable in full
         together with the Reinvestment Charge or Default Premium then in effect
         under  the terms of this Note in the  event  that (a)  Borrower  should
         sell,  convey,  contract  to sell or  convey,  assign or  encumber  any
         property,  real or personal,  encumbered  by the  Mortgage,  or (b) any
         member interests in the Borrower should be sold, conveyed,  assigned or
         encumbered, without, in each instance, the prior written consent of the
         Lender.  Reference to the Mortgage  must be made for the terms of these
         provisions. Such provisions are incorporated herein by this reference.

19.      Partial Non-Recourse to the Borrower.  Notwithstanding  anything to the
         contrary  contained herein, the Borrower shall have no liability to pay
         the outstanding principal balance of this Note or any interest that may
         accrue  thereon,  all such  liability  being  expressly  waived  by the
         Lender,  and the  Lender's  monetary  remedies  under  this  Note,  the
         Mortgage  and  the  Assignment  of  Leases  shall  be  limited  to  the
         Borrower's interest in the Premises and the improvements,  furnishings,
         equipment, leases and rents on which the Mortgage and the Assignment of
         Leases  constitute  a  lien.   Notwithstanding  the  foregoing,  it  is
         expressly  understood  and  agreed  that the  aforesaid  limitation  on
         liability shall in no way effect or apply to the continued liability of
         the Borrower and Commercial Assets,  Inc. for the payment to the Lender
         of: (i) any rents,  issues,  profits or income  which have been prepaid
         more than thirty (30) days in advance; (ii) any rents, issues,  profits
         or  income  collected  by the  Borrower  from the  Premises  after  the
         occurrence  of an Event of Default  under the terms of this  Note,  the
         Mortgage,  the  Assignment of Leases or any other  instrument  securing
         this Note;  (iii)  security  deposits  made by tenants of the Premises;
         (iv)  payments  of all  real  estate  taxes,  special  assessments  and
         insurance  premiums;  (v) insurance  proceeds and condemnation  awards,
         payments and consideration which the Borrower receives and to which the
         Lender is entitled  pursuant to the terms of this Note,  the  Mortgage,
         the Assignment of Leases or of any other instrument securing this Note;
         (vi)   loss  or   damage   suffered   by  the   Lender   arising   from
         misrepresentation  or fraud in  connection  with the loan  evidenced by
         this Note  occurring  as the result of the actions or  inactions of the
         Borrower;  (vii) loss or damage  suffered  by the Lender  occurring  by
         reason of the existence of Hazardous Materials or Wastes, as defined in
         Article 9 of the Mortgage, associated with the Premises or occurring by
         reason of the  failure of the  Borrower  to  observe  and  perform  its
         covenants and  indemnities  respecting the release or discharge of such
         Hazardous  Materials  or Wastes  as set forth in both  Article 9 of the
         Mortgage and in the Indemnity Agreement described in Section 2.9 of the
         Mortgage;  (viii) reasonable  attorney's fees incurred by the Lender as
         provided for in this Note,  the Mortgage,  the  Assignment of Leases or
         any other  instrument  securing this Note;  (ix) damages arising out of
         the  Borrower's  failure  to  comply  with  any  of the  leases  on the
         Premises;  and (x)  damages to the  Premises  from waste  committed  or
         permitted by the Borrower or from a failure by Borrower to maintain the
         Premises  in the  manner  required  by the  terms  of  this  Note,  the
         Mortgage,  the Assignment and all other instruments securing this Note.
         Nothing  contained  herein  shall be deemed to  release  any  entity or
         person,  including the Borrower and Commercial Assets, Inc., from their
         obligations  under the terms of any  separate  Indemnity  Agreement  or
         Guaranty executed in connection with the loan evidenced by this Note.

                                     - 6 -
<PAGE>

20.      WAIVER OF JURY TRIAL. NEITHER LENDER,  BORROWER, ANY GUARANTOR OR OTHER
         PERSON OR ENTITY LIABLE FOR THE INDEBTEDNESS  EVIDENCED HEREBY, NOR ANY
         ASSIGNEE,   SUCCESSOR,  HEIR  OR  PERSONAL  REPRESENTATIVE  OF  LENDER,
         BORROWER, ANY GUARANTOR OR ANY SUCH OTHER PERSON OR ENTITY SHALL SEEK A
         JURY  TRIAL  IN ANY  LAWSUIT,  PROCEEDING,  COUNTERCLAIM  OR ANY  OTHER
         LITIGATION  PROCEDURE  BASED  UPON OR  ARISING  OUT OF THIS  NOTE,  THE
         MORTGAGE,  ANY OTHER OF THE SECURITY DOCUMENTS,  ANY RELATED INSTRUMENT
         OR AGREEMENT,  ANY COLLATERAL FOR THE PAYMENT HEREOF OR THE DEALINGS OR
         THE RELATIONSHIP  BETWEEN OR AMONG SUCH PERSONS OR ENTITIES,  OR ANY OF
         THEM.  NEITHER  LENDER,  BORROWER  NOR ANY  GUARANTOR OR ANY SUCH OTHER
         PERSON OR ENTITY WILL SEEK TO CONSOLIDATE  ANY SUCH ACTION,  IN WHICH A
         JURY TRIAL HAS BEEN WAIVED, WITH ANY OTHER ACTION IN WHICH A JURY TRIAL
         CANNOT BE OR HAS NOT BEEN WAIVED. THE PROVISIONS OF THIS PARAGRAPH HAVE
         BEEN FULLY DISCUSSED BY THE PARTIES HERETO,  AND THE PROVISIONS  HEREOF
         SHALL BE SUBJECT TO NO EXCEPTIONS.  NO PARTY HAS IN ANY WAY AGREED WITH
         OR REPRESENTED TO ANY OTHER PARTY THAT THE PROVISIONS OF THIS PARAGRAPH
         WILL NOT BE FULLY ENFORCED IN ALL INSTANCES.

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

                                     CAX RIVERSIDE, L.L.C.,
                                     a Delaware limited liability company

                                     By:      COMMERCIAL ASSETS, INC.,
                                              a Delaware corporation

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

                                     Its: Member and Manager

         FLORIDA  DOCUMENTARY  STAMP TAXES REQUIRED TO BE PAID ON ACCOUNT OF THE
INDEBTEDNESS  EVIDENCED  HEREBY  HAVE  BEEN PAID AND THE  DOCUMENTARY  STAMPS SO
PURCHASED HAVE BEEN AFFIXED TO THE MORTGAGE SECURING THIS NOTE.


                                     - 7 -



                               SCHEDULE OF OMITTED
                                 PROMISSORY NOTE


The  Company  has also  entered  into an  additional  Promissory  Note  which is
substantially  identical  to the  following  Promissory  Note  in  all  material
respects  except as to the company,  interest rate and amount.  Listed below are
the material  details in which such documents  differ from the document filed as
part of this exhibit.

               Company                  Interest Rate               Amount
- ---------------------------------    --------------------      -----------------

CAX La Casa Blanca, L.L.C.                   7.92%                $3,840,000.00





<PAGE>



                                                        PPM Loan No. 99-0087- AZ

                                 PROMISSORY NOTE


$6,270,000.00                                                   January 19, 2000

         1.  Promise to Pay. FOR VALUE  RECEIVED,  the  undersigned,  CAX RANCHO
MIRAGE, L.L.C., a Delaware limited liability company,  ("Maker") hereby promises
to pay to the order of  JACKSON  NATIONAL  LIFE  INSURANCE  COMPANY,  a Michigan
corporation, its successors or assigns ("Noteholder"),  the principal sum of Six
Million Two Hundred Seventy Thousand and No/100ths Dollars ($6,270,000.00), with
interest on the unpaid  principal  balance  thereof  from the date hereof  until
maturity  at the  rate  of  Seven  and  86/100ths  percent  (7.860%)  per  annum
("Interest  Rate"),  both  principal and interest  being payable as  hereinafter
provided  in lawful  money of the United  States of  America at 225 West  Wacker
Drive, Suite 1200,  Chicago,  Illinois 60606 or at such other place as from time
to time may be designated by  Noteholder.  Interest shall be calculated and paid
on the basis of a 30-day month and 360-day year.

         2. Payments. A payment of interest only on the unpaid principal balance
of this Note shall be due and payable in advance on the date hereof in an amount
equal to interest accrued from and including the date hereof through January 31,
2000. Maker agrees to pay Noteholder monthly  installment  payments of Fifty-One
Thousand Eight Hundred Ninety-Nine and 81/100 Dollars  ($51,899.81) of principal
and  interest on the first (1st) day of March,  2000 and on the same day of each
succeeding  month through and  including  the first (1st) day of February,  2020
(the "Maturity Date"), on which date all unpaid principal and interest, together
with any other sums due under the terms of this Note, shall be due and payable.

         3.  Treatment of Payments.  All payments of principal,  interest,  late
charges (as described  below),  and prepayment  premium (as described below), if
any, due under this Note shall be paid to  Noteholder  by wire transfer or check
or immediately  available funds to such bank or place, and in such other manner,
as Noteholder  may from time to time  designate.  If such payment is received by
2:00 p.m.,  such payment  will be credited to Maker's  account as of the date on
which  received.  If such payment is received after 2:00 p.m., such payment will
be credited to Maker's  account on the business day next  following  the date on
which received.  Each installment payment under this Note shall be applied first
to the  payment of any cost or expense for which  Maker is liable  hereunder  or
under the other Loan  Documents,  including  any  unpaid  late  charge,  then to
accrued interest and the remainder to the reduction of unpaid principal. Time is
of the essence as to all payments hereunder.

         4.  Late  Charges.  If any  monthly  installment  of  principal  and/or
interest  is not paid in full on or  before  the tenth day of the month in which
such  payment is due,  then a charge for late  payment  ("Late  Charge")  in the
amount  of  five  percent  (5%)  of the  amount  of such  installment  shall  be
immediately  assessed  and shall be  immediately  due and payable by Maker.  The



<PAGE>

parties hereby  recognize that the Late Charge is a reasonable  approximation of
an actual loss  difficult  to  estimate.  Maker's  failure to collect  such Late
Charge shall not constitute a waiver of Maker's right to require payment of such
Late Charge for past or future defaults. The Late Charge shall be in addition to
all other rights and remedies  available to Noteholder  upon the occurrence of a
default under the Loan Documents.

         5. Default Interest. Upon the occurrence of (a) an Event of Default (as
defined in the Loan  Agreement)  or (b)  maturity of this Note,  interest  shall
accrue  hereunder at an annual rate (the "Default  Rate") equal to the lesser of
(i) eighteen percent (18%) and (ii) the maximum rate allowed by law. The Default
Rate shall accrue on the entire outstanding balance hereof,  including,  without
limitation,  delinquent  interest and any and all costs and expenses incurred by
Noteholder in connection therewith.

         6.  Security.  This Note is made  pursuant to a Loan  Agreement of even
date herewith (the "Loan  Agreement") and secured by, among other things, a Deed
of Trust,  Security Agreement and Financing  Statement  (hereinafter  called the
"Deed of Trust") of even date  herewith  in favor of Lawrence  C.  Petrowski,  a
Member of the Bar of the State of Arizona, as Trustee for the benefit of Jackson
National Life  Insurance  Company  evidencing a lien on certain real property in
Pinal County, Arizona,  described therein, and evidencing a security interest in
certain personal property, fixtures and equipment described therein. Capitalized
terms not  otherwise  defined  herein shall have the  meanings  ascribed to such
terms in the Loan Agreement.

         7.  Event  of  Default.  Upon the  failure  to pay any  installment  of
principal  and/or  interest  due on this  Note as  above  promised  or upon  the
occurrence of an Event of Default, Noteholder shall have the option of declaring
the  indebtedness  evidenced hereby to be immediately due and payable ("the Loan
Acceleration").  After Loan  Acceleration,  Noteholder  shall have the option of
applying any  payments  received to principal or interest or any other costs due
pursuant to the terms of this Note or the Loan Documents.

         8.  Prepayment.  No prepayment of the principal  balance of the Note is
allowed  during  the  first  one  hundred  twenty  (120)  months  of  the  Loan.
Thereafter,  prepayment is permitted at any time, in full but not in part,  upon
thirty (30) days' written notice,  with payment to Lender of a yield maintenance
premium ("Premium") equal to (i) the greater of 1% of the outstanding  principal
balance  at the  time of  prepayment  or (ii) the  present  value on the date of
prepayment of all future  principal  and interest  payments  beginning  with the
payment due on the second  month  following  the  pay-off  date,  including  any
balloon payments  assuming payment in accordance with the repayment terms of the
Note less the current  outstanding  principal  balance of the Loan. The interest
rate used in  calculating  the present  value  shall be the  Treasury  Rate,  as
defined herein,  plus 25 basis points,  then divided by twelve.  "Treasury Rate"
shall be the yield as reported by  Bloomberg  L.P. of U.S.  Government  Treasury
Securities  having a maturity date which is the same as the Maturity Date of the
Loan three (3) business days prior to the prepayment of the Loan  ("Index").  If
for any reason such index is not published,  the Treasury Rate shall be based on
the yields  reported  in  another  publication  of  comparable  reliability  and
institutional  acceptance as selected by the Lender in its sole discretion which


                                       2
<PAGE>

most closely  approximates yields in percent per annum of selected U.S. Treasury
securities  of  varying  maturities.  If no  Treasury  Constant  Maturities  are
published for the specific  length of time to the Maturity Date, the index to be
utilized  shall be the  weighted  average of the  Treasury  Constant  Maturities
published for the two periods most nearly corresponding to the Maturity Date. No
Premium shall apply to a payment in full during the last ninety (90) days of the
Loan term or due to taking  through  condemnation  or a  casualty  where  Lender
applies proceeds to pay down the Loan. No involuntary  partial  prepayment shall
suspend  or  reduce  any  required  installment  payments.  If the Loan has been
accelerated,  and Borrower wishes to pay the Loan in full, the payment  tendered
must include either (i) the  applicable  prepayment  premium,  if the payment is
tendered  during a period when  prepayment is permitted  under the Note, or (ii)
the greater of such  prepayment  premium or 10% of the principal  amount owed on
the date of default,  if the payment is tendered during a period when prepayment
is prohibited under the Note.

         9. Limitation on Personal  Liability.  Anything contained herein to the
contrary  notwithstanding,  it is expressly  understood  and agreed that nothing
herein shall be  construed  as creating any personal  liability on Maker (or, if
Maker is a partnership, any of its general partners) to pay any amount due under
this Note or any other  Loan  Document  except  that Maker  (and,  if Maker is a
partnership,  its general  partners) shall be liable for and shall indemnify and
defend  Noteholder  against,  and hold  Noteholder  harmless  from  and  against
Noteholder's costs,  expenses (including reasonable attorney's fees), losses and
damages  caused  by or  related  to  any  of  the  following  "Recourse  Events"
committed,   permitted  or  omitted  by  Maker,  its  agents,  employees  and/or
contractors: (i) waste to or of the Project or a failure to maintain the Project
as a  first  class  manufactured  housing  community;  (ii)  fraud  or  material
misrepresentation by Maker; (iii) failure to pay, or to make sufficient payments
into the Escrow  Account  pursuant to Section 3.1 of the Loan  Agreement  to pay
insurance  premiums,  taxes,  assessments,  ground  rent or any  other  lienable
impositions as required under the Loan Documents;  (iv) misapplication of tenant
security  deposits,  insurance  proceeds or condemnation  proceeds;  (v) failure
while in monetary default to pay to Noteholder all rents,  income and profits of
and from the Project,  net of reasonable and customary operating expenses;  (vi)
breach  of or  failure  to  perform  under  the  environmental  representations,
warranties,  covenants or indemnifications described in Section 3.19 of the Loan
Agreement and further agreed to the  Environmental  Indemnity  Agreement;  (vii)
destruction or removal of fixtures or personal  property securing this Note from
the  Project,  unless  replaced by items of equal  value;  (viii)  Intentionally
Deleted;  (ix)  failure  of the  Project  to  comply  with  the  Americans  with
Disabilities Act of 1990, as amended,  the Fair Housing Act of 1988, as amended,
or any other similar Building Laws after any Governmental Authority has notified
Maker, its agents,  employees  and/or  contractors of such  non-compliance;  (x)
failure to pay to Noteholder any rent, income or profits which have been prepaid
more than thirty (30) days in advance if such advance payments exceed 10% of the
total  annual  rental  income;  (xi) willful or grossly  negligent  violation of
applicable  law; and (xii) failure of Maker to pay all amounts payable under the
Note in full,  together with  reasonable  attorney  fees, if Maker  transfers or
encumbers the Project in contravention of the Loan Documents, or (xiii) if Maker
files a voluntary  petition under Chapter 11 of the Bankruptcy Code prior to the
one-year  anniversary  of the transfer of title to the Project to  Noteholder by
foreclosure  of deed or other  conveyance in lieu of  foreclosure  or otherwise.


                                       3
<PAGE>

Nothing set forth herein  shall  restrict or impede any other right or remedy of
Noteholder upon the occurrence of an Event of Default.

         10. Non-Usurious Loan. It is the intent of Noteholder and Maker in this
Note and the  other  Loan  Documents  now or  hereafter  securing  this  Note to
contract in strict compliance with applicable usury law. In furtherance thereof,
Noteholder  and Maker  stipulate and agree that none of the terms and provisions
contained  in this  Note,  or in any other  instrument  executed  in  connection
herewith  including  but  not  limited  to the  Loan  Documents,  shall  ever be
construed to create a contract to pay for the use,  forbearance  or detention of
money, or interest at a rate in excess of the maximum interest rate permitted to
be charged by applicable  law.  Neither Maker nor any  guarantors,  endorsers or
other  parties now or hereafter  becoming  liable for payment of this Note shall
ever be required to pay interest on this Note at a rate in excess of the maximum
interest that may be lawfully  charged under  applicable law, and the provisions
of this paragraph shall control over all other provisions of this Note, the Loan
Documents  and any other  instruments  now or hereafter  executed in  connection
herewith  which  may be in  apparent  conflict  herewith.  Noteholder  expressly
disavows  any  intention  to charge or collect  excessive  unearned  interest or
finance  charges in the event the maturity of this Note is  accelerated.  If the
maturity of this Note is accelerated  for any reason or if the principal of this
Note is paid prior to the Maturity  Date,  and as a result  thereof the interest
received for the actual period of existence of this Note exceeds the  applicable
maximum lawful rate,  Noteholder shall, at its option,  either refund the amount
of such excess or credit the amount of such excess against the principal balance
of this Note then outstanding and thereby shall render  inapplicable any and all
penalties  of any kind  provided  by  applicable  law as a result of such excess
interest.  In the event  that  Noteholder  collects  monies  which are deemed to
constitute  interest  which would  increase the effective  interest rate on this
Note to a rate in excess of that permitted to be charged by applicable  law, all
such sums deemed to constitute interest in excess of the lawful rate shall, upon
such determination,  at the option of Noteholder, be either immediately returned
or credited  against the  principal  balance of this Note then  outstanding,  in
which event any and all penalties of any kind under  applicable  law as a result
of such excess interest shall be  inapplicable.  By execution of this Note Maker
acknowledges  that it  believes  this  Note and all  interest  and fees  paid in
connection  with the loan  represented by this Note, to be  non-usurious.  Maker
agrees that if, at any time,  Maker  should  believe  that this Note or the loan
represented by this Note is in fact usurious,  Maker will give Noteholder notice
of such condition and Maker agrees that  Noteholder  shall have ninety (90) days
in which to make appropriate refund or other adjustment in order to correct such
condition if in fact such condition exists. The term "applicable law" as used in
this Note  shall mean the laws of the State of Arizona or the laws of the United
States, whichever allows the greater rate of interest, as such laws now exist or
may be changed or amended or come into effect in the future.

         11. Noteholder's Attorney Fees. Should the indebtedness  represented by
this Note or any part  thereof be  collected  at law or in equity or through any
bankruptcy,  receivership, probate or other court proceedings or if this Note is
placed in the hands of attorneys for collection after default, or if the lien or
priority  of the  lien  represented  by the  Deed of  Trust  or the  other  Loan
Documents  is the  subject  of any court  proceeding,  Maker and all  endorsers,
guarantors  and  sureties  of this Note  jointly and  severally  agree to pay to


                                       4
<PAGE>

Noteholder  in addition to the  principal  and interest  due and payable  hereon
reasonable  attorney and collection  fees including those incurred by Noteholder
for any appeal.

         12. Maker's Waivers.  Maker and all endorsers,  guarantors and sureties
of this Note and all  other  persons  liable  or to  become  liable on this Note
severally  waive  presentment  for  payment,  demand,  notice of  demand  and of
dishonor and  nonpayment  of this Note,  notice of intention to  accelerate  the
maturity of this Note,  notice of  acceleration,  protest and notice of protest,
diligence in collecting,  and the bringing of suit against any other party,  and
agree to all renewals, extensions,  modifications, partial payments, releases or
substitutions of security,  in whole or in part, with or without notice,  before
or after maturity.

         13.  Payment  of Taxes  and Fees.  Maker  agrees to pay the cost of any
revenue, tax or other documentary fee or stamps now or hereafter required by law
to be affixed to this Note or the Deed of Trust.

         14. Governing Law. This Note and the rights,  duties and liabilities of
the  parties  hereunder  and/or  arising  from  or  relating  in any  way to the
indebtedness   evidenced  by  this  Note  or  the   transaction  of  which  such
indebtedness  is a part shall be governed and  construed for all purposes by the
law of the State of Arizona.

         15. WAIVER OF TRIAL BY JURY. MAKER HEREBY WAIVES, TO THE FULLEST EXTENT
PERMITTED  BY LAW,  THE  RIGHT  TO TRIAL BY JURY IN ANY  ACTION,  PROCEEDING  OR
COUNTERCLAIM,  WHETHER IN  CONTRACT,  TORT OR  OTHERWISE,  RELATING  DIRECTLY OR
INDIRECTLY TO THE LOAN, THE  APPLICATION FOR THE LOAN, THE LOAN DOCUMENTS OR ANY
ACTS OR OMISSIONS OF NOTEHOLDER, ITS OFFICERS, EMPLOYEES, DIRECTORS OR AGENTS IN
CONNECTION THEREWITH.

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

                                    MAKER:

                                    CAX RANCHO MIRAGE, L.L.C.,
                                    a Delaware limited liability company

                                    By:  Commercial Assets, Inc.,
                                         a Delaware corporation, its Sole Member

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

                                    (Taxpayer ID Number) 84-1500766


                                       5
<PAGE>


STATE OF COLORADO                      )
                                       ) ss.
COUNTY OF DENVER                       )

         The foregoing  instrument was  acknowledged  before me this 19th day of
January,  2000 by David M. Becker,  as the Chief Financial Officer of Commercial
Assets,  Inc.,  a Delaware  corporation,  the Sole Member of CAX RANCHO  MIRAGE,
L.L.C., a Delaware limited liability company.


                                                 /s/ Lorri Owen
                                  ----------------------------------------------
                                  Notary Public in and for said County and State

My Commission Expires:

07/02/2001




                                       6



                               SCHEDULE OF OMITTED
                                 LOAN AGREEMENT


The  Company  has  also  entered  into an  additional  Loan  Agreement  which is
substantially identical to the following Loan Agreement in all material respects
except as to the company and amount.  Listed below are the  material  details in
which such documents differ from the document filed as part of this exhibit.

              Company                                              Amount
- -------------------------------------                      ---------------------

CAX La Casa Blanca, L.L.C.                                      $3,840,000.00





<PAGE>






                                                       PPM  Loan No.: 99-0087-AZ


                                 LOAN AGREEMENT


                                 by and between


               JACKSON NATIONAL LIFE INSURANCE COMPANY, as Lender


                                       and


                     CAX RANCHO MIRAGE, L.L.C., as Borrower























                          Date: As of January 19, 2000




<PAGE>




                                 LOAN AGREEMENT


         This Loan  Agreement is made as of this 19th day of January,  2000,  by
and between CAX RANCHO MIRAGE,  L.L.C.,  a Delaware  limited  liability  company
("Borrower"),   and  JACKSON  NATIONAL  LIFE  INSURANCE   COMPANY,   a  Michigan
corporation ("Lender").

                                    RECITALS

         A.  Borrower  is a Delaware  limited  liability  company  which has its
principal  place of business at 3410 South  Galena  Street,  Suite 210,  Denver,
Colorado  80231.  Its sole  member and manager is  Commercial  Assets,  Inc.,  a
Delaware  corporation.  Borrower is the owner of certain real  estate,  known as
Rancho Mirage Adult Mobile Home Park, located at 2400 East Baseline Road, Apache
Junction,  Pinal County,  Arizona,  consisting of  approximately  60 acres,  and
legally  described in Exhibit A hereto (the "Land"),  which is improved with 312
pad spaces,  including 310 double wide pad spaces,  a clubhouse,  lighted tennis
courts,  a  swimming  pool  and a 9 hole  "pitch  and  putt"  golf  course  (the
"Improvements").

         B.  Borrower  has  applied  to Lender  for a loan (the  "Loan")  in the
maximum amount of Six Million Two Hundred Seventy Thousand and No/100ths Dollars
($6,270,000.00)  and  Lender  has  agreed  to make  the  Loan on the  terms  and
conditions contained herein.

         NOW, THEREFORE, in consideration of the mutual covenants and agreements
herein contained, the parties hereto agree as follows:

         1. DEFINED  TERMS.  The  following  terms as used herein shall have the
following meanings:

                  Affiliated Party: (i) if Borrower or any Affiliated Party is a
         general or limited  partnership,  the general  partners thereof and any
         person or entity directly or indirectly controlling any general partner
         thereof;  (ii) if Borrower or any Affiliated  Party is a joint venture,
         its  joint  venture  partners  and any  person or  entity  directly  or
         indirectly  controlling  any joint venture  partner  thereof;  (iii) if
         Borrower is a corporation or limited liability  company,  any person or
         entity   directly  or  indirectly   controlling   Borrower;   and  (iv)
         Indemnitor.

                  Agreement:  This Loan Agreement,  as originally executed or as
         may be hereafter supplemented or amended from time to time in writing.

                  Application/Commitment: Collectively, the "Application" to PPM
         Finance,  Inc. for the Loan dated September 2, 1999, and the acceptance
         thereof as a commitment dated October 21, 1999.

                  Appraisal:  An  appraisal  prepared  by a member of a national
         appraisal  organization  that has  adopted  the  Uniform  Standards  of
         Professional  Appraisal  Practice (USPAP)  established by the Appraisal



<PAGE>

         Standards  Board of the Appraisal  Foundation.  The appraiser shall use
         assumptions  and limiting  conditions  established  by Lender,  and the
         appraisal shall be in conformity with Lender's appraisal guidelines and
         the requirements of the Application/Commitment.

                  Building  Laws: All federal,  state and local laws,  statutes,
         regulations,   codes,   ordinances,   orders,  rules  and  requirements
         applicable to the development, construction, use, operation, management
         and  maintenance  of the Project,  including  without  limitation,  all
         access, building, zoning, planning, subdivision, fire, traffic, safety,
         health, labor,  discrimination,  environmental,  air quality, wetlands,
         shoreline,  flood plain laws,  regulations and  ordinances,  including,
         without limitation, all applicable requirements of the Fair Housing Act
         of 1988, as amended,  the Americans with  Disabilities  Act of 1990, as
         amended, and all orders or decrees of any court adopted or enacted with
         respect thereto applicable to the Project,  as any of the same may from
         time to time be amended, modified or supplemented.

                  Deed of Trust:  The Deed of Trust,  Mortgage,  Security  Deed,
         Deed to Secure Debt or similar  instrument  described in Section 2.2 of
         this  Agreement,   as  originally  executed  or  as  may  be  hereafter
         supplemented or amended from time to time in writing.

                  Default:  Any event  which,  if it were to  continue  uncured,
         would,  with  notice or lapse of time or both,  constitute  an Event of
         Default (as such term is defined in Section 7.1 of this Agreement).

                  Default Rate: The default interest rate specified in the Note.

                  Environmental Indemnity Agreement: The Environmental Indemnity
         Agreement  described  in Section  2.2 of this  Agreement,  executed  by
         Borrower and Indemnitor,  as originally executed or as may be hereafter
         supplemented or amended from time to time in writing.

                  ERISA:  Employee  Retirement  Income  Security Act of 1974, as
         amended, and the regulations promulgated thereunder from time to time.

                  Governmental Approvals:  The meaning set forth in Section 4.11
         of this Agreement.

                  Governmental   Authority:   Any  federal,   state,  county  or
         municipal   government,   or   political   subdivision   thereof,   any
         governmental or quasi-governmental  agency,  authority,  board, bureau,
         commission, department,  instrumentality, or public body, or any court,
         administrative tribunal, or public utility.

                  Improvements:  The  meaning  set  forth in  Recital  A of this
         Agreement.

                                       2
<PAGE>

                  Indemnification   Agreement:  The  indemnification   agreement
         described in Section 2.2 of this Agreement,  executed by Indemnitor, as
         originally executed or as may be hereafter supplemented or amended from
         time to time in writing.

                  Include or including:  Including but not limited to.

                  Indemnitor:  Commercial Assets, Inc.

                  Internal  Revenue Code: The Internal  Revenue Code of 1986, as
         amended, and the regulations promulgated thereunder from time to time.

                  Knowledge:  When used to modify a representation  or warranty,
         actual  knowledge or such  knowledge  as a reasonable  person under the
         circumstances should have after diligent inquiry and investigation.

                  Land:  The land legally described in Exhibit A hereto.

                  Laws:  Collectively,   all  federal,  state  and  local  laws,
         statutes, codes, ordinances,  orders, rules and regulations,  including
         judicial   opinions  or   precedential   authority  in  the  applicable
         jurisdiction,  as any of the  same may  from  time to time be  amended,
         modified or supplemented.

                  Loan Documents:  This Agreement,  the Environmental Indemnity,
         the Indemnification  Agreement,  the Deed of Trust, the Note, the other
         documents and instruments listed in Section 2.2 of this Agreement,  and
         all other documents and  instruments  given to Lender from time to time
         in connection with or to secure the Loan, as originally  executed or as
         any of the same may be hereafter  supplemented  or amended from time to
         time, in writing.

                  Loan Maturity:  Maturity Date (as defined in the Note).

                  Loan Opening Date: The date of the initial disbursement of the
         Loan.

                  Mortgage: The mortgage,  deed of trust, security deed, deed to
         secure  debt or similar  instrument  described  in Section  2.2 of this
         Agreement,  as originally executed or as may be hereafter  supplemented
         or amended from time to time in writing.

                  Note:  The  mortgage  note  described  in Section  2.2 of this
         Agreement,  as originally executed or as may be hereafter  supplemented
         or amended from time to time in writing.

                                       3
<PAGE>

                  Permitted Exceptions: Those matters listed in Exhibit B hereto
         to which the  interest of Borrower in the Real  Property may be subject
         and any such other title exceptions, if any, as Lender, or its counsel,
         may approve in advance in writing.

                  Project:  The Land together with the  Improvements and any and
         all other  buildings,  structures  and  improvements  located  or to be
         located thereon and all rights,  privileges,  easements,  hereditaments
         and  appurtenances,   thereunto  relating  or  appertaining,  including
         parking  for  at  least  624  vehicles,  but in any  event  parking  in
         compliance with any applicable zoning ordinance and tenant leases,  and
         all personal  property,  fixtures and equipment required or used (or to
         be used) for the operation thereof.

                  Real Property:  That portion of the Project  constituting real
         property.

                  Title Insurer:  Transnation Title Insurance  Company,  or such
         other title insurance company licensed in the State of Arizona,  as may
         be approved by Lender in connection with the Loan.

Defined  terms  may be used in the  singular  or the  plural.  When  used in the
singular  preceded by "a", "an", or "any",  such term shall be taken to indicate
one or more members of the relevant  class.  When used in the plural,  such term
shall be taken to indicate all members of the relevant class.

         2. TERMS OF LOAN AND DOCUMENTS.

         2.1  Agreement  to  Borrow  and  Lend.  Subject  to all  of the  terms,
provisions and conditions set forth in this Agreement, Lender agrees to make and
Borrower  agrees to accept the Loan described in the Recitals of this Agreement.
Borrower  agrees  to pay all  indebtedness  evidenced  and  secured  by the Loan
Documents in accordance with the terms thereof.

         2.2 Loan  Documents.  In  consideration  of  Lender's  entry  into this
Agreement and Lender's agreement to make the Loan, Borrower agrees that it will,
in  sufficient  time for  review by  Lender  and its  counsel  prior to the Loan
Opening  Date,  execute  and deliver or cause to be executed  and  delivered  to
Lender the following documents and instruments in form and substance  acceptable
to Lender:

                  (a) A  mortgage  note from  Borrower  payable  to the order of
                  Lender in the  original  principal  amount of Six  Million Two
                  Hundred    Seventy    Thousand    and    No/100ths     Dollars
                  ($6,270,000.00).

                  (b) A first  mortgage deed of trust,  on Borrower's fee simple
                  estate in the Project  securing the Note,  subject only to the
                  Permitted Exceptions;

                                       4
<PAGE>

                  (c) An assignment to Lender of all rents,  income,  issues and
                  profits of, and all leases,  licenses,  concessions  and other
                  similar  agreements  relating to or connected with the Project
                  which shall be a present first priority absolute assignment of
                  all  present  and  future  leases  of all or any  part  of the
                  Project,  all guarantees  thereof and all rents and other sums
                  payable thereunder;

                  (d) A security  agreement  granting Lender a security interest
                  in all personal  property,  tangible and intangible,  owned or
                  hereafter  acquired by Borrower  and  relating to the Project,
                  including  bank  accounts,  accounts  receivable,  all escrow,
                  impound or reserve  accounts  required in the Loan  Documents,
                  and other intangible property, which agreement may be combined
                  with the Mortgage;

                  (e)  Uniform   Commercial   Code  financing   statements,   in
                  duplicate,  executed by Borrower as debtor with respect to all
                  of the personal property;

                  (f) An indemnity  agreement  with  respect to certain  matters
                  including    environmental   covenants   (the   "Environmental
                  Indemnity");

                  (g) An indemnity  agreement  with  respect to certain  matters
                  excluded  from  the   non-recourse   provisions  of  the  Loan
                  Documents, executed by Indemnitor;

                  (h) A borrower's  affidavit  containing certain warranties and
                  representations by Borrower;

                  (i)  A  certificate  regarding  personal  property  containing
                  certain  warranties and  representations by Borrower regarding
                  the personal property included in the Project;

                  (j)     Any     other     documents     required     by    the
                  Application/Commitment; and

                  (k) Such other papers and documents as may be required by this
                  Agreement or as Lender may reasonably require.

         2.3 Terms of the Loan.  The Loan will bear  interest for the period and
at the rate or rates set forth in the Note,  and be payable in  accordance  with
the terms of the Note.  The unpaid  principal  balance,  all  accrued and unpaid
interest  and all  other  sums due and  payable  under  the  Note or other  Loan
Documents, if not sooner paid, shall be paid in full at Loan Maturity.

         2.4  Prepayments.  Borrower shall have no right to make  prepayments of
the Loan in whole or in part except in accordance with the terms of the Note.

         2.5 Conditions to Disbursement.  Borrower agrees to perform and satisfy
all  conditions  precedent  to the  disbursement  of the Loan  set  forth in the
Application/Commitment,  including  those set forth in Sections 2.4 (Third Party
Reports) and 3 (The Closing) thereof.

                                       5
<PAGE>

         2.6  Sources  and Uses.  Borrower  shall use the  proceeds  of the Loan
solely for the  purposes  set forth in Exhibit C hereto.  This  sources and uses
statement must be in substantial  accordance with the sources and uses statement
attached to the Application/Commitment.

         3. BORROWER'S  COVENANTS.  Borrower  further  covenants and agrees with
Lender as follows:

         3.1  Escrow  Deposits.  (a)  Unless  specifically  waived by a separate
written  agreement,  Borrower  shall deposit  monthly with Lender a sum equal to
one-twelfth (1/12th) of the amount estimated by Lender to be required to pay, at
least  thirty  (30) days  prior to their  respective  due dates,  annual  taxes,
assessments,  ground rent and  insurance  premiums  for the Project (the "Escrow
Account").  Lender  shall not pay interest on or  segregate  the Escrow  Account
unless  required  to do so under  applicable  law.  If  Lender  is  required  to
segregate the Escrow  Account,  Borrower shall execute such documents as Lender,
in its sole discretion,  deems necessary to perfect its security interest in the
Escrow Account. On the Loan Opening Date, Borrower shall make an initial deposit
with  Lender of a sum equal to  one-twelfth  (1/12th)  of the  estimated  annual
property  taxes and  assessments,  a sum equal to  one-twelfth  (1/12th)  of the
annual ground rent, if applicable,  and a sum equal to  one-twelfth  (1/12th) of
the  estimated  annual  insurance  premiums,  multiplied by the number of months
elapsed in the  respective  billing  periods.  For example,  if annual taxes and
assessments  are paid every six (6) months (in June and  December)  and the Loan
Opening  Date occurs in March,  the initial tax impound  would be  four-twelfths
(4/12ths) of the estimated annual property taxes and assessments; and

                  (b)  The  Escrow  Account  is  hereby  pledged  as  additional
security  for the  Loan  and  shall be held to be  irrevocably  applied  for the
purposes for which made  hereunder  and shall not be subject to the direction or
control of Borrower;  provided,  however, that neither Lender nor any depository
holding  such funds  shall be liable for any  failure to apply to the payment of
taxes,  assessments,  ground rent or insurance  premiums any amount so deposited
unless (i) Borrower shall have requested Lender or said depository in writing to
make  application  of  such  funds  to  the  payment  of the  particular  taxes,
assessments,  ground rent or insurance  premiums as the case may be, accompanied
by the bills  therefor,  (ii) there  shall  exist no Default or Event of Default
hereunder or under any of the Loan Documents,  (iii) there are sufficient  funds
in the Escrow Account to pay the particular taxes,  assessments,  ground rent or
insurance premiums and (iv) following payment of such taxes, assessments, ground
rent or  insurance  premiums,  the Escrow  Account  will be "in  balance" in the
reasonable opinion of Lender.

         3.2  Payment  of  Taxes.  Borrower  shall  pay all real  estate  taxes,
assessments  and charges of every kind upon the  Project  before the same become
delinquent;  provided,  however,  that Borrower  shall have the right to pay any
such tax,  assessment or charge under  protest or to otherwise  contest any such
tax,  assessment  or  charge  but only if (i) such  contest  has the  effect  of
preventing  the  collection  of such tax,  assessment or charge so contested and
also preventing the sale or forfeiture of the Project or any part thereof or any


                                       6
<PAGE>

interest therein, (ii) Borrower has notified Lender in writing in advance of its
intent to  contest  such tax,  assessment  or  charge,  and (iii)  Borrower  has
deposited  security  in form and  amount  satisfactory  to  Lender,  in its sole
judgment,  and increases the amount of such security so deposited promptly after
Lender's request  therefor.  If Borrower shall fail to commence such contest or,
having commenced such contest,  and having  deposited such security  required by
Lender for its full amount,  shall  thereafter fail to prosecute such contest in
good  faith or with due  diligence,  or,  upon  adverse  conclusion  of any such
contest,  shall fail to pay the tax,  assessment or charge so contested,  Lender
may at its election  (but shall not be required  to), pay and discharge any such
tax, assessment or charge, and any interest or penalty thereon,  and any amounts
so expended by Lender shall be deemed to  constitute  disbursements  of the Loan
proceeds  hereunder (even if the total amount of disbursements  would exceed the
face amount of the Note),  and shall bear interest from the date expended at the
Default Rate and be payable with such interest upon demand. Lender in making any
payment hereby authorized  relating to any tax,  assessment or charge, may do so
according  to any bill,  statement  or estimate  procured  from the  appropriate
public  office  without  inquiry  into the  accuracy of such bill,  statement or
estimate or into the validity of any tax, assessment,  charge, sale, forfeiture,
tax lien or title or claim thereof.

         3.3  Maintenance  of Insurance.  (a) Insurance  Coverage  Requirements:
Borrower shall maintain the following  insurance  coverages,  all in forms, with
companies and in amounts satisfactory to Lender:

                  (i) All risk/open perils special form property  insurance must
         be in force with limits of 100%  replacement  cost.  Borrower agrees to
         furnish upon Lender's  request  evidence of replacement  cost,  without
         cost to  Lender,  such  as is  regularly  and  ordinarily  obtained  by
         insurance   companies  to  determine  such   replacement   cost.  If  a
         coinsurance  clause is in  effect,  an  agreed  amount  endorsement  is
         required.  Blanket  policies must include limits by property  location.
         The coverage  shall insure the Real Property and all tangible  personal
         property.

                  (ii) Broad form  boiler and  machinery  coverage,  including a
         form of business  income,  must be in force if any such item is located
         on or about the Real Property.

                  (iii) If available,  flood  insurance  must be in force if the
         Real  Property is located in a special  flood hazard area  according to
         the most  current  flood  insurance  rate  map  issued  by the  Federal
         Emergency  Management  Agency.  The  coverage  shall  include  the Real
         Property and the tangible personal property.

                  (iv) A form of business  income or rent loss  coverage must be
         in force in the amount of one year's  business  income or rental income
         from the Property.  Blanket  policies  must include  limits by property
         location.

                  (v) Comprehensive/general  liability coverage must be in force
         with a $3,000,000  combined  single limit per occurrence with a minimum
         aggregate limit of $5,000,000.  Umbrella/excess liability insurance may


                                       7
<PAGE>

         be used to satisfy this requirement.  Liquor liability coverage must be
         in force if alcoholic beverages are or will be sold, served or given on
         the Real Property, either in the name of Borrower or in the name of the
         tenant which sells, serves or gives such alcoholic beverages.

                  (vi) Such  additional  coverages  appropriate  to the property
         type and site location as Lender may require.  Additional coverages may
         include  earthquake,  mine  subsidence,  sinkhole,  personal  property,
         supplemental liability, or coverages of other property-specific risks.

         (b)   Insurance Procedures:

                  (i) How Lender Should Be Named.  On all property  policies and
         coverages  (including  coverage  against  loss of  business  or  rental
         income),  Lender must be named as "First  Mortgagee"  and "Lenders Loss
         Payee" under a standard mortgage clause. On all liability  policies and
         coverages,  including any liquor liability  coverage  maintained by any
         tenant,  Lender must be named as an "Additional Insured." Lender should
         be referred to verbatim as follows:  Jackson  National  Life  Insurance
         Company and its successors,  assigns and affiliates,  as their interest
         may appear;  c/o PPM Finance,  Inc., 225 West Wacker Drive, Suite 1200,
         Chicago, Illinois 60606, or its Mortgage Correspondent.

                  (ii) Rating.  The insurance carrier must be rated A, Class VII
         or better by Best's Rating  Service,  without regard to its parent's or
         any reinsurer's rating.

                  (iii) Deductible.  The maximum deductible on all coverages and
         policies is $25,000.

                  (iv) Notices,  Changes and Renewals. All policies must require
         the  insurance  carrier to give  Lender a minimum  of thirty  (30) days
         notice in the event of modification,  cancellation or non-renewal.  Any
         vacancy,  change of title,  tenant  occupancy or use,  physical damage,
         additional  improvements  or  other  factors  affecting  any  insurance
         contract must be reported to Lender immediately.  Borrower must provide
         Lender with a paid insurance  agent's receipt for all current coverages
         unless  such bills are paid by Lender  from  proceeds on deposit in the
         Escrow  Account  established  pursuant  to Section  3.1. An original or
         certified  copy of each  policy  is  required  on or  prior to the Loan
         Opening Date and upon  renewal.  If no such copy is  available,  Lender
         will accept a binder for a period not to exceed 90 days.  All  binders,
         certificates of insurance, and original or certified copies of policies
         must name Borrower as a named  insured,  or as an  additional  insured,
         must include the complete and accurate  property  address and must bear
         the original signature of the issuing insurance agent.

                  (v) No Other  Insurance.  Borrower shall not take out separate
         insurance  concurrent in form or contributing in the event of loss with
         that  required to be  maintained  hereunder  unless  Lender is included


                                       8
<PAGE>

         thereon under a standard,  non-contributory Lender clause acceptable to
         Lender.  Borrower  shall  immediately  notify Lender  whenever any such
         separate  insurance is taken out and shall  promptly  deliver to Lender
         the original policy or policies of such insurance.

                  (c) Lender's Right to Obtain Insurance:  Notwithstanding  this
Section 3.3, in the Event of a Default  under this  Agreement or a Default under
any of the other  Loan  Documents,  Lender  shall  have the  right  (but not the
obligation) to place and maintain insurance required to be placed and maintained
by Borrower  hereunder,  and use funds on deposit in the Escrow  Account for the
payment of insurance to pay for same. Any additional  amounts expended  therefor
shall  constitute  additional  disbursements of Loan proceeds (even if the total
amount of  disbursements  would  exceed the face amount of the Note),  and shall
bear interest from the date expended at the Default Rate and be payable together
with such interest upon demand.

         3.4 Mechanics' Liens and Contest  Thereof.  Borrower will not suffer or
permit any mechanics' lien claims to be filed or otherwise  asserted against the
Project  and will  promptly  discharge  the same if any  claims  for lien or any
proceedings  for the  enforcement  thereof  are  filed or  commenced;  provided,
however,  that  Borrower  shall have the right to contest in good faith and with
due  diligence  the  validity of any such lien or claim upon  furnishing  to the
Title  Insurer such  security or indemnity as it may require to induce the Title
Insurer to insure against all such claims,  liens or  proceedings;  and provided
further  that Lender will not be required to make any further  disbursements  of
the Loan  proceeds  unless (a) any  mechanics'  lien  claims  shown by any title
insurance commitments or interim binders or certifications have been released or
insured  against by the Title Insurer or (b) Borrower shall have provided Lender
with such other  security  with  respect to such claim as may be  acceptable  to
Lender, in its sole discretion.

         3.5  Settlement  of  Mechanics'  Lien  Claims.  If Borrower  shall fail
promptly to discharge any mechanics'  lien claim filed or otherwise  asserted or
to contest any such claims and give security or indemnity in the manner provided
in Section 3.4 hereof,  or,  having  commenced  to contest the same,  and having
given such  security or  indemnity,  shall  thereafter  fail to  prosecute  such
contest in good faith or with due diligence,  or fail to maintain such indemnity
or  security so required  by the Title  Insurer  for its full  amount,  or, upon
adverse  conclusion  of any such  contest,  shall fail to cause any  judgment or
decree to be satisfied and lien to be promptly  released,  then, and in any such
event,  Lender may, at its  election,  but shall not be required to, (i) procure
the release and discharge of any such claim and any judgment or decree  thereon,
without inquiring into or investigating  the amount,  validity or enforceability
of such lien or claim and (ii) effect any  settlement or compromise of the same,
or may furnish such security or indemnity to the Title Insurer,  and any amounts
expended by Lender in doing so, including premiums paid or security furnished in
connection  with the issuance of any surety  company  bonds,  shall be deemed to
constitute  disbursements  of the Loan  proceeds  hereunder  (even if the  total
amount of  disbursements  would  exceed the face amount of the Note),  and shall
bear interest from the date expended at the Default Rate and be payable together
with such interest upon demand.

                                       9
<PAGE>

         3.6 Maintenance, Repair and Restoration of Improvements. Borrower shall
(i)  promptly  repair,  restore or  rebuild  any  Improvements  which may become
damaged or be destroyed;  and (ii) keep the  Improvements  in good condition and
repair, without waste.

         3.7 Leases and Lease  Reports.  (i)  Except in the  ordinary  course of
business and in the exercise of sound business judgment,  and at market rents, a
schedule  of which has been  approved  by  Lender,  and in  accordance  with the
standard  form of lease  approved  by  Lender,  Borrower  shall not enter  into,
modify,  amend,  waive any material provision of, terminate or cancel any leases
of space in the Project  without the prior written  consent of Lender,  and (ii)
annually,  upon request or upon an Event of Default,  Borrower  shall deliver to
Lender a report  showing  the  status  of the  leasing  of space in the  Project
certified by Borrower.  Such report shall include  information  on the amount of
space  covered by any  letters of intent,  leases out for  execution,  and fully
executed  leases;  the rental  under  each lease  agreement  or  proposed  lease
agreement;  the term of each lease  agreement;  and a summary of any terms which
vary from the  standard  form of lease  previously  approved by Lender.  Any new
lease, modification, amendment, waiver of any material provision, termination or
cancellation  of any lease of space in the  Project  without  the prior  written
consent of Lender shall be deemed by Lender, in its sole discretion, as an Event
of  Default.  Notwithstanding  the  foregoing,  Borrower  shall  have the right,
without the prior written consent of Lender,  to enter into a lease of a portion
of the Project with a person or party not affiliated with Borrower provided that
the lease is written  with only minor  modifications  or  clarifications  of the
lease form which has been approved by Lender.

         3.8  Compliance  With Laws.  Borrower  shall  promptly  comply with all
applicable Laws of any Governmental  Authority having jurisdiction over Borrower
or the Project,  and shall take all actions  necessary to bring the Project into
compliance with all applicable Laws,  including without  limitation all Building
Laws (whether now existing or hereafter enacted).

         3.9 Alterations.  Without the prior written consent of Lender, Borrower
shall not make any material alterations to the Project (other than completion of
tenant work required in accordance  with leases entered into in accordance  with
the terms of this Agreement).

         3.10  Personal  Property.  (i)  All of  Borrower's  personal  property,
fixtures, furnishings,  furniture,  attachments and equipment located on or used
in connection with the Project, shall always be located at the Project and shall
also be kept free and clear of all chattel mortgages, conditional vendor's liens
and all other liens,  encumbrances and security  interests of any kind whatever,
(ii) Borrower will be the absolute  owner of said personal  property,  fixtures,
furnishings,  furniture,  attachments  and equipment,  and (iii) Borrower shall,
from time to time,  furnish Lender with evidence of such ownership  satisfactory
to Lender, including searches of applicable public records.

         3.11  Prohibition  Against Cash  Distributions  and Application of Cash
Flow.  Borrower  shall first apply all cash flow from the Project to pay Project
expenses,  including  amounts due to Lender pursuant to the Loan  Documents.  No


                                       10
<PAGE>

cash flow from the Project shall be  distributed  to any  partners,  principals,
members  or   shareholders  of  Borrower  or  applied  to  the  payment  of  any
obligations, debts or expenses not related to the Project if an Event of Default
has  occurred  or if there is a  reasonable  likelihood  that such money will be
necessary  for the  operation  of the  Project or the payment of  principal  and
interest due in connection  with the Loan within ninety (90) days  following any
contemplated cash flow distribution.

         3.12 Inspection by Lender.  Borrower will cooperate (and will cause the
managing  agent to cooperate)  with Lender in arranging for  inspections  of the
Project from time to time by Lender and its agents and representatives.

         3.13  Furnishing  Information.  Borrower  shall  deliver or cause to be
delivered to Lender annual and (if required) quarterly financial  statements for
Borrower and annual financial statements for Indemnitor as soon as available and
in all events no later  than one  hundred  twenty  (120) days after the close of
each  fiscal  year for  annual  statements  and,  if Lender  required  quarterly
statements  thirty (30) days after the close of each quarter.  The annual and if
(required)  quarterly  statements  shall be  certified as true and correct by an
authorized financial officer of Borrower or Indemnitor, as the case may be. If a
Default has occurred or Lender  reasonably  believes  that  previously  provided
financial  statements are inaccurate,  the annual statements shall be audited by
certified public accountants acceptable to Lender. Borrower shall also furnish a
current operating  statement for the Project (including a rent roll if there are
any leases of the  Project or any part  thereof),  at the time it  delivers  its
financial  statements.  Quarterly  statements  will not initially be required by
Lender.
Additionally, Borrower and Indemnitor will:

                  (i) promptly  supply Lender with such  information  concerning
                  their  respective   affairs  and  property   relating  to  the
                  development  and  operation  of  the  Project  as  Lender  may
                  hereafter request from time to time;

                  (ii) at any time during  regular  business hours permit Lender
                  or any of its agents or  representatives to have access to and
                  examine all of its books and records regarding the development
                  and operation of the Project;

                  (iii) permit  Lender to copy and make  abstracts  from any and
                  all of such books and records;

                  (iv) immediately notify Lender if Borrower receives any actual
                  notice,  action or lien notice or otherwise becomes aware that
                  the Project  violates  or is alleged to violate  any  Building
                  Law, or of a condition or situation on the Property which will
                  constitute  violation  of a Building Law (whether now existing
                  or hereafter  enacted).  The notice to Lender  shall  describe
                  with   particularity   the  Building  Law  violation  and  the
                  Borrower's plan to promptly correct the violation.

                                       11
<PAGE>

         3.14 Documents of Further Assurance. Borrower shall, from time to time,
upon Lender's request,  execute,  deliver,  record and furnish such documents as
Lender may  reasonably  deem  necessary or desirable to (i) perfect and maintain
perfected  as valid  liens upon the  Project,  the liens  granted by Borrower to
Lender under the  Mortgage and the  collateral  assignments  and other  security
interests under the other Loan Documents as contemplated by this Agreement, (ii)
correct any errors of a  typographical  nature or  inconsistencies  which may be
contained  in any  of  the  Loan  Documents,  and  (iii)  consummate  fully  the
transaction contemplated under this Agreement.

         3.15 Furnishing  Reports.  Borrower shall provide Lender promptly after
receipt  with  copies  of all  inspections,  reports,  test  results  and  other
information  received by Borrower from time to time from its employees,  agents,
representatives,  architects  and  engineers,  which  in any way  relate  to the
Project, or any part thereof.

         3.16  Operation  of Project and  Zoning.  As long as any portion of the
Loan remains outstanding,  the Project shall be operated in a first class manner
as a manufactured housing community. Borrower shall fully and faithfully perform
all of its  covenants,  agreements and  obligations  under each of the leases of
space in the  Project.  Borrower  shall not  initiate or  acquiesce  in a zoning
variation or reclassification without Lender's consent.

         3.17  Management  Agents' and Brokers'  Contracts.  Borrower  shall not
enter into, modify,  amend, waive any material provision of, terminate or cancel
any management  contracts for the Project without the prior written  approval of
Lender.  If, in the  ordinary  course of  business,  Borrower  shall enter into,
modify,  amend,  waive any  provision  of,  terminate or cancel any contracts or
agreements  (other than Management  contracts) with agents or brokers,  Borrower
shall notify Lender within ten (10) days after such action.

         3.18 Furnishing Notices. Borrower shall deliver to Lender copies of all
material   notices   received   or  given  by   Borrower   (or  its   agents  or
representatives) in connection with the Project.

         3.19 Indemnification. Borrower shall indemnify, defend and hold Lender,
and its  officers,  directors,  employees,  shareholders,  advisers,  and agents
(collectively,  "Indemnified  Parties")  harmless  from and  against all claims,
injury,  damage, loss, costs (including  reasonable attorney fees and costs) and
liability of any and every kind incurred by Indemnified Parties by reason of (i)
the operation or maintenance of the Project or any  construction at the Project;
(ii) the payment of any brokerage  commissions  or fees of any kind with respect
to the  Application/Commitment or the Loan, and for any reasonable legal fees or
expenses  incurred by Lender in connection with any claims for such  commissions
or fees;  (iii)  any  other  action  or  inaction  by,  or  matter  which is the
responsibility  of, Borrower  (other than the payments due under the Note);  and
(iv) the breach of any material representation or warranty or failure to fulfill
any of Borrower's  obligations  under this  Agreement or any other Loan Document
(other than the  payments due under the Note).  The  foregoing  indemnity  shall
include the cost of all  alterations,  repairs and  replacements  to the Project


                                       12
<PAGE>

(including without limitation architectural,  engineering,  legal and accounting
costs),  all  fines,  fees and  penalties,  and all  legal  and  other  expenses
(including  reasonable  attorney fees),  incurred in connection with the Project
being in violation of Building  Laws and for the cost of  collection of the sums
due under  this  indemnity,  whether or not  Borrower  is in  possession  of the
Project. If Lender shall become the owner of or acquire an interest in or rights
to the Project by  foreclosure or deed in lieu of foreclosure of the Mortgage or
by other means,  the  foregoing  indemnification  obligation  shall survive such
foreclosure or deed in lieu of foreclosure or other  acquisition of the Project,
unless  Lender's own negligent acts or omissions  cause what would  otherwise be
considered an indemnification obligation by Borrower and/or Indemnitor.

         3.20  Organization  Documents.  Without  the prior  written  consent of
Lender, Borrower shall not permit or suffer any amendment or modification of its
member control agreement or operating agreement,  and shall not permit or suffer
the admission of any new member, except as permitted pursuant to Section 6.3.

         3.21  Publicity.  During  the term of the  Loan,  Lender  may  issue or
publish releases or announcements  stating that the financing for the Project is
being provided by Lender to Borrower, and Borrower hereby consents thereto.

         3.22  Lender's  Attorney Fees and  Expenses.  If at any time  hereafter
prior to repayment  of the Loan in full,  Lender  employs  counsel for advice or
other  representation  (whether  or not any suit has been or shall be filed  and
whether or not other legal  proceedings have been or shall be instituted and, if
such suit is filed or legal proceedings instituted,  through all administrative,
trial,  and appellate  levels) with respect to the Loan, the Project or any part
thereof, this Agreement or any of the Loan Documents,  including any proposed or
actual  restructuring  of the Loan, or to protect,  collect,  lease,  sell, take
possession  of, or liquidate  any of the  Project,  or to attempt to enforce any
security  interest  or lien on any of the  Project,  or to enforce any rights of
Lender or any of Borrower's  obligations hereunder or those of any other person,
firm or corporation which may be obligated to Lender by virtue of this Agreement
or any other agreement, instrument or document heretofore or hereafter delivered
to Lender by or for the  benefit of  Borrower,  or to analyze and respond to any
request for consent or approval made by Borrower,  then, in any such event,  all
of the reasonable attorney fees and expenses arising from such services, and all
expenses,  costs and charges relating thereto, shall bear interest from the date
expended  at the Default  Rate and shall be paid by  Borrower on demand,  and if
Borrower fails to pay such fees,  costs and expenses  payment  thereof by Lender
shall be deemed to constitute  disbursement of the Loan proceeds hereunder (even
if the total amount of  disbursements  would exceed the face amount of the Note)
and shall constitute additional  indebtedness of Borrower to Lender,  payable on
demand and secured by the Mortgage and other Loan Documents.

         3.23 Loan  Expenses.  Borrower  agrees to pay all expenses of the Loan,
including all amounts payable  pursuant to Section 3.25 of this  Agreement,  and
also including all recording charges, title insurance charges, costs of surveys,


                                       13
<PAGE>

costs for certified copies of instruments,  escrow charges,  fees,  expenses and
charges of architectural/engineering consultants of Lender, fees and expenses of
Lender's attorneys,  and all costs and expenses incurred by Lender in connection
with the  determination  of  whether  Borrower  has  performed  the  obligations
undertaken by Borrower  under this  Agreement or has  satisfied  any  conditions
precedent to the obligations of Lender under this Agreement.  All such expenses,
charges, costs and fees shall be the Borrower's obligation regardless of whether
the Loan is disbursed in whole or in part unless such failure to disburse is due
to Lender's  wrongful  failure to disburse  hereunder.  Any and all  advances or
payments made by Lender under this  Agreement  from time to time, or for fees of
architectural  and engineering  consultants  and attorney fees and expenses,  if
any,  and all other Loan  expenses  shall,  as and when  advanced or incurred by
Lender,  constitute additional indebtedness evidenced by the Note and secured by
the  Mortgage  and the other Loan  Documents to the same extent and effect as if
the terms and provisions of this  Agreement  were set forth therein,  whether or
not the aggregate of such indebtedness shall exceed the aggregate face amount of
the Note.

         3.24 Loan Fees.  Borrower  agrees to pay the loan fees ("Loan Fees") as
are set forth in the Application/Commitment, subject to the terms and conditions
set forth  therein.  Borrower  shall pay all Loan Fees at the times set forth in
the  Application/Commitment and shall pay all expenses incurred by Lender at the
Loan Opening Date and on demand at such subsequent times as Lender may determine
including  administrative  fees and expenses in connection with any modification
of any of the terms of the Loan. Lender may require the payment of such fees and
expenses as a condition to the disbursement of the Loan.

         3.25  Additional  Debt. The Lender will consent to a second mortgage on
the Project securing a fixed-rate loan from a lender if the following conditions
are met.

                  (A)      Net operating income from the Project,  as determined
                           by the Lender at the time of the request, is at least
                           1.25  times  total  debt  service on the Loan and the
                           secondary financing;

                  (B)      Under the note secured by the second mortgage,  level
                           monthly  payments  fully  amortize  principal  on  or
                           before the maturity of that note;

                  (C)      Combined principal balance under the notes evidencing
                           both  loans  does not exceed the lesser of: i) 75% of
                           the  value  of  the   Project  at  such   times,   as
                           established  by the Lender,  based on its review of a
                           then current MAI appraisal  performed by an appraiser
                           approved by the Lender, and ii) $8,662,500;

                  (D)      The  interest  rate on the loan secured by the second
                           mortgage reasonably reflects market rates for similar
                           loans; and

                                       14
<PAGE>

                  (E)      The   documentation   of  the  second   mortgage   is
                           satisfactory  to  Lender.   A  formal   subordination
                           agreement  satisfactory  to the  Lender  in form  and
                           substance will be required.  Lender will not agree to
                           permit the second mortgagee to assume the Loan in the
                           event of foreclosure of the second mortgage.

         4.  REPRESENTATIONS  AND  WARRANTIES.  To induce Lender to execute this
Agreement  and perform the  obligations  of Lender  hereunder,  Borrower  hereby
represents and warrants to Lender as follows:

         4.1 Title. On the Loan Opening Date and thereafter,  Borrower will have
good and marketable  fee simple title to the Real Property,  subject only to the
Permitted Exceptions.

         4.2 No Litigation.  Except for claims fully covered by insurance, where
the  insurance  company is  defending  such claims and such defense is not being
provided  under a reservation  of rights,  and except as disclosed in writing to
Lender prior to the date hereof,  there is no pending  litigation or unsatisfied
judgment  entered of record  against  Borrower or the Project.  No litigation or
proceedings are pending, or to Borrower's knowledge are threatened,  against any
Affiliated  Party (i) which might affect the validity or priority of the lien of
the Mortgage,  (ii) which might affect the ability of Borrower or any Indemnitor
to perform their respective  obligations  pursuant to and as contemplated by the
terms and  provisions of this Agreement and the other Loan  Documents,  or (iii)
which could  materially  affect the  operations  or  financial  condition of the
Project, Borrower, or any Affiliated Party.

         4.3 Due Authorization. The execution and delivery of the Loan Documents
and all other  documents  executed or  delivered by or on behalf of Borrower and
pertaining  to the Loan have been duly  authorized  or approved by Borrower and,
when  executed  and  delivered  by Borrower  or when  caused to be executed  and
delivered on behalf of Borrower,  will  constitute the legal,  valid and binding
obligations  of the  obligor  thereon,  enforceable  in  accordance  with  their
respective terms except as limited by bankruptcy,  insolvency,  or other laws of
general  application  relating to the enforcement of creditor's  rights, and the
payment or performance thereof will be subject to no offsets, claims or defenses
of any kind or nature whatsoever.

         4.4  Breach  of  Laws  or  Agreements.  The  execution,   delivery  and
performance of this Agreement and the other Loan Documents have not  constituted
(and will not, upon the giving of notice or lapse of time or both, constitute) a
breach or default under any other  agreement to which Borrower or any Indemnitor
is a party or may be bound or  affected,  or a  violation  of any Law  which may
affect the Project,  any part thereof, any interest therein, or the use thereof,
or Borrower or any Indemnitor.

         4.5 Leases. Borrower and its agents have not entered into any leases or
other  arrangements  for occupancy of space within the Project other than leases
shown on the most recent  rent roll  furnished  to Lender  (the "Rent  Roll") or
entered into in accordance with the  requirements of this Agreement.  All leases

                                       15
<PAGE>



disclosed  on the Rent  Roll are in full  force  and  effect  and to  Borrower's
knowledge,  there are no existing defaults thereunder other than as disclosed in
writing to Lender.

         4.6  Condemnation.  (i) No  condemnation of any portion of the Project,
(ii) no  condemnation  or relocation of any roadways  abutting the Project,  and
(iii) no  denial  of  access  to the  Project  from any  point of  access to the
Project,  has commenced  or, to Borrower's  knowledge,  is  contemplated  by any
Governmental Authority.

         4.7 Condition of Improvements. To the best of Borrower's knowledge, the
foundations and structure of the  Improvements  are  structurally  sound and the
various  mechanical  systems have  adequate  capacities  and are in good working
condition. The Improvements were built in substantial compliance with applicable
plans and specifications  furnished to the Lender's engineering consultant,  and
the  Improvements  are in full  compliance  with all  applicable  Building Laws.
Certificates  of  occupancy  with  respect  to the  Improvements,  and any other
certificates  which may be required to evidence  compliance  with building codes
and  permits  and  approval  for  full  occupancy  of the  Improvements  and all
installations therein have been issued by all appropriate authorities.  Borrower
has no knowledge of required capital  expenditures or deferred maintenance other
than those that would be  normally  expected  for a building  of similar age and
type. No notice of violation of any Building Law has been received.

         4.8 Information  Correct.  All financial statements furnished to Lender
by Borrower or any Affiliated  Party fairly  present the financial  condition of
such  persons or  entities  and were  prepared  in  accordance  with a method of
preparation approved by Lender,  consistently applied, and all other information
previously furnished by Borrower or any Affiliated Party to Lender in connection
with the Loan are true, complete and correct in all respects except as otherwise
disclosed  to  Lender in  writing  and do not fail to state  any  material  fact
necessary  to make the  statements  made not  misleading.  Neither  Borrower nor
Indemnitor  has  misstated  or failed to  disclose to Lender any  material  fact
relating to: (i) the condition, use or operation of the Project, (ii) the status
or any  material  condition  of any tenant or lease at the Project  known to it,
(iii) Borrower,  (iv) any Indemnitor,  or (v) the litigation disclosure provided
by Borrower  and  Indemnitor,  except as disclosed in writing to Lender prior to
the date hereof.

         4.9  Material  Adverse  Change.  No  material  adverse  change  in  the
operations or financial  condition of Borrower or Indemnitor  has occurred since
the  respective  effective  dates  of  their  financial  statements   previously
submitted to Lender,  and no material adverse change in the condition  (physical
or   otherwise)   of  the   Project   has   occurred   since  the  date  of  the
Application/Commitment.

         4.10 Solvency. Neither Borrower, nor, if Borrower is a partnership, any
general  partner of Borrower nor any Indemnitor is (a) currently  insolvent on a
balance sheet basis, or (b) currently  unable to pay its debts as they come due;
and no bankruptcy or receivership  proceedings are contemplated or pending as to
any of them.


                                       16
<PAGE>



         4.11 Zoning. The use of the Project (including  contemplated  accessory
uses) does not violate (i) any Law  (including  subdivision,  zoning,  building,
environmental protection and wetlands protection Laws), or (ii) any restrictions
of record, or any agreement  affecting the Project or any part thereof.  Without
limiting the generality of the foregoing, all consents, licenses and permits and
all other authorizations or approvals (collectively,  "Governmental  Approvals")
relating to the use and operation of the Project have been complied with.

         4.12  Utilities.  The Project has adequate  water,  gas and  electrical
supply, facilities, other required public utilities, fire and police protection,
and means of appropriate access between the Project and public highways.

         4.13 Brokerage Fees. No brokerage fees or commissions are payable by or
to any person in  connection  with this  Agreement  or the Loan to be  disbursed
hereunder other than fees payable to Holliday Fenoglio Fowler,  L.P., which fees
shall be paid by Borrower.

         4.14  Encroachments.  Unless otherwise disclosed by the survey required
by Lender, no building or other  improvement in the Project  encroaches upon any
building line, setback line, side yard line, or any recorded or visible easement
(or other easement of which Borrower has knowledge with respect to the Project).

         4.15 Separate Parcel. The Project is taxed separately without regard to
any other property and for all purposes the Project may be mortgaged,  conveyed,
and otherwise dealt with as an independent parcel.

         4.16  ERISA.  The  assets  of  Borrower  are not "plan  assets"  of any
employee  benefit plan covered by ERISA or Section 4975 of the Internal  Revenue
Code. The  transactions  contemplated  by this Agreement by or with Borrower are
not in violation  of state  statutes  regulating  investments  of and  fiduciary
obligations with respect to "governmental plans", as defined in Section 3(32) of
ERISA.

         4.17 No  Default.  No Default or Event of Default has  occurred  and is
continuing.

         4.18 Trade Name;  Principal  Place of Business.  Borrower uses no trade
name  other  than its  actual  name set forth  herein.  The  principal  place of
business of Borrower is as stated on page 1 hereof.

         4.19 FIRPTA.  Borrower is not a "foreign  person" within the meaning of
Sections 1445 or 7701 of the Internal Revenue Code.

         4.20 RICO. Borrower has not been charged with nor, to its knowledge, is
it under investigation for, possible violations of the Racketeer  Influenced and
Corrupt   Organizations  Act,  the  Continuing   Criminal  Enterprise  Act,  the


                                       17
<PAGE>

Controlled  Substance  Act of 1978,  or similar laws  providing for the possible
forfeiture of any of its respective assets or properties.

         4.21 No  Casualty.  No part of the Project has been  damaged by fire or
other casualty except as disclosed in writing to Lender.

         4.22 Truth of Recitals.  All  statements  set forth in the Recitals are
true and correct.

         5. CASUALTY AND CONDEMNATION.

         5.1 Lender's  Election to Apply Insurance and Condemnation  Proceeds to
Indebtedness.  In the event of any loss or damage to any  portion of the Project
due to fire or other  casualty,  or any taking of any  portion of the Project by
condemnation or under power of eminent domain,  Lender shall have the right, but
not the obligation, to settle insurance claims and condemnation claims or awards
for more than $100,000.00 and if Lender elects not to settle such claim or award
then  Borrower  shall  settle such claim or award and such  settlement  or award
shall be subject to Lender's  prior written  approval.  Borrower  shall have the
right to settle claims or awards for  $100,000.00 or less,  provided that Lender
shall have the right to settle any claim or award that  Borrower has not settled
on or before one hundred  twenty (120) days after the date of such loss or prior
to the date of such taking.  If (i) no Default exists under the this  Agreement,
the Note or the other Loan Documents;  (ii) no more than one payment default has
occurred during the preceding twelve months;  (iii) no non-monetary  default has
occurred that has been noticed and remained  uncured beyond the applicable  cure
period; (iv) the proceeds received by Lender, together with any additional funds
deposited  with Lender by  Borrower,  are  sufficient,  in Lender's  discretion,
either to restore the Project to its condition  before the casualty or to remedy
the condemnation;  (v) the  Loan-to-value  ratio of the Project on completion of
the restoration  will be 65% or less, as determined by an Appraisal  (unless the
amount of proceeds is less than 3% of the original Loan  amount);  (vi) Borrower
complies  with all  conditions  set  forth  in  Section  5.2 of this  Agreement,
Borrower  shall be entitled to use the  insurance  or  condemnation  proceeds to
rebuild the Project or to remedy the effect of the condemnation, as the case may
be. The  Appraisal  required  pursuant to the  foregoing  provision  shall be at
Borrower's  expense and Borrower is required to provide proof of such payment to
Lender and Lender's  Mortgage  Correspondent.  In all other cases,  Lender shall
have the right  (but not the  obligation)  to  collect,  retain and apply to the
indebtedness  of Borrower  under this Agreement and the other Loan Documents all
insurance  and  condemnation   proceeds  (after  deduction  of  all  expense  of
collection and settlement, including attorney and adjusters' fees and expenses),
and if such proceeds are insufficient to pay such amount in full, to declare the
balance  remaining  unpaid  on the  Note  and  Mortgage  to be due  and  payable
forthwith and to avail itself of any of the remedies  afforded thereby as in the
case of any default  beyond  applicable  cure periods  thereunder.  Any proceeds
remaining after application to the indebtedness of Borrower under this Agreement
and the other Loan  Documents  shall be paid by Lender to  Borrower or the party
then entitled thereto.

                                       18
<PAGE>

         5.2 Borrower's  Obligation to Rebuild and Use of Proceeds Therefor.  If
Lender does not elect to or is not entitled to apply fire or casualty  insurance
proceeds to the  indebtedness,  as provided under Section 5.1 of this Agreement,
Lender  shall have the right (but not the  obligation)  to settle,  collect  and
retain such  proceeds,  and after  deduction of all expenses of  collection  and
settlement,  including attorney and adjusters' fees and expenses, to release the
same to Borrower periodically provided that Borrower shall:

                  (a) Expeditiously repair and restore all damage to the portion
         of the Project in question  resulting from such fire or other casualty,
         including completion of the construction if such fire or other casualty
         shall have occurred  prior to  completion,  so that the Project will be
         completed in accordance with the plans and specifications therefor; and

                  (b) If the  proceeds  of fire or casualty  insurance  (and the
         undisbursed  available Loan proceeds for construction) are, in Lender's
         sole judgment,  insufficient  to complete the repair and restoration of
         the  buildings,  structures  and other  improvements  constituting  the
         Project, then Borrower shall promptly deposit with Lender the amount of
         such deficiency.

         Any  request  by  Borrower  for a  disbursement  by  Lender  of fire or
casualty  insurance  proceeds and funds  deposited by Borrower  pursuant to this
Section 5.2 and the  disbursement  thereof shall be conditioned  upon Borrower's
compliance with and  satisfaction  of the same conditions  precedent as would be
applicable in connection with construction  loans made by institutional  lenders
for  projects  similar  to  the  Project,   including   approval  of  plans  and
specifications,  submittal of evidence of completion,  updated title  insurance,
lien waivers, and other customary safeguards.

         6. ASSIGNMENTS.

         6.1  Lender's  Right to Assign.  Lender shall have the right to assign,
transfer,  sell,  negotiate,  pledge or otherwise hypothecate this Agreement and
any of its rights and security hereunder,  including the Note, Mortgage, and any
other Loan Documents. Borrower hereby agrees that all of the rights and remedies
of Lender in  connection  with the  interest  so assigned  shall be  enforceable
against Borrower by such assignee with the same force and effect and to the same
extent  as the  same  would  have  been  enforceable  by  Lender  but  for  such
assignment.   Borrower   agrees  that  Lender  shall  have  the  right  to  sell
participations  in the  Loan or to  include  the Note in a  securitized  pool of
indebtedness without the consent of Borrower.

         6.2  Prohibition of Assignments by Borrower.  Borrower shall not assign
or attempt to assign its rights under this  Agreement.  Borrower will not suffer
or permit any of its  interest  or rights in the Project to be  assigned,  sold,
pledged,  encumbered,  transferred,  hypothecated or otherwise disposed of until
the  provisions of this Agreement have been fully complied with and the Loan and


                                       19
<PAGE>

all other sums  evidenced  by the Note and/or  secured by the Mortgage and other
Loan Documents have been repaid in full.

         6.3 Transfers of Interests in Borrower . For  estate-planning  purposes
only,  Borrower,  or any partner,  member or  shareholder  of Borrower  shall be
permitted to make a sale, conveyance, transfer or other vesting of any direct or
indirect  interest in Borrower  (other  than a general  partnership  interest in
Borrower if Borrower is a partnership) up to an aggregate,  over the term of the
Loan, of twenty-five  (25%) percent of the total interests in Borrower,  without
the prior consent of Lender,  provided that any such sale, conveyance,  transfer
or other vesting does not change the direct or indirect control or management of
Borrower.  Copies of any and all documents evidencing any such sale, conveyance,
transfer or other  vesting must be provided to Lender  within  fifteen (15) days
after the occurrence of said action including,  without limitation,  a statement
detailing the action and a listing of reallocations and percentages of ownership
interest in  Borrower.  Notwithstanding  the  foregoing,  any sale,  conveyance,
transfer or other vesting of any direct or indirect interest in Borrower,  other
than  the  above  said  25%  aggregate   amount,  or  for  purposes  other  than
estate-planning,  or any change of direct or indirect  control or  management of
Borrower or any  encumbrance of or granting of any security  interest in Project
or Borrower, if such event occurs without Lender's written consent (which Lender
may withhold at its sole discretion), shall constitute an event of default under
the Loan Documents.  Borrower shall pay Lender's out-of-pocket expenses incurred
in connection with the review of any sale, conveyance, transfer or other vesting
pursuant to this Section 6.3 and pursuant to Section 6.2 hereof.

         6.4 Successors  and Assigns  Subject to the foregoing  restrictions  on
transfer and assignment  contained in this Section 6, this Agreement shall inure
to the  benefit  of and  shall  be  binding  on the  parties  hereto  and  their
respective successors and assigns.

         6.5 One Time Transfer Right Notwithstanding the foregoing, Lender shall
consent to a one-time transfer of the Project to a purchaser, if the Loan is not
in default and if Lender approves of the proposed buyer's  ownership  structure,
financial strength, creditworthiness and management capabilities. The transferee
and its principals  must assume all of Borrower's  liabilities  and  obligations
under  the  terms  of  the  Loan  Documents   including  those  liabilities  and
obligations  listed in Section  9.18,  clauses (i) through  (xii).  Borrower and
Indemnitor shall not remain liable for any liabilities and obligations described
in the Loan Documents and at Section 9.18, clauses (i) through (xii) of the Loan
first  occurring  after such transfer;  however,  Borrower and Indemnitor  shall
remain liable for any  liabilities  and obligations in the Loan Documents and at
Section 9.18 clauses (i) through (xii) first  occurring  prior to such transfer.
Such a transfer will be  conditioned  on the payment of an assumption fee of one
percent  (1%) of the then  outstanding  principal  balance.  Lender shall not be
obligated to entertain any request from a proposed buyer for the modification of
the Loan Documents.


                                       20
<PAGE>

         7. EVENTS OF DEFAULT.

         7.1 The occurrence of any one or more of the following shall constitute
an "Event of Default," as such term is used herein:

                  (a) If Borrower  fails to pay principal or interest  under the
         Note when due and fails to cure such default within ten (10) days after
         written  notice  thereof  from  Lender  provided;   however,   Lender's
         obligation  to provide  written  notice of  monetary  default  shall be
         limited to not more than two times during any  consecutive  twelve (12)
         month period;

                  (b) If  Borrower  defaults  in the  performance  of any of its
         other  covenants,  agreements  and  obligations  under  this  Agreement
         involving the payment of money;

                  (c) If  Borrower  defaults  in the  performance  of any of its
         non-monetary covenants, agreements and obligations under this Agreement
         and fails to cure such default  within  thirty (30) days after  written
         notice thereof from Lender provided,  however,  that if such default is
         reasonably  susceptible of cure, but cannot be cured within such thirty
         (30) day period,  then so long as Borrower promptly  commences cure and
         thereafter diligently pursues such cure to completion,  the cure period
         shall be  extended  for an  additional  sixty (60) days,  within  which
         Borrower may complete such cure;

                  (d) If at any time or times  hereafter any  representation  or
         warranty  (including the representations and warranties of Borrower set
         forth in any Loan Document), statement, report or certificate furnished
         to Lender in  connection  with the Loan is not true and  correct in any
         material respect;

                  (e) If any  petition  is filed by or against  Borrower  or any
         Affiliated Party under the Federal Bankruptcy Code or any similar state
         or federal Law, whether now or hereafter  existing (and, in the case of
         involuntary  proceedings,  failure  to cause  the  same to be  vacated,
         stayed or set aside within thirty (30) days after filing);

                  (f)  If  any  assignment,   pledge,   encumbrance,   transfer,
         hypothecation or other  disposition is made in violation of Section 6.2
         or Section 6.3 of this Agreement;

                  (g) If  Borrower,  any  general  partner  of  Borrower  or any
         Guarantor or Indemnitor  shall fail to pay any debt owed by it or is in
         default under any agreement  with Lender or any other party (other than
         a failure or default  for which the  maximum  liability  of Borrower or
         such general  partner,  Guarantor or Indemnitor  does not exceed 25% of
         their  respective  assets) and such failure or default  continues after
         any  applicable  grace period  specified in the instrument or agreement
         relating thereto; or

                                       21
<PAGE>

                  (h) If a default  occurs under any of the Loan  Documents  and
         continues  beyond  the  applicable  grace  period,  if  any,  contained
         therein.

         8. REMEDIES.

         8.1 Remedies Conferred Upon Lender. Upon the occurrence of any Event of
Default,  including without  limitation the filing, by Borrower,  of a voluntary
petition  under Chapter 11 of the Bankruptcy  Code,  Lender shall have the right
(but not the  obligation)  to pursue any one or more of the  following  remedies
concurrently or successively,  it being the intent hereof that all such remedies
shall be  cumulative  and that no such remedy  shall be to the  exclusion of any
other:

                  (a)      Declare the Note to be immediately due and payable;

                  (b) Use and  apply  any  monies  deposited  by  Borrower  with
         Lender,  including  amounts in the Escrow  Account,  regardless  of the
         purpose for which the same was  deposited,  to cure any such default or
         to apply on account of any  indebtedness  under this Agreement which is
         due and owing to Lender; and

                  (c)  Exercise  or pursue any other  right or remedy  permitted
         under this  Agreement or any of the Loan Documents or conferred upon or
         available to Lender at law or in equity or otherwise.

         8.2  Non-Waiver  of  Remedies.  No  waiver  of any  breach  or  default
hereunder  shall  constitute  or be  construed  as a  waiver  by  Lender  of any
subsequent  breach or default or of any breach or default of any other provision
of this Agreement.

         8.3  Cash  Collateral  Account.  Upon  the  occurrence  of an  Event of
Default,  Borrower  shall deposit all revenues from the operation of the Project
into an account  held by and  pledged  to Lender  ("Cash  Collateral  Account").
Lender  shall  not pay  interest  on any  amounts  held on  deposit  in the Cash
Collateral  Account,  unless required to do so under  applicable  law.  Borrower
shall execute such documents as Lender, in its sole discretion,  deems necessary
to perfect its interest in the Cash Collateral Account.

         9. GENERAL PROVISIONS

         9.1  Captions.  The  captions  and  headings  of various  Articles  and
Sections of this Agreement and Exhibits  pertaining  hereto are for  convenience
only and are not to be  considered as defining or limiting in any way, the scope
or intent of the provisions hereof.

                                       22
<PAGE>

         9.2 Merger.  This Agreement,  the  Application/Commitment  and the Loan
Documents and instruments  delivered in connection  herewith,  as may be amended
from time to time in writing,  constitute  the entire  agreement  of the parties
with  respect  to  the  Project  and  the  Loan,  and  all  prior   discussions,
negotiations and document drafts are merged herein and therein. If there are any
inconsistencies  between the  Application/Commitment  and this  Agreement or the
Loan  Documents,  the terms  contained  in this  Agreement  and the  other  Loan
Documents  shall prevail.  Neither Lender nor any employee of Lender has made or
is authorized to make any  representation  or agreement  upon which Borrower may
rely unless  such  matter is made for the benefit of Borrower  and is in writing
signed by an authorized  officer of Lender.  Borrower agrees that it has not and
will not rely on any custom or practice  of Lender,  or on any course of dealing
with Lender,  in  connection  with the Loan unless such matters are set forth in
this Agreement or the Loan Documents or in an instrument made for the benefit of
Borrower and in a writing signed by an authorized officer of Lender.

         9.3 Notices. Any notice,  demand,  request or other communication which
any party  hereto may be  required or may desire to give  hereunder  shall be in
writing, addressed as follows and shall be deemed to have been properly given if
hand delivered,  if sent by reputable  overnight courier (effective the business
day  following  delivery to such courier) or if mailed  (effective  two business
days after  mailing) by United  States  registered  or certified  mail,  postage
prepaid, return receipt requested:

         If to Borrower:

                           CAX Rancho Mirage, L.L.C.
                           3410 South Galena Street, Suite 210
                           Denver, Colorado 80231

         with a copy to:

                           Joseph W. Gaynor, P.A.
                           2637 McCormick Drive
                           Clearwater, Florida 33758
                           Attn: Joseph W. Gaynor, Esq.

         If to Lender:

                           Jackson National Life Insurance Company
                           c/o PPM Finance, Inc.
                           225 West Wacker Drive, Suite 1200
                           Chicago, Illinois 60606
                           Attn:  Manager of Commercial Mortgage Servicing

         with a copy to:

                                       23
<PAGE>

                           Morrison & Hecker L.L.P.
                           2800 North Central Avenue
                           Suite 1600
                           Phoenix, Arizona  85004
                           Attn:  Lawrence C. Petrowski, Esq.

or at such  other  address  as the  party  to be  served  with  notice  may have
furnished in writing to the party seeking or desiring to serve notice as a place
for the service of notice.  Notices  given in any other  fashion shall be deemed
effective only upon receipt.

         9.4 Modification; Waiver. No modification, waiver, amendment, discharge
or change of this  Agreement  shall be valid  unless the same is in writing  and
signed by the party against which the enforcement of such modification,  waiver,
amendment, discharge or change is sought. Lender reserves the right to charge an
administrative fee for any such modification,  waiver, amendment,  discharge, or
change of this Agreement.

         9.5 Governing  Law. THIS  AGREEMENT  SHALL BE GOVERNED BY AND CONSTRUED
UNDER THE INTERNAL  LAWS (AS OPPOSED TO THE LAWS OF  CONFLICTS)  OF THE STATE OF
ARIZONA.

         9.6  Acquiescence  Not to Constitute  Waiver of Lender's  Requirements.
Each and every  covenant and  condition  for the benefit of Lender  contained in
this Agreement may be waived by Lender.

         9.7  Disclaimer  by  Lender.  (a)This  Agreement  is made  for the sole
benefit  of  Borrower  and Lender  (and  Lender's  successors  and  assigns  and
participants,  if any),  and no other person or persons shall have any benefits,
rights or  remedies  under or by reason of this  Agreement,  or by reason of any
actions taken by Lender pursuant to this  Agreement.  Lender shall not be liable
for any debts or claims accruing in favor of any third parties against  Borrower
or others or against the  Project.  Borrower is not and shall not be an agent of
Lender for any purposes.  Except as expressly  set forth in the Loan  Documents,
Lender is not and shall not be an agent of Borrower for any purposes. Lender, by
making  the Loan or taking  any action  pursuant  to any of the Loan  Documents,
shall not be deemed a partner or a joint  venturer with Borrower or fiduciary of
Borrower.

                  (b) Any  review,  investigation  or  inspection  conducted  by
Lender, any architectural or engineering  consultants  retained by Lender or any
agent or  representative of Lender in order to verify  independently  Borrower's
satisfaction  of any  conditions  precedent  to the  disbursement  of the  Loan,
Borrower's  performance of any of the covenants,  agreements and  obligations of
Borrower  under  this  Agreement,  or  the  truth  of  any  representations  and
warranties  made by Borrower  hereunder  (regardless of whether or not the party
conducting such review,  investigation or inspection should have discovered that
any of such conditions  precedent were not satisfied or that any such covenants,


                                       24
<PAGE>

agreements or obligations were not performed or that any such representations or
warranties  were not true),  shall not affect,  or constitute a waiver by Lender
of, (i) any of Borrower's representations and warranties under this Agreement or
Lender's  reliance thereon,  or (ii) Lender's  reliance upon any  certifications
required  under  this  Agreement  or any other  facts,  information  or  reports
furnished Lender by Borrower hereunder.

                  (c)  By  accepting  or  approving   anything  required  to  be
observed,  performed,  fulfilled  or  given  to  Lender  pursuant  to  the  Loan
Documents,  including  any  certificate,  statement  of profit and loss or other
financial statement,  survey, appraisal, lease or insurance policy, Lender shall
not be  deemed to have  warranted  or  represented  the  sufficiency,  legality,
effectiveness  or  legal  effect  of the  same,  or of any  term,  provision  or
condition thereof,  and such acceptance or approval thereof shall not constitute
a warranty or representation to anyone with respect thereto by Lender.

         9.8 Right of Lender to Make Advances to Cure  Borrower's  Defaults.  If
Borrower shall fail to perform in a timely fashion any of Borrower's  covenants,
agreements or  obligations  contained in this  Agreement or the Loan  Documents,
Lender  may (but  shall  not be  required  to)  perform  any of such  covenants,
agreements and obligations.  Any funds advanced by Lender in the exercise of its
judgment  that the same are  needed to  protect  its  security  for the Loan are
deemed to be obligatory  advances hereunder and any amounts expended (whether by
disbursement  of undisbursed  Loan proceeds or otherwise) by Lender in so doing,
shall constitute additional  indebtedness evidenced and secured by the Note, the
Mortgage  and the  other  Loan  Documents,  shall  bear  interest  from the date
expended at the Default Rate and be payable  together  with such  interest  upon
demand.

         9.9  Definitions  Include  Amendments.  Definitions  contained  in this
Agreement  which  identify  documents,  including the Loan  Documents,  shall be
deemed to include all amendments and supplements to such documents from the date
hereof, and all future amendments and supplements thereto entered into from time
to time to satisfy the  requirements  of this  Agreement or  otherwise  with the
consent of the  Lender.  Reference  to this  Agreement  contained  in any of the
foregoing documents shall be deemed to include all amendments and supplements to
this Agreement.

         9.10  Time Is of the  Essence.  Time is  hereby  declared  to be of the
essence of this Agreement and of every part hereof.

         9.11 Execution in  Counterparts.  This Agreement may be executed in any
number of counterparts and by different parties hereto in separate counterparts,
each of which  when so  executed  shall be deemed to be an  original  and all of
which taken together shall constitute one and the same agreement.

         9.12  Waiver of  Consequential  Damages.  In no event  shall  Lender be
liable to Borrower for consequential damages, whatever the nature of a breach by
Lender of its obligations  under this  Agreement,  or any of the Loan Documents,


                                       25
<PAGE>

and Borrower for itself and all Affiliated  Parties hereby waives all claims for
consequential damages.

         9.13 Claims Against  Lender.  Lender shall not be in default under this
Agreement,  or  under  any  other  Loan  Documents,   unless  a  written  notice
specifically setting forth the claim of Borrower shall have been given to Lender
within  thirty (30) days after  Borrower  first had  knowledge of, or reasonably
should have had knowledge of, the occurrence of the event which Borrower alleges
gave rise to such claim and Lender does not remedy or cure the  default,  if any
there be,  promptly  thereafter.  If it is  determined in any  proceedings  that
Lender  has  improperly  failed to grant its  consent  or  approval,  where such
consent or approval is required by this  Agreement or any other Loan  Documents,
Borrower's sole remedy shall be to obtain  declaratory  relief  determining such
withholding  to have been improper,  and for itself and all Affiliated  Parties,
Borrower  hereby  waives  all  claims for  damages  or  set-off  against  Lender
resulting from any withholding of consent or approval by Lender.

         9.14  Jurisdiction  and  Venue.  With  respect  to any suit,  action or
proceedings  relating to this Agreement,  the Project,  or any of the other Loan
Documents   ("Proceedings")   each  party   irrevocably   (i)   submits  to  the
non-exclusive  jurisdiction  of (A) the state and federal  courts located in the
State  where the  Project is located,  (B) the  federal  court for the  Northern
District of Illinois  and (C) the Circuit  Court of Cook County,  Illinois,  and
(ii) waives any  objection  which it may have at any time to the laying of venue
of any  proceedings  brought  in any such  court,  waives  any  claim  that such
Proceedings  have been brought in an  inconvenient  forum and further waives the
right to object, with respect to such Proceedings, that such court does not have
jurisdiction  over such party.  Nothing in this Agreement  shall preclude either
party from bringing  Proceedings in any other jurisdiction nor will the bringing
of  Proceedings  in any one or  more  jurisdictions  preclude  the  bringing  of
Proceedings in any other jurisdiction.

         9.15  Severability.  The parties  hereto  intend and believe  that each
provision  in this  Agreement  comports  with all  applicable  local,  state and
federal Laws. However, if any provision or provisions,  or if any portion of any
provision or  provisions,  in this Agreement is found by a court of law to be in
violation of any  applicable  Law,  and if such court  declaress  such  portion,
provision,  or provisions of this  Agreement to be illegal,  invalid,  unlawful,
void or  unenforceable  as written,  then it is the intent of all parties hereto
that such portion,  provision, or provisions shall be given force to the fullest
possible  extent  that  they are  legal,  valid  and  enforceable,  and that the
remainder of this  Agreement  shall be construed  as if such  illegal,  invalid,
unlawful,  void, or  unenforceable  portion,  provision,  or provisions were not
contained herein,  and that the rights,  obligations,  and interests of Borrower
and Lender under the remainder of this  Agreement  shall  continue in full force
and effect.

         9.16  Incorporation of Recitals.  The Recitals set forth herein and the
Exhibits  attached  hereto are  incorporated  herein and  expressly  made a part
hereof.

                                       26
<PAGE>

         9.17 WAIVER OF JURY TRIAL.  BORROWER  AND LENDER EACH HEREBY  WAIVE ANY
RIGHT TO A TRIAL BY JURY IN ANY  ACTION OR  PROCEEDING  TO ENFORCE OR DEFEND ANY
RIGHTS UNDER THIS  AGREEMENT OR ANY OTHER LOAN  DOCUMENT OR RELATING  THERETO OR
ARISING FROM THE LENDING RELATIONSHIP WHICH IS THE SUBJECT OF THIS AGREEMENT AND
AGREE THAT ANY SUCH ACTION OR  PROCEEDING  SHALL BE TRIED BEFORE A COURT AND NOT
BEFORE A JURY.

         9.18 The Loan shall be  non-recourse  to the Borrower.  Notwithstanding
the  foregoing,  Borrower  and,  if  Borrower  is  a  partnership,  its  general
partner(s),  shall be liable for and shall  indemnify and defend Lender against,
and hold Lender harmless from and against  Lender's costs,  expenses  (including
reasonable attorney fees), losses and damages caused by or related to any of the
following  "Recourse Events"  committed,  permitted or omitted by Borrower,  its
agents,  employees  and/or  contractors:  (i)  waste to or of the  Project  or a
failure to maintain the Project as a first-class manufactured housing community;
(ii) fraud or material  misrepresentation by Borrower;  (iii) failure to pay, or
to make  sufficient  payments  into the Escrow  Account  pursuant to Section 3.1
hereof to pay, insurance premiums, taxes, assessments,  ground rent or any other
lienable  impositions as required under the Loan Documents;  (iv) misapplication
of tenant security deposits,  insurance proceeds or condemnation  proceeds;  (v)
failure while in monetary default to pay to Lender all rents, income and profits
of and from the Project,  net of reasonable  and customary  operating  expenses;
(vi)  breach  of, or  failure to  perform  under the  environmental  warranties,
representations,  covenants or  indemnifications  described in the Environmental
Indemnity  Agreement;  (vii)  destruction  or removal of  fixtures  or  personal
property  securing the Loan from the Project,  unless replaced by items of equal
value;  (viii)  failure  of the  Project  to  comply  with  the  Americans  with
Disabilities Act of 1990, as amended,  the Fair Housing Act of 1988, as amended,
or any other similar Building Laws after any Governmental Authority has notified
Borrower, its agents, employees and/or contractors of such non-compliance;  (ix)
failure to pay to Lender any rent,  income or  profits  which have been  prepaid
more than 30 days in advance if such  advance  payments  exceed 10% of the total
annual rental income;  (x) willful or grossly negligent  violation of applicable
law; and (xi) failure of Borrower to pay all amounts  payable  under the Note in
full, together with reasonable attorney fees, if Borrower transfers or encumbers
the Project in contravention of the Loan Documents, or (xii) if Borrower files a
voluntary petition under Chapter 11 of the Bankruptcy Code prior to the one-year
anniversary  of the transfer of title to the Project to Lender by foreclosure of
deed or other conveyance in lieu of foreclosure or otherwise.

         Nothing  contained  herein shall be  construed  to prevent  Lender from
exercising  any remedy  allowed by Law or by the terms of this  Agreement or any
other Loan  Document  which does not result in an  obligation by Borrower or, if
Borrower is a general partnership, any of its general partners, to pay money.

                                       27
<PAGE>

         IN WITNESS WHEREOF, Borrower and Lender have executed this Agreement as
of the day and year first set forth above.

                                    BORROWER:

                                    CAX RANCHO MIRAGE, L.L.C.,
                                    a Delaware limited liability company

                                    By:  Commercial Assets, Inc.,
                                         a Delaware corporation, its Sole Member

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


                                     LENDER:

                                     JACKSON NATIONAL LIFE INSURANCE COMPANY,
                                     a  Michigan corporation

                                     By:  PPM Finance, Inc., it authorized agent


                                          By:      /s/ David M. Zachar
                                                -----------------------------
                                          Print Name:  David M. Zachar
                                          Its:  Executive Vice President




                                       28

                               SCHEDULE OF OMITTED
            DEED OF TRUST, SECURITY AGREEMENT AND FINANCING STATEMENT


The  Company  has  also  entered  into an  additional  Deed of  Trust,  Security
Agreement  and  Financing  Statement  which is  substantially  identical  to the
following  Deed of Trust,  Security  Agreement  and  Financing  Statement in all
material  respects  except as to the  company.  Listed  below  are the  material
details in which such  documents  differ from the document filed as part of this
exhibit.

                 Company
- -------------------------------------------

CAX La Casa Blanca, L.L.C.



<PAGE>


RECORDING REQUESTED BY AND
WHEN RECORDED RETURN TO:

Lawrence C. Petrowski, Esq.
Morrison & Hecker L.L.P.
2800 N. Central Avenue
Suite 1600
Phoenix, Arizona 85004-1007

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

                     THIS DOCUMENT IS TO BE RECORDED AS BOTH
            A DEED OF TRUST AND FINANCING STATEMENT (FIXTURE FILING)


            DEED OF TRUST, SECURITY AGREEMENT AND FINANCING STATEMENT





         THIS DEED OF TRUST is made as of January 19,  2000,  between CAX RANCHO
MIRAGE,  L.L.C.,  a Delaware limited  liability  company  ("Trustor"),  having a
mailing address of 3410 South Galena Street, Suite 210, Denver,  Colorado 80231;
LAWRENCE C.  PETROWSKI,  a member of the Bar of the State of  Arizona,  having a
mailing address of Morrison & Hecker L.L.P.,  2800 North Central  Avenue,  Suite
1600,  Phoenix,  Arizona 85004 ("Trustee"),  and JACKSON NATIONAL LIFE INSURANCE
COMPANY,  a Michigan  corporation,  having a mailing address of c/o PPM Finance,
Inc.,   225  West  Wacker   Drive,   Suite   1200,   Chicago,   Illinois   60606
("Beneficiary").

1.       DEED OF TRUST AND SECURED OBLIGATIONS.

     1.1 Deed of Trust.  For purposes of securing payment and performance of the
Secured  Obligations  defined  and  described  in Section  1.2,  Trustor  hereby
irrevocably and unconditionally  grants,  bargains,  sells, conveys,  mortgages,
warrants,  transfers,  assigns and pledges, to Beneficiary,  with right of entry
and possession,  and with power of sale, all estate,  right,  title and interest
which Trustor now has or may later acquire in and to the following property (all
or any part of such  property,  or any interest in all or any part of it, as the
context may require, the "Property"):

         (a) the real property located in the County of Pinal,  State of Arizona
     and more particularly described in Exhibit A attached hereto, together with
     all existing and future  easements and rights  affording  access to it (the
     "Land");

         (b) all buildings,  structures and improvements now located or later to
     be constructed on the Land (the "Improvements");

         (c) all  existing  and  future  appurtenances,  privileges,  easements,
     franchises  and tenements of the Land,  including  all minerals,  oil, gas,
     other  hydrocarbons and associated  substances,  sulfur,  nitrogen,  carbon
     dioxide, helium and other commercially valuable substances which may be in,
     under or produced  from any part of the Land,  all  development  rights and



<PAGE>

     credits, air rights,  water, water rights (whether riparian,  appropriative
     or otherwise, and whether or not appurtenant) and water stock, and any land
     lying in the streets,  roads or avenues,  open or proposed,  in front of or
     adjoining the Land and Improvements;

         (d) all existing and future leases, subleases, subtenancies,  licenses,
     occupancy  agreements  and  concessions   ("leases",   as  defined  in  the
     Assignment of Leases and Rents described in Section 2 herein,  executed and
     delivered  to Lender  contemporaneously  herewith)  relating to the use and
     enjoyment of all or any part of the Land and Improvements,  and any and all
     guaranties and other agreements  relating to or made in connection with any
     of such leases;

         (e) all goods,  materials,  supplies,  chattels,  furniture,  fixtures,
     equipment and machinery now or later to be attached to, placed in or on, or
     used in connection with the use,  enjoyment,  occupancy or operation of all
     or any part of the Land and  Improvements,  whether  stored  on the Land or
     elsewhere,  including  all  pumping  plants,  engines,  pipes,  ditches and
     flumes,  and  also  all  gas,  electric,  cooking,  heating,  cooling,  air
     conditioning,  lighting, refrigeration and plumbing fixtures and equipment,
     all of which shall be  considered  to the  fullest  extent of the law to be
     real property for purposes of this Deed of Trust;

         (f) all  building  materials,  equipment,  work  in  process  or  other
     personal  property of any kind,  whether  stored on the Land or  elsewhere,
     which  have  been or  later  will be  acquired  for the  purpose  of  being
     delivered  to,  incorporated  into or  installed  in or  about  the Land or
     Improvements;

         (g)  all of  Trustor's  interest  in and to  the  Loan  funds,  whether
     disbursed  or not,  the Escrow  Accounts  (as defined in Section 3.1 of the
     Loan Agreement) and any of Trustor's funds now or later to be held by or on
     behalf of Beneficiary;

         (h) all rights to the payment of money, accounts,  accounts receivable,
     reserves,  deferred payments, refunds, cost savings, payments and deposits,
     whether  now or later to be  received  from third  parties  (including  all
     earnest  money sales  deposits) or deposited by Trustor with third  parties
     (including all utility  deposits),  contract  rights,  development  and use
     rights, governmental permits and licenses, applications,  architectural and
     engineering plans,  specifications and drawings, as-built drawings, chattel
     paper, instruments,  documents,  notes, drafts and letters of credit (other
     than letters of credit in favor of Beneficiary), which arise from or relate
     to construction on the Land or to any business now or later to be conducted
     on it, or to the Land and Improvements generally;

         (i) all proceeds,  including all claims to and demands for them, of the
     voluntary or involuntary conversion of any of the Land, Improvements or the
     other property  described above into cash or liquidated  claims,  including
     proceeds  of all  present and future  fire,  hazard or  casualty  insurance
     policies and all condemnation awards or payments now or later to be made by
     any public body or decree by any court of  competent  jurisdiction  for any
     taking or in connection with any condemnation or eminent domain proceeding,
     and all causes of action and their proceeds for any damage or injury to the
     Land,  Improvements  or the other property  described  above or any part of


                                       2
<PAGE>

     them,  or breach of warranty in  connection  with the  construction  of the
     Improvements,  including causes of action arising in tort, contract,  fraud
     or concealment of a material fact;

         (j) all books and  records  pertaining  to any and all of the  property
     described  above,  including  computer-readable  memory  and  any  computer
     hardware or software  necessary to access and process  such memory  ("Books
     and Records");

         (k) (i) the agreements  described in Exhibit B attached  hereto,  which
     exhibit is  incorporated  herein by  reference;  (ii) all other  agreements
     heretofore  or  hereafter   entered  into  relating  to  the  construction,
     ownership,   operation,   management,   leasing  or  use  of  the  Land  or
     Improvements;   (iii)  any  and  all   present   and   future   amendments,
     modifications,  supplements,  and addenda to any of the items  described in
     (i) and (ii)  above;  (iv) any and all  guarantees,  warranties  and  other
     undertakings  (including  payment  and  performance  bonds)  heretofore  or
     hereafter  entered  into or  delivered  with  respect  to any of the  items
     described  in  clauses  (i)  through  (iii)  above;  (v) all  trade  names,
     trademarks,  logos and other  materials  used to identify or advertise,  or
     otherwise  relating  to the Land or  Improvements;  and  (vi) all  building
     permits, governmental permits, licenses, variances,  conditional or special
     use permits, and other authorizations (collectively,  the "Permits") now or
     hereafter  issued  in  connection  with  the   construction,   development,
     ownership,   operation,   management,   leasing  or  use  of  the  Land  or
     Improvements,  to the fullest extent that the same or any interest  therein
     may be legally assigned by Trustor; and

         (l) all proceeds of,  additions and  accretions to,  substitutions  and
     replacements for, and changes in any of the property described above.

Capitalized  terms  used  above  and  elsewhere  in this  Deed of Trust  without
definition  have the meanings  given them in the Loan  Agreement  referred to in
Section 1.2 below.

     1.2  Secured  Obligations.  This Deed of Trust is made for the  purpose  of
securing the following  obligations (the "Secured  Obligations") in any order of
priority that Beneficiary may choose:

         (a) Payment of all  obligations  at any time owing  under a  Promissory
     Note (the "Note") of even date herewith, payable by Trustor as maker in the
     stated  principal  amount of Six Million Two Hundred  Seventy  Thousand and
     No/100ths Dollars  ($6,270,000.00) to the order of Beneficiary,  which Note
     matures and is due and payable in full not later than February 1, 2020; and

         (b) Payment and  performance of all obligations of Trustor under a Loan
     Agreement  of  even  date  herewith  between  Trustor,  as  borrower,   and
     Beneficiary, as lender (the "Loan Agreement"); and

         (c) Payment and  performance  of all  obligations of Trustor under this
     Deed of Trust; and

         (d) Payment and  performance  of any  obligations  of Trustor under any
     Loan  Documents  (as defined in the Loan  Agreement)  which are executed by
     Trustor, including without limitation the Environmental Indemnity; and

                                       3
<PAGE>

         (e)  Payment  and   performance  of  all  future   advances  and  other
     obligations  that  Trustor or any  successor in ownership of all or part of
     the Property may agree to pay and/or perform (whether as principal,  surety
     or guarantor) for the benefit of Beneficiary,  when a writing evidences the
     parties'  agreement  that the advance or obligation be secured by this Deed
     of Trust; and

         (f)  Payment  and   performance  of  all   modifications,   amendments,
     extensions  and  renewals,   however  evidenced,  of  any  of  the  Secured
     Obligations.

All  persons  who may  have or  acquire  an  interest  in all or any part of the
Property  will be  considered to have notice of, and will be bound by, the terms
of the  Secured  Obligations  and each other  agreement  or  instrument  made or
entered into in  connection  with each of the Secured  Obligations.  These terms
include any provisions in the Note or the Loan Agreement  which provide that the
interest  rate on one or more of the Secured  Obligations  may vary from time to
time.

2.  ASSIGNMENT  OF  RENTS.  As an  inducement  to  Beneficiary  to make the loan
evidenced  by the Note and the Loan  Agreement,  Trustor  has  contemporaneously
herewith executed and delivered to Beneficiary an Assignment of Leases and Rents
with  respect to the  Property.  The terms  thereof are  incorporated  herein by
reference,  with the parties acknowledging that the assignment contained therein
is a  present  and  absolute  assignment  and  not a  collateral  assignment  of
Trustor's interest in the Leases and Rents described therein.

3.       GRANT OF SECURITY INTEREST.

     3.1 Security  Agreement.  The parties acknowledge that some of the Property
and some or all of the Rents (as defined in the  Assignment of Leases and Rents)
may be determined under applicable law to be personal  property or fixtures.  To
the extent  that any  Property  or Rents may be  personal  property,  Trustor as
debtor hereby  grants  Beneficiary  as secured party a security  interest in all
such  Property  and Rents,  to secure  payment  and  performance  of the Secured
Obligations.  This provision is not in derogation of the absolute  assignment of
the  Leases  and Rents  contained  in such  Assignment  of Leases  and Rents and
incorporated  herein  by  reference  in  Section  2.  above.  This Deed of Trust
constitutes a security  agreement under the Uniform Commercial Code as in effect
in the State of Arizona (the "Code), covering all such Property and Rents.

     3.2  Financing  Statements.  Trustor  shall  execute one or more  financing
statements and such other documents as Beneficiary may from time to time require
to perfect or continue the perfection of Beneficiary's  security interest in any
Property or Rents.  Trustor  shall pay all fees and costs that  Beneficiary  may
incur in filing such  documents in public  offices and in obtaining  such record
searches as Beneficiary may reasonably require. In case Trustor fails to execute
any financing  statements or other  documents for the perfection or continuation
of any security  interest,  Trustor hereby appoints  Beneficiary as its true and
lawful attorney-in-fact to execute any such documents on its behalf.

     3.3 Fixture Filing.  This Deed of Trust  constitutes a financing  statement
filed as a fixture  filing under  Arizona  Revised  Statutes  (A.R.S.)  Sections
47-9313 and 47-9402 as amended or recodified from time to time,  covering any of
the Property which now is or later may become  fixtures  attached to the Land or
the Improvements.  The following addresses are the mailing addresses of Trustor,


                                       4
<PAGE>

as debtor  under the Code,  and  Beneficiary,  as secured  party under the Code,
respectively:

        Trustor:           CAX Rancho Mirage, L.L.C.
                           3410 South Galena Street, Suite 210
                           Denver, Colorado 80231

         with a copy to:

                           Joseph W. Gaynor, P.A.
                           2637 McCormick Drive
                           Clearwater, Florida 33758
                           Attn: Joseph W. Gaynor, Esq.

         Federal Tax Identification No: 84-1500766

         Beneficiary:      Jackson National Life Insurance Company
                           c/o PPM Finance, Inc.
                           225 West Wacker Drive
                           Suite 1200
                           Chicago, Illinois  60606
                           Attn:  Commercial Mortgage Servicing Manager


4.       REPRESENTATIONS, COVENANTS AND AGREEMENTS.

     4.1  Good  Title.  Trustor  covenants  that it is  lawfully  seized  of the
Property,  that the Property is unencumbered except for the Permitted Exceptions
(as defined in the Loan Agreement),  and that it has good right,  full power and
lawful  authority to convey and mortgage the same,  and that it will warrant and
forever  defend the Property and the quiet and peaceful  possession  of the same
against the lawful claims of all persons whomsoever.

     4.2  Insurance.  In the event of any loss or damage to any  portion  of the
Property  due to fire or other  casualty,  or a  taking  of any  portion  of the
Property by condemnation or under the power of eminent domain, the settlement of
all  insurance  and  condemnation  claims  and  awards  and the  application  of
insurance and  condemnation  proceeds shall be governed by Section 5 of the Loan
Agreement.

     4.3 Stamp Tax. If, by the laws of the United  States of America,  or of any
state or political  subdivision having jurisdiction over Trustor, any tax is due
or becomes due in respect of the issuance of the Note, or recording of this Deed
of Trust, Trustor covenants and agrees to pay such tax in the manner required by
any such law. Trustor further covenants to hold harmless and agrees to indemnify
Beneficiary, its successors or assigns, against any liability incurred by reason
of the  imposition  of any tax on the  issuance of the Note or recording of this
Deed of Trust.

     4.4 Changes in Taxation.  In the event of the enactment  after this date of
any  law of the  State  in  which  the  Property  is  located  or any  political
subdivision thereof deducting from the value of land for the purpose of taxation
any lien thereon,  or imposing upon  Beneficiary the payment of the whole or any


                                       5
<PAGE>

part of the taxes or assessments or charges or liens herein  required to be paid
by  Trustor,  or  changing  in any way the  laws  relating  to the  taxation  of
mortgages  or deeds of trust or debts  secured by mortgages or deeds of trust or
the  Beneficiary's  interest in the  Property,  or the manner of  collection  of
taxes,  so as to affect  this  Deed of Trust or the  Secured  Obligations,  then
Trustor,  upon demand by Beneficiary,  shall pay such taxes or  assessments,  or
reimburse  Beneficiary  therefor;  provided,  however, that if in the opinion of
counsel for Beneficiary (i) it might be unlawful to require Trustor to make such
payment or (ii) the making of such  payment  might result in the  imposition  of
interest beyond the maximum amount permitted by law, then Beneficiary may elect,
by notice in writing given to Trustor, to declare all of the Secured Obligations
to be and become due and payable sixty (60) days from the giving of such notice.

     4.5  Subrogation.  Beneficiary  shall  be  subrogated  to the  liens of all
encumbrances,  whether  released of record or not, which are discharged in whole
or in part by  Beneficiary  in  accordance  with  this Deed of Trust or with the
proceeds of any loan secured by this Deed of Trust.

     4.6 Notice of Change.  Trustor shall give Beneficiary  prior written notice
of any  change  in:  (a) the  location  of its  place of  business  or its chief
executive office if it has more than one place of business;  (b) the location of
any of the Property,  including the Books and Records; and (c) Trustor's name or
business  structure.  Unless otherwise  approved by Beneficiary in writing,  all
Property that consists of personal  property  (other than the Books and Records)
will be  located  on the Land and all  Books  and  Records  will be  located  at
Trustor's place of business or chief  executive  office if Trustor has more than
one place of business.

     4.7 Releases, Extensions,  Modifications and Additional Security. From time
to time, Beneficiary may perform any of the following acts without incurring any
liability  or giving  notice to any person:  (i)  release any person  liable for
payment  of any  Secured  Obligation;  (ii)  extend  the  time for  payment,  or
otherwise alter the terms of payment,  of any Secured  Obligation;  (iii) accept
additional  real or personal  property  of any kind as security  for any Secured
Obligation,  whether evidenced by deeds of trust, mortgages, security agreements
or any other  instruments  of security;  (iv) alter,  substitute  or release any
property securing the Secured Obligations; (v) consent to the making of any plat
or map of the  Property or any part of it; (vi) join in granting any easement or
creating  any  restriction   affecting  the  Property;  or  (vii)  join  in  any
subordination or other agreement affecting this Deed of Trust or the lien of it.

5.       DEFAULTS AND REMEDIES.

     5.1  Events of  Default.  An "Event of  Default,"  as  defined  in the Loan
Agreement, shall constitute an Event of Default hereunder.

     5.2 Remedies.  At any time after an Event of Default,  Beneficiary shall be
entitled to invoke any and all of the rights and remedies  described  below,  in
addition to all other rights and remedies  available to Beneficiary at law or in
equity. All of such rights and remedies shall be cumulative, and the exercise of
any one or more of them shall not constitute an election of remedies.

         (a)  Acceleration.  Beneficiary  may  declare any or all of the Secured
     Obligations to be due and payable immediately.

                                       6
<PAGE>

         (b) Receiver.  Beneficiary shall, as a matter of right,  without notice
     and without giving bond to Trustor or anyone  claiming by, under or through
     Trustor,  and without  regard for the solvency or  insolvency of Trustor or
     the then value of the Property,  to the extent permitted by applicable law,
     be  entitled  to  have a  receiver  appointed  for  all or any  part of the
     Property and the Rents, and the proceeds,  issues and profits thereof, with
     the rights and powers  referenced below and such other rights and powers as
     the court making such appointment shall confer, and Trustor hereby consents
     to the  appointment  of  such  receiver  and  shall  not  oppose  any  such
     appointment.  Such receiver shall have all powers and duties  prescribed by
     applicable  law and all other powers  which are  necessary or usual in such
     cases for the protection,  possession, control, management and operation of
     the Property,  and such rights and powers as Beneficiary  would have,  upon
     entering and taking possession of the Property under subsection (c) below.

         (c)  Entry.  Beneficiary,  in  person,  by agent or by  court-appointed
     receiver, may enter, take possession of, manage and operate all or any part
     of the  Property,  and may also do any and all other  things in  connection
     with those actions that  Beneficiary  may in its sole  discretion  consider
     necessary  and  appropriate  to protect the security of this Deed of Trust.
     Such other things may include:  taking and  possessing  all of Trustor's or
     the then owner's Books and Records; entering into, enforcing,  modifying or
     canceling  leases on such terms and conditions as Beneficiary  may consider
     proper;   obtaining  and  evicting  tenants;  fixing  or  modifying  Rents;
     collecting and receiving any payment of money owing to Trustor;  completing
     any unfinished construction;  and/or contracting for and making repairs and
     alterations.  If Beneficiary so requests, Trustor shall assemble all of the
     Property  that has been  removed from the Land and make all of it available
     to  Beneficiary  at  the  site  of the  Land.  Trustor  hereby  irrevocably
     constitutes  and  appoints  Beneficiary  as Trustor's  attorney-in-fact  to
     perform such acts and execute such  documents  as  Beneficiary  in its sole
     discretion may consider to be  appropriate in connection  with taking these
     measures, including endorsement of Trustor's name on any instruments.

         (d) Cure;  Protection of Security.  Beneficiary  may cure any breach or
     default of Trustor,  and if it chooses to do so in connection with any such
     cure,  Beneficiary  may also enter the Property and/or do any and all other
     things  which  it  may  in  its  sole  discretion  consider  necessary  and
     appropriate  to  protect  the  security  of this Deed of Trust.  Such other
     things may include:  appearing in and/or defending any action or proceeding
     which  purports  to affect  the  security  of,  or the  rights or powers of
     Beneficiary under, this Deed of Trust;  paying,  purchasing,  contesting or
     compromising  any  encumbrance,  charge,  lien or  claim  of lien  which in
     Beneficiary's sole judgment is or may be senior in priority to this Deed of
     Trust, such judgment of Beneficiary to be conclusive as between the parties
     to this Deed of Trust;  obtaining  insurance  and/or paying any premiums or
     charges  for  insurance  required to be carried  under the Loan  Agreement;
     otherwise  caring for and  protecting  any and all of the Property;  and/or
     employing counsel,  accountants,  contractors and other appropriate persons
     to assist  Beneficiary.  Beneficiary may take any of the actions  permitted
     under this  Section  5.2(d)  either  with or without  giving  notice to any
     person. Any amounts expended by Beneficiary under this Section 5.2(d) shall
     be secured by this Deed of Trust.

                                       7
<PAGE>

         (e) Uniform  Commercial Code Remedies.  Beneficiary may exercise any or
     all of the remedies granted to a secured party under the Code.

         (f) Foreclosure;  Lawsuits. Beneficiary shall have the right, in one or
     several concurrent or consecutive proceedings, to foreclose the lien hereof
     upon the Property or any part thereof, for the Secured Obligations,  or any
     part  thereof,  by  any  proceedings   appropriate  under  applicable  law,
     including  utilization of the power of sale granted hereunder.  Beneficiary
     or its nominee may bid and become the  purchaser  of all or any part of the
     Property  at any  foreclosure  or other sale  hereunder,  and the amount of
     Beneficiary's  successful bid shall be credited on the Secured Obligations.
     Without limiting the foregoing,  Beneficiary may proceed by a suit or suits
     in law or equity,  whether  for  specific  performance  of any  covenant or
     agreement  herein contained or contained in any of the other Loan Documents
     (as defined in the Loan Agreement), or in aid of the execution of any power
     herein granted,  or for any foreclosure under the judgment or decree of any
     court  of  competent  jurisdiction,  or  for  damages,  or to  collect  the
     indebtedness   secured  hereby,   or  for  the  enforcement  of  any  other
     appropriate legal, equitable,  statutory or contractual remedy. Trustee may
     sell  the  Property  at  public   auction  in  one  or  more  parcels,   at
     Beneficiary's  option,  and convey the same to the purchaser in fee simple,
     Trustor to remain  liable for any  deficiency  for which  Trustor  shall be
     personally liable.

         (g) Other  Remedies.  Beneficiary  may exercise all rights and remedies
     contained in any other  instrument,  document,  agreement or other  writing
     heretofore,  concurrently or in the future executed by Trustor or any other
     person or entity in favor of  Beneficiary  in  connection  with the Secured
     Obligations  or  any  part  thereof,  without  prejudice  to the  right  of
     Beneficiary  thereafter to enforce any appropriate  remedy against Trustor.
     Beneficiary  shall  have the right to pursue  all  remedies  afforded  to a
     beneficiary  under applicable law, and shall have the benefit of all of the
     provisions of such applicable law,  including all amendments  thereto which
     may become effective from time to time after the date hereof.  In the event
     any provision of any statutes which is specifically  referred to herein may
     be repealed,  Beneficiary  shall have the benefit of such provision as most
     recently   existing  prior  to  such  repeal,   as  though  the  same  were
     incorporated herein by express reference.

         (h) Power of Sale for  Personal  Property.  Under  this  power of sale,
     Beneficiary shall have the discretionary  right to cause some or all of the
     Property,  which  constitutes  personal  property,  to be sold or otherwise
     disposed of in any  combination  and in any manner  permitted by applicable
     law.

             (i) For  purposes of this power of sale,  Beneficiary  may elect to
     treat as personal property any Property which is intangible or which can be
     severed from the Land or Improvements without causing structural damage. If
     it chooses to do so,  Beneficiary  may dispose of any personal  property in
     any  manner  permitted  by Chapter 9 of the Code,  including  any public or
     private sale, or in any manner permitted by any other applicable law.

             (ii) In  connection  with  any sale or  other  disposition  of such
     Property,  Trustor  agrees  that  the  following  procedures  constitute  a
     commercially  reasonable sale: Beneficiary shall mail written notice of the


                                       8
<PAGE>

     sale to  Trustor  not later  than ten (10) days  prior to such  sale.  Upon
     receipt of any written request, Trustor will make the Property available to
     any bona  fide  prospective  purchaser  for  inspection  during  reasonable
     business hours.  Notwithstanding,  Beneficiary shall be under no obligation
     to consummate a sale if, in its judgment, none of the offers received by it
     equals the fair  value of the  Property  offered  for sale.  The  foregoing
     procedures do not constitute the only  procedures  that may be commercially
     reasonable.

         (i) Single or Multiple  Foreclosure  Sales. If the Property consists of
     more than one lot, parcel or item of property, Beneficiary may:

             (1)  designate  the order in which the lots,  parcels  and/or items
     shall be sold or disposed of or offered for sale or disposition; and

             (2) elect to dispose of the lots,  parcels  and/or items  through a
     single  consolidated  sale or  disposition  to be held or made  under or in
     connection with judicial proceedings, or by virtue of a judgment and decree
     of foreclosure and sale, or pursuant to the power of sale contained herein;
     or through two or more such sales or  dispositions;  or in any other manner
     Beneficiary may deem to be in its best interests (any  foreclosure  sale or
     disposition  as  permitted  by the terms  hereof is  sometimes  referred to
     herein  as  a  "Foreclosure   Sale;"  and  any  two  or  more  such  sales,
     "Foreclosure Sales").

If it chooses to have more than one Foreclosure Sale,  Beneficiary at its option
may cause the Foreclosure Sales to be held  simultaneously  or successively,  on
the same day, or on such different days and at such different  times and in such
order as it may deem to be in its best  interests.  No  Foreclosure  Sale  shall
terminate  or affect the liens of this Deed of Trust on any part of the Property
which has not been sold, until all of the Secured  Obligations have been paid in
full.

     5.3  Application  of  Foreclosure  Sale  Proceeds.   The  proceeds  of  any
Foreclosure Sale shall be applied in the following manner:

         (a) First, to pay the portion of the Secured  Obligations  attributable
     to the  expenses of sale,  costs of any action and any other sums for which
     Trustor is obligated to reimburse  Beneficiary hereunder or under the other
     Loan Documents;

         (b) Second, to pay the portion of the Secured Obligations  attributable
     to any sums  expended or advanced  by  Beneficiary  under the terms of this
     Deed of Trust which then remain unpaid;

         (c)  Third,  to pay all  other  Secured  Obligations  in any  order and
     proportions as Beneficiary in its sole discretion may choose; and

         (d) Fourth,  to remit the  remainder,  if any, to the person or persons
     entitled to it.

     5.4  Application of Rents and Other Sums.  Beneficiary  shall apply any and
all Rents collected by it in the manner provided in the Assignment of Leases and
Rents of even date herewith executed by Trustor in favor of Beneficiary. Any and
all sums other than Rents collected by Beneficiary or a receiver and proceeds of


                                       9
<PAGE>

a Foreclosure  Sale which  Beneficiary  may receive or collect under Section 5.2
shall be applied in the following manner:

         (a) First, to pay the portion of the Secured  Obligations  attributable
     to the costs and expenses of operation and collection  that may be incurred
     by Beneficiary or any receiver;

         (b)  Second,  to pay all  other  Secured  Obligations  in any order and
     proportions as Beneficiary in its sole discretion may choose; and

         (c) Third,  to remit the  remainder,  if any,  to the person or persons
     entitled to it.

Beneficiary  shall have no  liability  for any funds which it does not  actually
receive.

     5.5  Additional  Remedies  Under Power of Sale. To the extent  permitted by
applicable  law,  Trustee may adjourn from time to time any trustee's sale by it
to be made under or by virtue of this Deed of Trust by  announcement at the time
and place  appointed  for such sale or for such  adjourned  sale or sales;  and,
except  as  otherwise  provided  by law,  Trustee,  without  further  notice  or
publication, may make such sale at the time and place to which the same shall be
so adjourned.

         (a) Upon the  completion  of any sale or sales made by Trustee under or
     by  virtue  of this  Deed of Trust,  Trustee,  or an  officer  of any court
     empowered  to do  so,  shall  execute  and  deliver  to  the  purchaser  or
     purchasers  a good  and  sufficient  instrument,  or  good  and  sufficient
     instruments, conveying, assigning and transferring all estate, right, title
     and  interest in and to the  property  and rights  sold.  Trustee is hereby
     irrevocably  appointed the true and lawful attorney of Trustor, in its name
     and stead, to make all necessary  conveyances,  assignments,  transfers and
     deliveries of the Property and rights so sold, and for that purpose Trustee
     may  execute  all  necessary  instruments  of  conveyance,  assignment  and
     transfer,  and may substitute one or more persons with like power,  Trustor
     hereby  ratifying  and  confirming  all that Trustee or such  substitute or
     substitutes shall lawfully do by virtue hereof. Any such sale or sales made
     under or by virtue of 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 all persons  claiming  or who may claim the same,  or any part
     thereof from, through or under Trustor.

         (b) In any  action by  Beneficiary  to  recover a  deficiency  judgment
     following a foreclosure or trustee's  sale, and to the extent  permitted by
     applicable  law,  the  successful  bid  amount at that sale shall be deemed
     conclusively to be the fair market value of the Property sold at that sale,
     which  value  shall  be  binding  against  Trustor  in any  proceedings  to
     determine  or  establish  the  fair  market  value of that  portion  of the
     Property.  To the extent permitted by applicable law, the successful bid at
     any foreclosure or trustee's sale shall be the preferred  alternative means
     of determining and establishing the fair market value of the portion of the
     Property  sold at the sale.  To the extent  permitted  by  applicable  law,
     Trustor  hereby  waives  any  right to have the  fair  market  value of the
     Property  determined by a judge or jury in any action  seeking a deficiency
     judgment,  including without limitation, a hearing to determine fair market


                                       10
<PAGE>

     value pursuant to A.R.S. Sections 12-1566, 33-814, 33-725, or 33-727.

6.  RELEASE OF LIEN.  If Trustor  shall fully pay and perform all of the Secured
Obligations and comply with all of the other terms and provisions hereof and the
other  Loan  Documents  to be  performed  and  complied  with by  Trustor,  then
Beneficiary  shall  release  this Deed of Trust and the lien  thereof  by proper
instrument  upon  payment,  performance  and  discharge  of all  of the  Secured
Obligations  and  payment by Trustor of any filing fee in  connection  with such
release.

7.       MISCELLANEOUS PROVISIONS.

     7.1 Additional Provisions.  The Loan Documents fully state all of the terms
and conditions of the parties'  agreement  regarding the matters mentioned in or
incidental to this Deed of Trust.  The Loan  Documents also grant further rights
to  Beneficiary  and contain  further  agreements and  affirmative  and negative
covenants by Trustor which apply to this Deed of Trust and the Property.

     7.2 Giving of Notice. Any notice,  demand,  request or other  communication
which any party hereto may be required or may desire to give hereunder  shall be
given as provided in Section 9.3 of the Loan Agreement.

     7.3 Remedies Not  Exclusive.  No action for the  enforcement of the lien or
any provision hereof shall be subject to any defense which would not be good and
available  to the  party  interposing  same in an  action  at law upon the Note.
Beneficiary  shall be entitled to enforce  payment and performance of any of the
Secured  Obligations  and to exercise  all rights and powers  under this Deed of
Trust or other agreement or any laws now or hereafter in force,  notwithstanding
some  or all of the  Secured  Obligations  may  now or  hereafter  be  otherwise
secured,  whether  by deed of trust,  pledge,  lien,  assignment  or  otherwise.
Neither the  acceptance  of this Deed of Trust nor its  enforcement,  whether by
court action or other powers herein contained,  shall prejudice or in any manner
affect  Beneficiary's right to realize upon or enforce any other security now or
hereafter  held by  Beneficiary,  it  being  agreed  that  Beneficiary  shall be
entitled  to enforce  this Deed of Trust and any other  remedy  herein or by law
provided or permitted,  but each shall be cumulative and shall be in addition to
every other  remedy given  hereunder  or now or hereafter  existing at law or in
equity or by statute. No waiver of any default of the Trustor hereunder shall be
implied from any omission by  Beneficiary  to take any action on account of such
default if such  default  persists or is repeated,  and no express  waiver shall
affect any default  other than the default  specified in the express  waiver and
that only for the time and to the extent  therein  stated.  No acceptance of any
payment  of any one or more  delinquent  installments  which  does  not  include
interest at the Default  Rate from the date of  delinquency,  together  with any
required late charge,  shall  constitute a waiver of the right of Beneficiary at
any time  thereafter  to demand and collect  payment of interest at such Default
Rate or of late charges, if any.

     7.4 Waiver of Statutory  Rights.  To the extent  permitted by law,  Trustor
hereby  agrees  that it shall not and will not apply for or avail  itself of any
appraisement,  valuation,  stay,  extension or exemption  laws, or any so-called
"Moratorium  Laws," now  existing or hereafter  enacted,  in order to prevent or
hinder the  enforcement or foreclosure of this Deed of Trust,  but hereby waives
the benefit of such laws.  Trustor  for itself and all who may claim  through or


                                       11
<PAGE>

under it waives any and all right to have the  property  and estates  comprising
the Property  marshaled upon any  foreclosure of the lien hereof and agrees that
any court having jurisdiction to foreclose such lien may order the Property sold
as an entirety. Trustor hereby waives any and all rights of redemption from sale
under the power of sale  contained  herein or any order or decree of foreclosure
of this Deed of Trust on its  behalf  and on  behalf  of each and every  person,
except  decree or judgment  creditors of Trustor,  acquiring  any interest in or
title to the Property subsequent to the date of this Deed of Trust.

     7.5  Estoppel  Affidavits.  Trustor,  within  five (5) days  after  written
request from Beneficiary,  shall furnish a written statement, duly acknowledged,
setting forth the unpaid principal of, and interest on, the Secured  Obligations
and stating  whether or not any offset or defense  exists  against  such Secured
Obligations,  and covering  such other  matters as  Beneficiary  may  reasonably
require.

     7.6 Merger.  No merger shall occur as a result of  Beneficiary's  acquiring
any  other  estate  in or any  other  lien on the  Property  unless  Beneficiary
consents to a merger in writing.

     7.7  Binding  on  Successors  and  Assigns.  This  Deed  of  Trust  and all
provisions  hereof shall be binding upon Trustor and all persons  claiming under
or  through  Trustor,  and shall  inure to the  benefit of  Beneficiary  and its
successors and assigns.

     7.8 Captions.  The captions and headings of various paragraphs of this Deed
of Trust are for  convenience  only and are not to be  construed  as defining or
limiting, in any way, the scope or intent of the provisions hereof.

     7.9  Severability.  If all or any portion of any  provision of this Deed of
Trust shall be held to be invalid, illegal or unenforceable in any respect, then
such  invalidity,  illegality  or  unenforceability  shall not  affect any other
provision  hereof or thereof,  and such provision shall be limited and construed
as if such invalid,  illegal or  unenforceable  provision or portion thereof was
not contained herein.

     7.10 Effect of  Extensions  of Time and  Amendments.  If the payment of the
Secured  Obligations or any part thereof be extended or varied or if any part of
the  security  be  released,  all persons  now or at any time  hereafter  liable
therefor,  or  interested  in the  Property,  shall  be held to  assent  to such
extension,  variation  or  release,  and  their  liability  and the lien and all
provisions  hereof shall continue in full force, the right of recourse,  if any,
against   all  such   persons   being   expressly   reserved   by   Beneficiary,
notwithstanding  such extension,  variation or release.  Nothing in this Section
7.10 shall be construed as waiving any provision contained herein or in the Loan
Documents which provides,  among other things, that it shall constitute an Event
of Default if the Property be sold, conveyed, or encumbered.

     7.11  Beneficiary's  Lien for Service  Charge and  Expenses.  At all times,
regardless  of  whether  any  proceeds  of the loan  secured  hereby  have  been
disbursed,  this Deed of Trust  secures  (in  addition  to the  amounts  secured
hereby)  the payment of any and all  commissions,  service  charges,  liquidated
damages,  expenses and advances due to or incurred by  Beneficiary in connection
with such  loan;  provided,  however,  that in no event  shall the total  amount
secured hereby exceed two hundred percent (200%) of the face amount of the Note.

                                       12
<PAGE>

     7.12  Applicable Law. This Deed of Trust shall be governed by and construed
under the internal laws of the State of Arizona.

     7.13  Limitation of Liability.  The  provisions of Section 9.18 of the Loan
Agreement are hereby incorporated by reference.

     7.14 Due on Sale Clause. As more fully set forth in Section 6.2 of the Loan
Agreement, the assignment, sale, conveyance,  pledge, transfer or encumbrance of
the  Property,  or any  interest  therein,  or the  transfer  of an  interest in
Trustor, except for the permitted transfers set forth in Section 6.3 of the Loan
Agreement,  without prior written  consent of Beneficiary,  shall  constitute an
Event of Default.

     7.15 Time is of the  Essence.  Time is of the essence  with respect to each
and every  covenant,  agreement  and  obligation  of Trustor  under this Deed of
Trust, the Note and the other Loan Documents.

     7.16 Recordation. Trustor forthwith upon the execution and delivery of this
Deed of Trust,  and thereafter from time to time, will cause this Deed of Trust,
and any security  instrument  creating a lien or evidencing the lien hereof upon
the Property,  or any portion thereof, and each instrument of further assurance,
to be filed,  registered or recorded in such manner and in such places as may be
required by any present or future law in order to publish notice of and fully to
protect the lien hereof upon, and the interest of Beneficiary in, the Property.

         Trustor will pay all filing,  registration or recording fees and taxes,
and all expenses  incident to the preparation,  execution and  acknowledgment of
this  Deed of  Trust,  any  deed of  trust  supplemental  hereto,  any  security
instrument with respect to the Property and any instrument of further assurance,
and all federal,  state, county and municipal stamp taxes, duties,  impositions,
assessments  and charges  arising out of or in connection with the execution and
delivery of the Note, this Deed of Trust, any Deed of Trust supplemental hereto,
any security  instrument,  any other Loan Documents or any instrument of further
assurance.

     7.17  Modifications.  This Deed of Trust may not be changed  or  terminated
except in writing  signed by both parties.  The provisions of this Deed of Trust
shall  extend  and  be  applicable  to  all  renewals,  amendments,  extensions,
consolidations,  and modifications of the other Loan Documents,  and any and all
references  herein to the Loan  Documents  shall be deemed to  include  any such
renewals, amendments, extensions, consolidations or modifications thereof.

     7.18 Independence of Security.  Trustor shall not by act or omission permit
any  building or other  improvement  on any  premises not subject to the lien of
this Deed of Trust to rely on the  Property or any part  thereof or any interest
therein to fulfill any municipal or governmental requirement, and Trustor hereby
assigns to Beneficiary any and all rights to give consent for all or any portion
of the  Property to rely on any premises not subject to the lien of this Deed of
Trust  or  any  interest  therein  to  fulfill  any  municipal  or  governmental
requirement.  Trustor  shall not by act or omission  impair the integrity of the
Property  as a single  zoning  lot,  and as one or more  complete  tax  parcels,
separate and apart from all other premises. Any act or omission by Trustor which
would result in a violation of any of the  provisions of this Section 7.18 shall
be void.

                                       13
<PAGE>

     7.19  Concerning  the Trustee.  Trustee  shall be under no duty to take any
action hereunder except as expressly required hereunder or by law, or to perform
any act which would impose upon Trustee any expense or liability, or require the
Trustee  to  institute  or defend any suit in respect  hereof,  unless  properly
indemnified to Trustee's reasonable satisfaction. Trustee, by acceptance of this
Deed of Trust, covenants to perform and fulfill the trusts herein created, being
liable,  however,  only for gross negligence or willful  misconduct,  and hereby
waives any statutory fee and agrees to accept  reasonable  compensation  in lieu
thereof for any services  rendered by Trustee  hereunder.  Trustee may resign at
any time upon giving  thirty (30) days' notice to  Beneficiary.  In the event of
the death,  removal,  resignation,  or refusal or inability to act of Trustee or
any duly appointed  successor  Trustee,  or in Beneficiary's sole discretion for
any reason  whatsoever,  Beneficiary,  without notice and without specifying any
reason  therefor  and without  applying  to any court,  may select and appoint a
successor  trustee  by an  instrument  recorded  wherever  this Deed of Trust is
recorded and all powers, rights, duties and authority of Trustee hereunder shall
thereupon become vested in such successor.  Such successor  trustee shall not be
required  to give bond for the  faithful  performance  of the  duties of Trustee
hereunder  unless  required by Beneficiary.  The procedure  provided for in this
Deed of Trust for the  appointment  of a successor  for the Trustee  shall be in
addition  to  and  not  in  exclusion  of  any  other  provisions  for  such  an
appointment, by law or otherwise.

8. Trustee's Costs.  Trustor shall pay all costs,  fees and expenses incurred by
Trustee  and  Trustee's   agents  and  counsel  in  connection   with  Trustee's
performance of its duties hereunder and all such costs,  fees and expenses shall
be secured by this Deed of Trust.

         IN WITNESS  WHEREOF,  Trustor has executed this Deed of Trust as of the
date first written above.

                                    TRUSTOR

                                    CAX RANCHO MIRAGE, L.L.C.,
                                    a Delaware limited liability company

                                    By:  Commercial Assets, Inc.,
                                         a Delaware corporation, its Sole Member

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


                                       14
<PAGE>




STATE OF COLORADO               )
                                ) ss.
COUNTY OF DENVER                )

         The foregoing  instrument was  acknowledged  before me this 19th day of
January,  2000 by David M. Becker,  as the Chief Financial Officer of Commercial
Assets,  Inc.,  a Delaware  corporation,  the Sole Member of CAX RANCHO  MIRAGE,
L.L.C., a Delaware limited liability company.

                                               /s/Lorri J. Owen
                                  ----------------------------------------------
                                  Notary Public in and for said County and State
My Commission Expires:

         7/2/2001






                                       15



                               SCHEDULE OF OMITTED
                         ASSIGNMENT OF LEASES AND RENTS


The Company has also entered into an  additional  Assignment of Leases and Rents
which is substantially identical to the following Assignment of Leases and Rents
in all material respects except as to the company. Listed below are the material
details in which such  documents  differ from the document filed as part of this
exhibit.

                 Company
- -------------------------------------------

CAX La Casa Blanca, L.L.C.


<PAGE>


RECORDING REQUESTED BY AND
WHEN RECORDED MAIL TO:
Lawrence C. Petrowski
Morrison & Hecker L.L.P.
2800 N. Central Avenue
Suite 1600
Phoenix, Arizona 85004-1007                                 PPM Loan No. 99-0087



                         ASSIGNMENT OF LEASES AND RENTS

         THIS  ASSIGNMENT  (this  "Assignment")  is made this 19 day of January,
2000,  by and from CAX  RANCHO  MIRAGE,  L.L.C.,  a Delaware  limited  liability
company,  having its  principal  place of business at 3410 South Galena  Street,
Suite  210,  Denver,  Colorado  80231  ("Assignor"),  to and for the  benefit of
JACKSON NATIONAL LIFE INSURANCE COMPANY, a Michigan corporation,  having offices
at c/o PPM Finance,  Inc., 225 West Wacker Drive, Suite 1200, Chicago,  Illinois
60606 ("Assignee").

                                    RECITALS:

A.       Assignor is the owner of certain real property located in Pinal County,
         State of Arizona,  more  particularly  described  in Exhibit A attached
         hereto ("Property").

B.       Assignee has made a loan to Assignor  pursuant to a loan agreement (the
         "Loan  Agreement")  of even date  herewith.  The Loan is evidenced by a
         promissory  note  ("Note")  of  even  date  herewith  in  the  original
         principal  amount of Six  Million  Two  Hundred  Seventy  Thousand  and
         No/100ths  Dollars  ($6,270,000.00)  and  secured  by a Deed of  Trust,
         Security  Agreement and Financing  Statement  ("Deed of Trust") of even
         date herewith and recorded contemporaneously  herewith. The obligations
         of Assignor under the Loan  Agreement,  the Note, the Deed of Trust and
         the other Loan Documents are referred to herein as the "Obligations".

C.       Assignor  is  required  as a  condition  to the  making  of the Loan to
         transfer and assign to Assignee absolutely and unconditionally,  all of
         Assignor's  right,  title and  interest in, to and under the Leases and
         Rents, defined in Section 1 below.

                                   AGREEMENT:

         NOW,  THEREFORE,  as an inducement for the making of the Loan, Assignor
hereby represents, warrants, covenants and agrees as follows:

1.  Definitions.  As used herein,  the following  terms shall have the following
meanings:

                  "Event of Default"  means an Event of  Default,  as defined in
         the Loan Agreement.

                  "Leases"  means  all  leases,  subleases,   rental  contracts,
         occupancy  agreements,  licenses and other  arrangements  (in each case
         whether  existing now or in the future) pursuant to which any person or

<PAGE>

         entity  occupies  or has the right to occupy or use any  portion of the
         Property,  and includes (a) any  supplement,  modification,  amendment,
         renewal or  extension of any Lease and (b) any security or guaranty for
         any Lease.

                  "Lessees" means the lessees under the Leases or any subtenants
         or occupants of the Property.

                  "Rents" means all rents, issues, income, revenues,  royalties,
         profits and other amounts now or in the future payable under any of the
         Leases, including those past due and unpaid.

Capitalized  terms used in this Assignment and not otherwise defined are used as
defined in the Loan Agreement.

2.  Assignment.  As security for the payment and performance of the Obligations,
Assignor hereby absolutely and unconditionally  transfers, sets over and assigns
to Assignee all present and future right,  title and interest of Assignor in, to
and under the Leases and the Rents, together with all advance payments, security
deposits and other amounts paid or payable to or deposited  with Assignor  under
any of the Leases and all other  rights and  interests  of Assignor  under or in
respect  of any of the  Leases.  This  Assignment  is  intended  to be and is an
absolute  present  assignment from Assignor to Assignee and not the mere passage
of a security, interest or a provision of additional security, it being intended
hereby to establish a complete and present transfer of all Leases and Rents with
the right, but without the obligation, to collect all Rents.

3. License.  Except as hereinafter  set forth,  Assignor shall have a license to
collect the Rents accruing under the Leases as they become due ("License"),  but
not in  advance,  and to  enforce  the  Leases.  The  License is  revocable,  at
Assignee's  option,  in the event  there  occurs an Event of  Default.  Assignor
covenants and agrees that in  exercising  its License it shall hold all Rents in
trust and shall apply the same first to the payment of the  reasonable  expenses
of owning, maintaining,  repairing,  operating and renting the Property and then
to payment of the Obligations.

4.  Bankruptcy  of Lessee.  In the event  there is an Event of Default  and if a
Lessee under a Lease files or has filed against it any petition in bankruptcy or
for reorganization or undertakes or is subject to similar action, Assignor shall
provide to Assignee a copy of any written notice of such bankruptcy  received by
Assignor,  and Assignee  shall have the right to exercise the rights which would
otherwise  inure to the  benefit of  Assignor  in such  proceedings,  including,
without limitation, the right to seek "adequate protection" of its interests, to
compel  rejection  of any  Lease,  and to seek such  claims and awards as may be
sought or granted in connection with the rejection of such Lease,  provided that
Assignee  must  first  provide  Assignor  with  written  notice of its intent to
exercise  such rights  within  fifteen  (15) days of  Assignee's  receipt of the
notice of  bankruptcy.  Unless  otherwise  consented  to by Assignee in writing,
Assignee's exercise of any of the rights provided in this section shall preclude
Assignor  from the  pursuit and benefit  thereof  without any further  action or
proceeding  of any nature.  Assignee,  however,  shall not be  obligated to make
timely filings of claims in any bankruptcy, reorganization or similar action, or
to otherwise pursue creditor's rights therein.

                                       2
<PAGE>

5.  Representations  and Warranties.  Assignor hereby represents and warrants to
Assignee  that:  (a)  Assignor  is the  absolute  owner of the  entire  lessor's
interest  in each of the  Leases,  with  absolute  right and title to assign the
Leases and the Rents;  (b) the Leases are valid,  enforceable  and in full force
and effect and have not been  modified,  amended  or  terminated,  or any of the
terms and conditions  thereof waived,  except as stated herein; (c) there are no
outstanding  assignments  or  pledges of the Leases or of the Rents and no other
party has any right, title or interest in the Leases or the Rents; (d) there are
no existing  defaults or any state of facts which, with notice or lapse of time,
or both,  would  constitute a default under the  provisions of the Leases on the
part of either  party;  (e) no Lessee has any defense,  set-off or  counterclaim
against Assignor; (f) except as otherwise reflected in the Rent Roll (as defined
in the Loan  Agreement)  each Lessee is in possession  and paying rent and other
charges under its Lease and as provided therein; (g) there are no unextinguished
rent  concessions,  abatements  and/or other amendments  relating to the Lessees
and/or the Leases,  and no Lessee has any purchase option or first refusal right
or any right or option for additional space with respect to the Property, except
as reflected in the Rent Roll;  (h)  Assignor  has not accepted  prepayments  of
installments  of rent or any other  charges under any Lease for a period of more
than one (1) month in  advance;  and (i) all work  required to be  performed  by
Assignor,  as landlord, as of the date hereof under any Lease has been completed
in accordance with the provisions of the Lease.

6. New Leases and Lease  Terminations  and  Modifications.  Except as  expressly
permitted  in the  Loan  Agreement,  Assignor  shall  not  enter  into,  cancel,
surrender  or  terminate,  amend or modify  any  Lease,  or make any  subsequent
assignment or pledge of a Lease, or consent to  subordination of the interest of
any Lessee in any Lease,  without the prior  written  consent of  Assignee.  Any
attempt to do so without the prior written consent of Assignee shall be null and
void. Assignor shall not, without Assignee's prior written consent,  (a) execute
any other assignment or pledge of the Leases, of any interest therein, or of any
Rents,  or agree to a  subordination  of any Lease to any deed of trust or other
encumbrance  now or hereafter  affecting the Property;  or (b) permit a material
alteration  of or  addition to the  Property by any Lessee,  unless the right to
alter or enlarge is expressly  reserved by Lessee in the Lease.  Assignor hereby
covenants  not to accept  rent under any Lease more than one month in advance of
its due date.

7.  Cancellation  of Lease.  In the event  that any Lease  permits  cancellation
thereof  on  payment of  consideration  and the  privilege  of  cancellation  is
exercised, the payments made or to be made by reason thereof are hereby assigned
to Assignee to be applied,  at the election of Assignee,  to the  Obligations in
whatever order Assignee shall choose in its discretion or to be held in trust by
Assignee  as  further  security,  without  interest,  for  the  payment  of  the
Obligations.

8. Assignor to Ensure Continued Performance under Leases. Assignor shall perform
all of its  covenants  as Lessor  under the  Leases,  and shall not  permit  any
release of liability of any Lessee or any  withholding  of rent  payments by any
Lessee. Upon Assignee's request, or at any time notices of default for more than
five Leases in any 30 day period have been sent, Assignor shall promptly deliver
to Assignee  copies of any and all notices of default  Assignor  has sent to any
Lessee.  Assignor  shall enforce at  Assignor's  expense  remedies  available to
Assignor  under upon any Lease any  Lessee's  default in  accordance  with sound
business  practice.  Assignor  shall  deliver to  Assignee  copies of all papers
served in connection  with any such  enforcement  proceedings  and shall consult
with  Assignee,  its agents and attorneys  with respect to the conduct  thereof;


                                       3
<PAGE>

provided  that  Assignor  shall  not  enter  into  any  settlement  of any  such
proceeding without Assignee's prior written consent.

9.       Default of Assignor.

     9.1. Remedies. If an Event of Default occurs, Assignor's License to collect
Rents  shall  immediately  cease and  terminate.  Assignee  shall  thereupon  be
authorized  at its  option  to enter and take  possession  of all or part of the
Property,  in person or by agent,  employee or court appointed receiver,  and to
perform all acts necessary for the operation and  maintenance of the Property in
the same manner and to the same extent that Assignor might reasonably so act. In
furtherance thereof,  Assignee shall be authorized,  but under no obligation, to
collect the Rents  arising from the Leases,  and to enforce  performance  of any
other terms of the Leases  including,  but not limited to,  Assignor's rights to
fix or modify rents,  sue for  possession of the leased  premises,  relet all or
part of the leased  premises,  and  collect  all Rents  under  such new  Leases.
Assignor shall also pay to Assignee, promptly upon any Event of Default: (a) all
rent prepayments and security or other deposits paid to Assignor pursuant to any
Lease assigned hereunder;  and (b) all charges for services or facilities or for
escalations  which have  theretofore been paid pursuant to any such Lease to the
extent  allocable  to any period from and after such Event of Default.  Assignee
will,  after  payment of all proper  costs,  charges and any damages  including,
without limitation,  those payable pursuant to Section 10 hereof,  apply the net
amount of such Rents to the Obligations.  Assignee shall have sole discretion as
to the manner in which such Rents are to be applied,  the  reasonableness of the
costs to which they are applied, and the items that will be credited thereby.

     9.2. Notice to Lessee.  Assignor hereby irrevocably authorizes each Lessee,
upon demand and notice from  Assignee of the  occurrence of an Event of Default,
to pay all Rents under the Leases to Assignee.  Assignor agrees that each Lessee
shall have the right to rely upon any notice from Assignee directing such Lessee
to pay all Rents to Assignee, without any obligation to inquire as to the actual
existence  of an Event of Default,  notwithstanding  any notice from or claim of
Assignor to the  contrary.  Assignor  shall have no claim against any Lessee for
any  Rents  paid by  Lessee to  Assignee.  At such  time as no Event of  Default
exists,  Assignee  may  give  each  Lessee  written  notice  of such  cure  and,
thereafter,  until further notice from Assignee,  each such Lessee shall pay the
Rents to Assignor.

     9.3.  Assignor's  Possession After Default.  Following the occurrence of an
Event of Default,  if  Assignor  is in  possession  of the  Property  and is not
required to surrender such possession  hereunder,  Assignor shall pay monthly in
advance to Assignee, on Assignee's entry into possession pursuant to Section 9.1
hereof,  or to any  receiver  appointed  to  collect  the  Rents,  the  fair and
reasonable  value for the use and occupancy of the Property or such part thereof
as may be in the  possession  of  Assignor.  Upon  default in any such  payment,
Assignor shall  forthwith  vacate and surrender  such  possession to Assignee or
such receiver and, in default thereof, Assignor may be evicted by summary or any
other available proceedings or actions.

     9.4. Assignment of Defaulting  Assignor's Interest in Lease. Assignee shall
have the right to assign  Assignor's  right,  title and  interest  in and to the
Leases to any person  acquiring  title to the Property  through  foreclosure  or
otherwise.  Such  assignee  shall not be liable to account to  Assignor  for the
Rents thereafter accruing.

                                       4
<PAGE>

     9.5.  No Waiver.  Assignee's  failure to avail  itself of any of its rights
under this Assignment for any period of time, or at any time or times, shall not
constitute  a waiver  thereof.  Assignee's  rights and  remedies  hereunder  are
cumulative,  and not in lieu of,  but in  addition  to,  any  other  rights  and
remedies Assignee has under the Loan Agreement,  the Note, the Deed of Trust and
any other Loan  Documents.  Assignee's  rights  and  remedies  hereunder  may be
exercised as often as Assignee deems expedient.

     9.6.  Costs and Expenses.  The cost and expenses  (including any receiver's
fees and fees)  incurred by Assignee  pursuant to the powers  contained  in this
Assignment  shall be  immediately  reimbursed by Assignor to Assignee on demand,
shall be secured  hereby and shall bear  interest  from the date incurred at the
Default Rate. Assignee shall not be liable to account to Assignor for any action
taken pursuant hereto,  other than to account for any Rents actually received by
Assignee.

10.  Indemnification of Assignee.  Assignor hereby agrees to indemnify,  defend,
protect and hold Assignee harmless from and against any and all liability, loss,
cost, expense or damage (including  reasonable  attorney fees) that Assignee may
or  might  incur  under  the  Leases  or by  reason  of  this  Assignment.  Such
indemnification  shall also cover any and all  claims  and  demands  that may be
asserted against  Assignee under the Leases or this Assignment.  Nothing in this
section  shall be construed  to bind  Assignee to the  performance  of any Lease
provisions,  or to otherwise  impose any  liability  upon  Assignee,  including,
without  limitation,  any liability  under  covenants of quiet  enjoyment in the
Leases in the event that any Lessee shall have been joined as party defendant in
any action to foreclose the Deed of Trust and shall have been barred  thereby of
all right,  title,  interest,  and equity of redemption  in the  Property.  This
Assignment  imposes no liability upon Assignee for the operation and maintenance
of the Property or for  carrying out the terms of any Lease before  Assignee has
entered and taken possession of the Property.  Any loss or liability incurred by
Assignee by reason of actual entry and taking possession under any Lease or this
Assignment or in the defense of any claims  shall,  at  Assignee's  request,  be
reimbursed by Assignor. Such reimbursement shall include interest at the Default
Rate  provided  in the Note,  costs,  expenses  and  reasonable  attorney  fees.
Assignee may, upon entry and taking of  possession,  collect the Rents and apply
them to  reimbursement  for any such loss or liability.  The  provisions of this
Section 10 shall survive  repayment of the  Obligations  and any  termination or
satisfaction of this Assignment.

11.  Additions to, Changes in and Replacement of Obligations.  Assignee may take
security in addition to the security  already given  Assignee for the payment of
the  Obligations  or release  such other  security,  and may  release  any party
primarily  or  secondarily  liable  on  the  Obligations,   may  grant  or  make
extensions,   renewals,   modifications  or  indulgences  with  respect  to  the
Obligations or the Deed of Trust and replacements thereof, which replacements of
the  Obligations  or the Deed of Trust may be on the same  terms as, or on terms
different from, the present terms of the  Obligations or the Deed of Trust,  and
may apply any other security held by it to the  satisfaction of the Obligations,
without prejudice to any of its rights hereunder.

12.  Power of  Attorney.  In  furtherance  of the  purposes of this  Assignment,
Assignor  hereby  appoints  Assignee as Assignor's  attorney-in-fact,  with full
authority in the place of Assignor,  at the option of Assignee at any time after
the  occurrence and during the  continuance  of an Event of Default,  and in the
name of Assignor or Assignee,  to (a) collect,  demand and receive the Rents and


                                       5
<PAGE>

other amounts  payable under any Lease,  (b) bring suit and take other action to
enforce the Leases,  (c) enforce,  supplement,  modify,  amend,  renew,  extend,
terminate and otherwise  administer the Leases and deal with Lessees in relation
to the Leases,  (d) give  notices,  receipts,  releases and  satisfactions  with
respect to the Leases and the Rents and other  amounts  payable under any Lease,
and (e) take such other  action as Assignee  may  reasonably  deem  necessary or
advisable  in  connection  with the exercise of any right or remedy or any other
action taken by Assignee under this Assignment.

13. No Mortgagee in Possession;  No Other Liability.  The acceptance by Assignee
of this Assignment,  with all of the rights, power,  privileges and authority so
created, shall not, prior to entry upon and taking of possession of the Property
by Assignee,  be deemed or construed to: (a) constitute  Assignee as a mortgagee
in possession nor thereafter or at any time or in any event obligate Assignee to
appear in or defend any action or  proceeding  relating  to the Leases or to the
Property;  (b) require Assignee to take any action  hereunder,  or to expend any
money or incur any  expenses or perform or  discharge  any  obligation,  duty or
liability under the Leases;  or (c) require Assignee to assume any obligation or
responsibility for any security deposits or other deposits delivered to Assignor
by Lessees and not assigned and  delivered  to Assignee.  Assignee  shall not be
liable in any way for any injury or damage to person or  property  sustained  by
any person in or about the Property.

14.  Termination of  Assignment.  When Assignor pays Assignee the full amount of
the  Obligations,  and such payment is evidenced by a recorded  satisfaction  or
release of the Deed of Trust, this Assignment shall terminate.

15.      Miscellaneous.

     15.1.  Severability.  If any  term of this  Assignment  or the  application
hereof to any person or set of circumstances,  shall to any extent be invalid or
unenforceable,  the remainder of this  Assignment,  or the  application  of such
provision  or part  thereof to persons or  circumstances  other than those as to
which it is invalid or unenforceable,  shall not be affected  thereby,  and each
term of this  Assignment  shall be valid and  enforceable  to the fullest extent
consistent with applicable law.

     15.2.  Captions.  The captions or headings at the beginning of each section
hereof  are for the  convenience  of the  parties  only and are not part of this
Assignment.

     15.3.  Counterparts.  This  Assignment  may be  executed  in  two  or  more
counterparts,  each of which shall be deemed an original, and all of which shall
be  construed  together and shall  constitute  one  instrument.  It shall not be
necessary in making proof of this Assignment to produce or account for more than
one such counterpart.

     15.4. Notices. All notices or other written communications  hereunder shall
be given in the manner set forth in the Loan Agreement.

     15.5.  Modification.  No amendment,  modification  or  cancellation of this
Assignment  or any part hereof shall be  enforceable  without  Assignee's  prior
written consent.

                                       6
<PAGE>

     15.6.  Governing Law. This Assignment shall be governed by and construed in
accordance with the laws of the state in which the Property is located.

     15.7. Successors and Assigns; Gender. The terms, covenants,  conditions and
warranties  contained  herein and the powers  granted  hereby shall run with the
land,  shall  inure to the  benefit  of and bind all  parties  hereto  and their
respective heirs,  executors,  administrators,  successors and assigns,  and all
subsequent  owners of the Property,  and all subsequent  holders of the Note and
the Deed of Trust,  subject in all events to the provisions of the Deed of Trust
and the Loan Agreement regarding transfers of the Property by Assignor.  In this
Assignment, whenever the context so requires, the masculine gender shall include
the feminine  and/or neuter and the singular number shall include the plural and
conversely in each case. If there is more than one party constituting  Assignor,
all obligations of each Assignor hereunder shall be joint and several.

     15.8.  Expenses.  Assignor  shall  pay on demand  all  costs  and  expenses
incurred  by  Assignee  in  connection  with the  review  of  Leases,  including
reasonable fees and expenses of Assignee's outside counsel.

16. Limitation on Personal Liability. Reference is hereby made to the portion of
the Note entitled  "Limitation on Personal  Liability" which provision is hereby
incorporated  herein  by  reference  to the same  extent as if it were set forth
herein.

17.  WAIVER OF TRIAL BY JURY.  ASSIGNOR  HEREBY  WAIVES,  TO THE FULLEST  EXTENT
PERMITTED  BY LAW,  THE  RIGHT  TO TRIAL BY JURY IN ANY  ACTION,  PROCEEDING  OR
COUNTERCLAIM  FILED BY EITHER  PARTY,  WHETHER IN CONTRACT,  TORT OR  OTHERWISE,
RELATING DIRECTLY OR INDIRECTLY TO THIS ASSIGNMENT,  OR ANY ACTS OR OMISSIONS OF
ASSIGNEE IN CONNECTION THEREWITH.




                                       7
<PAGE>




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

                                   ASSIGNOR:

                                   CAX RANCHO MIRAGE, L.L.C.,
                                   a Delaware limited liability company


                                   By:  Commercial Assets, Inc.,
                                        a Delaware corporation, its Sole Member

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


STATE OF COLORADO          )
                           ) ss.
COUNTY OF DENVER           )

         The foregoing  instrument was  acknowledged  before me this 19th day of
January,  2000 by David M. Becker,  as the Chief Financial Officer of Commercial
Assets,  Inc.,  a Delaware  corporation,  the Sole Member of CAX RANCHO  MIRAGE,
L.L.C., a Delaware limited liability company.

                                         /s/Lorri J. Owen
                                  --------------------------------
                                  Notary Public in and for said County and State

My Commission Expires:

         7/2/2001


                                       8

                              ACQUISITION AGREEMENT

                  ACQUISITION  AGREEMENT,  dated effective as of January 1, 2000
(the  "Agreement"),  by and among CAX  Riverside,  L.L.C.,  a  Delaware  limited
liability  company  ("Purchaser"),  CADC  Holdings,  L.L.C.,  a Georgia  limited
liability company ("CADC LLC"), Riverside Golf Course Investors, Inc., a Florida
corporation  ("Riverside") and Community Acquisition and Development Corporation
("CADC" and, together with CADC LLC and Riverside, the "Sellers").

                  WHEREAS,   CADC  LLC  owns  98%  of  the  outstanding  limited
liability   company   interests  (the  "Interests")  in  Riverside  Golf  Course
Community,  L.L.C.,  a  Delaware  limited  liability  company  ("the  LLC")  and
Riverside and CADC each owns 1% of the outstanding Interests in the LLC; and

                  WHEREAS,  the Sellers  desire to sell all of their  Interests,
and Purchaser  desires to purchase all of the Sellers'  Interests upon the terms
and subject to the conditions set forth in this Agreement.

                  NOW,  THEREFORE,  in  consideration  of  the  representations,
warranties,  covenants and agreements set forth in this Agreement, and for other
good and valuable consideration,  the receipt and sufficiency of which is hereby
acknowledged, the parties hereto, intending to be legally bound hereby, agree as
follows:

                                    ARTICLE I

                           PURCHASE AND SALE; CLOSING

                  I.1 Purchase and Sale.  The Sellers agree to sell to Purchaser
and Purchaser agrees to purchase,  all of the Sellers'  Interests at the Closing
(as herein  defined) upon the terms and subject to the  conditions  set forth in
this Agreement.

                  I.2  Consideration.  The  consideration for the Interests (the
"Consideration")  shall  be ONE  DOLLAR  AND  NO  CENTS  ($1.00)  in  cash.  The
Consideration  shall be payable by  Purchaser at the Closing in (i) cash or (ii)
such other form as the Sellers and Purchaser may agree to before Closing.

                  I.3 Closing.  The closing of the transactions  contemplated by
this  Agreement  (the  "Closing")  shall  take  place as of January 1, 2000 (the
"Closing  Date") at 10:00 a.m. Denver time, or on such other date as the parties
hereto agree.


<PAGE>


                  I.4  Deliveries  by the  Sellers  at the  Closing.  (a) At the
Closing,  the Sellers  shall  deliver to  Purchaser an executed  Assignment  and
Assumption of Limited Liability Company Interest  Agreement in substantially the
same form as  Exhibit A hereto.  (b) At the  Closing,  the  Sellers  shall  also
deliver to the  Purchaser  certificates  executed  by  officers  of the  Sellers
authorized to so certify on behalf of the Sellers, to the effect that all of the
representations and warranties of the Sellers contained herein at Article II are
true and correct as of the Closing Date.

                  I.5  Deliveries  by  the  Purchasers  at the  Closing.  At the
Closing, the Purchaser shall deliver to the Sellers a certificate executed by an
officer of the Purchaser authorized to so certify on behalf of the Purchaser, to
the effect  that all of the  representations  and  warranties  of the  Purchaser
contained herein at Article III are true and correct as of the Closing Date.

                                   ARTICLE II

                  REPRESENTATIONS AND WARRANTIES OF THE SELLERS

                  Each of the Sellers  represents  and warrants to the Purchaser
that as of the date hereof:

                  II.1  Authority.  Such  Seller  has the  right,  power,  legal
capacity  and  authority  to enter into and perform its  obligations  under this
Agreement.  This  Agreement has been duly and validly  executed and delivered by
such Seller and, assuming the due  authorization,  execution and delivery hereof
by the  Purchaser,  constitutes  a valid and binding  obligation of such Seller,
enforceable   against  it  in  accordance   with  its  terms,   except  as  such
enforceability  may  be  subject  to  the  effects  of  bankruptcy,  insolvency,
reorganization,  moratorium  and other similar laws relating to or affecting the
rights of creditors and of general principles of equity.

                  II.2 No Conflict;  Consents and  Approvals.  The execution and
delivery by such Seller of this Agreement does not, and the  consummation of the
transactions  contemplated hereby and compliance with the terms hereof will not,
(i)  conflict  with,  or  result  in  any  violation  of  any  provision  of the
organizational documents of such Seller, (ii) violate or conflict with or result
in a  breach  or  termination  of  or  default  under,  any  material  agreement
(including  the limited  liability  company  agreement of the LLC),  instrument,
license,  judgment,  order, write, injunction,  decree, statute, law, ordinance,
rule or regulation  applicable to the Seller or any of the property or assets of
such Seller or (iii) result in a default (or an event which with notice or lapse
of time or both would  become a default) or give to any third party any right of
termination,  cancellation,  amendment or  acceleration  under, or result in the
creation or imposition of any Lien on any material  asset of such Seller such as


                                       2
<PAGE>

would reasonably be expected to materially impair the validity or enforceability
of this  Agreement  or the  ability of such  Seller to  perform in any  material
respect,  its  obligations  under  this  Agreement.  No  consent,   approval  or
authorization  of,  or  declaration,  filing  or  registration  with any  court,
administrative   agency  or  commission  or  other  governmental  or  regulatory
authority or any other person or entity is required to be made or obtained by or
with  respect to such Seller in  connection  with the  execution,  delivery  and
performance  of  this  Agreement  or  the   consummation  of  the   transactions
contemplated hereby.

                  II.3 Ownership.  Such Seller is the owner, beneficially and of
record,  of the Interests as set forth in the recitals  hereto free and clear of
all Liens. As used in this Agreement,  "Lien" means any mortgage,  pledge, lien,
encumbrance, charge, adverse claim or restriction of any kind affecting title or
resulting in an  encumbrance  against  property,  real or personal,  tangible or
intangible,  or a security  interest of any kind (including any conditional sale
or other title retention  agreement,  any lease in the nature thereof, any third
party option or other  agreement to sell and any filing of or agreement to give,
any  financing  statement  under  the  Uniform  Commercial  Code (or  equivalent
statute) of any jurisdiction).

                                   ARTICLE III

                 REPRESENTATIONS AND WARRANTIES OF THE PURCHASER

                  The Purchaser  represents  and warrants to the Sellers that as
of the date hereof:

                  III.1 Authority.  It has the right,  power, legal capacity and
authority to enter into and perform its obligations  under this  Agreement.  The
execution,  delivery and performance of this Agreement by the Purchaser, and the
payment by the Purchaser of the  Consideration  has been duly  authorized by the
Purchaser and no further action is necessary on the part of the Purchaser.  This
Agreement has been duly and validly executed and delivered by the Purchaser and,
assuming the due execution and delivery by the Sellers,  constitutes a valid and
binding obligation of the Purchaser,  enforceable  against it in accordance with
its terms.

                  III.2 No Conflict;  Consents and Approvals.  The execution and
delivery by the Purchaser of this  Agreement does not, and the  consummation  of
the transactions  contemplated  hereby and compliance with the terms hereof will
not,  (i) conflict  with,  or result in any  violation  of any  provision of the
Certificate of Limited  Liability Company or Limited Liability Company Agreement
of the  Purchaser,  (ii)  violate  or  conflict  with or  result  in a breach or
termination of or default under, any material  agreement,  instrument,  license,
judgment,  order, writ,  injunction,  decree,  statute, law, ordinance,  rule or


                                       3
<PAGE>

regulation  applicable  to the Purchaser or any of the property or assets of the
Purchaser  or (iii)  result in a default (or an event which with notice or lapse
of time or both would  become a default) or give to any third party any right of
termination,  cancellation,  amendment or  acceleration  under, or result in the
creation or imposition of any Lien on any material  asset of the Purchaser  such
as  would   reasonably  be  expected  to  materially   impair  the  validity  or
enforceability  of this  Agreement or the ability of the Purchaser to perform in
any material respect, its obligations under this Agreement. No consent, approval
or  authorization  of, or declaration,  filing or  registration  with any court,
administrative   agency  or  commission  or  other  governmental  or  regulatory
authority or any other person or entity is required to be made or obtained by or
with respect to the Purchaser in  connection  with the  execution,  delivery and
performance  of  this  Agreement  or  the   consummation  of  the   transactions
contemplated hereby.

                  III.3 Diligence Review. Without limiting the Purchaser's right
to rely on the  representations  and warranties  contained in Article II hereof,
the  Purchaser  acknowledges  that it has had the  opportunity  to  review  such
financial and other data as it has requested of the Sellers, and that it has had
the  opportunity  to  conduct  such due  diligence  investigations  as it deemed
appropriate.

                                   ARTICLE IV

                                    COVENANTS

                  IV.1  Conduct of  Business.  From the date hereof  through the
Closing, except as expressly permitted or contemplated by this Agreement, unless
the Purchaser shall otherwise agree in writing prior to the taking of any action
prohibited by the terms of this Section, the Sellers shall cause each of the LLC
to conduct its  operations  and  business in the  ordinary  and usual  course of
business and consistent with past practice.  Without  limiting the generality of
the foregoing,  and except as otherwise  expressly  permitted by this Agreement,
prior to the Closing,  without the prior written  consent of the Purchaser,  the
Sellers  shall not permit the LLC to: (a)  issue,  sell,  pledge or dispose  of,
grant or otherwise create or agree to issue,  sell,  pledge or dispose of, grant
or otherwise create any equity interest,  any debt or any securities convertible
into or exchangeable for any equity interest; (b) purchase,  redeem or otherwise
acquire or retire, or offer to purchase,  redeem or otherwise acquire or retire,
any equity  interest  (including any options with respect to any equity interest
and any security  convertible or  exchangeable  into any equity  interest);  (c)
declare, set aside, make any distribution,  payable in cash, stock,  property or
otherwise,   with  respect  to  any  of  its  equity  interests,  or  subdivide,
reclassify,   recapitalize,  split,  combine  or  exchange  any  of  its  equity
interests;  (d)  incur  or  become  contingently  liable  with  respect  to  any
indebtedness or guarantee any such  indebtedness or issue any debt securities or
incur any other obligation or liability outside the ordinary course of business;
(e)  acquire  or agree to  acquire  by  merging  or  consolidating  with,  or by
purchasing a  substantial  equity  interest in or a  substantial  portion of the


                                       4
<PAGE>

assets of, or by any other manner, any business or any corporation, partnership,
association  or other  business  entity;  (f) mortgage or otherwise  encumber or
subject to any lien of its properties or assets;  (g) other than with respect to
tenant leases in the ordinary course of business  consistent with past practice,
sell,  transfer or assign any of its assets or  properties;  (h) other than with
respect to tenant leases in the ordinary course of business consistent with past
practice,  enter into any contract not terminable within 30 days; (i) other than
with respect to tenant leases in the ordinary course of business consistent with
past  practice,  pay or settle any claim or liability,  or enter into,  amend or
terminate any transaction,  contract, commitment or arrangement to which the LLC
is a party.

                  IV.2 Further  Assurances.  Each party hereto agrees to use its
best  efforts to obtain all consents  and  approvals  and to do all other things
necessary  for  the  consummation  of  the  transactions  contemplated  by  this
Agreement.  The parties agree to take such further action to deliver or cause to
be delivered to each other at the Closing and at such other times  thereafter as
shall be reasonably  agreed by such additional  agreements or instruments as any
of them may  reasonably  request for the purpose of carrying out this  Agreement
and the transactions contemplated hereby.

                                    ARTICLE V

                                   CONDITIONS

                  V.1  Conditions  to  Each  Party's   Obligations   Under  this
Agreement.  The respective  obligations of each party under this Agreement shall
be subject to the fulfillment at or prior to the Closing Date of the following:

                           (a) Injunctions. At the Closing Date, (i) there shall
be no  injunction,  restraining  order,  decision or decree of any nature of any
United  States or  foreign  court or  governmental  entity or body of  competent
jurisdiction  that is in effect that restrains or prohibits the  consummation of
the  transactions   contemplated  hereby  and  (ii)  there  shall  be  no  suit,
proceeding,  or  governmental  investigation  threatened  or pending  before any
United States or foreign  governmental entity or body of competent  jurisdiction
which  seeks to  restrain  or  prohibit  the  consummation  of the  transactions
contemplated  hereby in whole or material  part,  or to obtain  damages or other
relief in connection with the transactions contemplated hereby.

                           (b) Regulatory  Approvals.  All necessary  approvals,
authorizations and consents of all governmental  entities required to consummate
the  transactions  contemplated  by this Agreement  shall have been obtained and
shall remain in full force and effect and all waiting  periods  relating to such
approvals, authorizations or consents shall have expired.

                                       5
<PAGE>

                  V.2  Conditions  to   Obligations   of  the   Purchaser.   The
obligations of the Purchaser are subject to the  satisfaction at or prior to the
Closing of the following conditions:

                           (a) All  proceedings  to be taken by the  Sellers  in
connection  with  the  transactions  contemplated  by  this  Agreement  and  all
documents, instruments and certificates to be delivered by the LLC in connection
with  the  transactions  contemplated  by this  Agreement  shall  be  reasonably
satisfactory in form and substance to each of the Purchaser and its counsel.

                           (b) All representations and warranties of the Sellers
contained  herein at Article II shall be true and  correct at the  Closing as if
made as of the Closing Date.

                           (c) There  shall not have  occurred as of the Closing
Date any  material  adverse  condition  with respect the  business,  properties,
financial condition or prospects of the LLC.

                           (d) There  shall  not be in effect as of the  Closing
Date any  writ,  judgment,  injunction,  decree  or  similar  order of any court
restraining,  or enjoining or otherwise  preventing  consummation  of any of the
transactions contemplated by this Agreement.

                  V.3 Conditions to Obligations of the Seller.  The  obligations
of the Sellers are subject to the satisfaction at or prior to the Closing of the
following conditions:

                           (a) All  proceedings  to be taken by the Purchaser in
connection  with  the  transactions  contemplated  by  this  Agreement  and  all
documents, instruments and certificates to be delivered by the LLC in connection
with  the  transactions  contemplated  by this  Agreement  shall  be  reasonably
satisfactory in form and substance to the Sellers and their counsel.

                           (b)  All   representations   and  warranties  of  the
Purchaser contained herein at Article III are true and correct at the Closing as
if made as of the Closing Date.

                           (c) There  shall  not be in effect as of the  Closing
Date any  writ,  judgment,  injunction,  decree  or  similar  order of any court
restraining,  or enjoining or otherwise  preventing  consummation  of any of the
transactions contemplated by this Agreement.



                                       6
<PAGE>


                                   ARTICLE VI

                                  MISCELLANEOUS

                  VI.1 Survival. The representations,  warranties, covenants and
agreements  made by the Sellers and the Purchaser in this  Agreement,  or in any
certificate  delivered by the Sellers or the  Purchaser  will survive  until the
first anniversary of the Closing Date.

                  VI.2 Notices.  All notices and other communications under this
Agreement  must be in  writing  and will be deemed  to have  been duly  given if
delivered,  telecopied or mailed, by certified mail,  return receipt  requested,
first-class postage prepaid, to the parties at the following address:

         If to the Sellers, to:

                  c/o Community Acquisition and Development Corporation
                  2 Ponds Edge Drive
                  P.O. Box 500
                  Chadds Ford, Pennsylvania 19317
                  Attention:  President
                  Telephone: (610) 388-9600
                  Fax: (610) 388-9616

         If to the Purchaser, to:

                  c/o Commercial Assets, Inc.
                  3410 South Galena Street, Suite 210
                  Denver, Colorado 80231
                  Attention:  David Becker
                  Telephone:  (303) 614-9422
                  Fax:  (303) 614-9401

         with a copy to:

                  Skadden, Arps, Slate, Meagher & Flom LLP
                  300 South Grand Avenue, Suite 3400
                  Los Angeles, California 90071
                  Attention:  Michael V. Gisser
                  Telephone:  (213) 687-5000
                  Fax:  (213) 687-5600



                                       7
<PAGE>


                  VI.3 Separability. If any provision of this Agreement shall be
declared to be invalid or unenforceable, in whole or in part, such invalidity or
unenforceability  shall not affect the remaining  provisions  hereof which shall
remain in full force and effect.

                  VI.4  Assignment.  This  Agreement  shall be binding  upon and
inure to the benefit of the parties  hereto and their  respective  heirs,  legal
representatives, successors and assigns.

                  VI.5 Interpretation.  The headings contained in this Agreement
are for  reference  purposes only and shall not affect in any way the meaning or
interpretation of this Agreement.

                  VI.6  Counterparts. This  Agreement  may be executed in one or
more counterparts,  all of which shall be considered one and the same Agreement,
and shall become effective when one or more such  counterparts  have been signed
by each of the parties and delivered to each party.

                  VI.7 Entire  Agreement.  This Agreement  represents the entire
Agreement  of the parties with  respect to the subject  matter  hereof and shall
supersede any and all previous contracts, arrangements or understandings between
the parties hereto with respect to the subject matter hereof.

                  VI.8  Governing  Law.  This  Agreement   shall  be  construed,
interpreted,  and governed in accordance with the laws of the State of Delaware,
without reference to rules relating to conflicts of law.

                  VI.9 No Third Party  Beneficiaries.  No person or entity other
than the parties  hereto is an intended  beneficiary  of this  Agreement  or any
portion hereof.


                            [Signature page follows]


                                       8
<PAGE>


                  IN WITNESS WHEREOF, the parties hereto have duly executed this
Agreement as of the date first above written.


                                           COMMUNITY ACQUISITION AND DEVELOPMENT
                                           CORPORATION, a Delaware corporation

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


                                           CADC HOLDING, L.L.C., a Georgia
                                           limited liability company

                                           By:      /s/Joseph W. Gaynor
                                               ----------------------------
                                                Joseph W. Gaynor
                                                Managing Member


                                           RIVERSIDE GOLF COURSE INVESTORS,
                                           INC., a  Florida corporation


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


                                           CAX RIVERSIDE, L.L.C., a Delaware
                                           limited liability company

                                           By:   Commercial Assets, Inc., a
                                                 Delaware corporation,
                                                 Its Managing Member


                                                By:  /s/David M. Becker, 1/19/00
                                                    ----------------------------
                                                    David M. Becker
                                                    Chief Financial Officer


                                       9
<PAGE>





                            ASSIGNMENT AND ASSUMPTION
                      OF LIMITED LIABILITY COMPANY INTEREST

                  ASSIGNMENT  AND  ASSUMPTION  OF  LIMITED   LIABILITY   COMPANY
INTEREST,  dated  as of  January  1,  2000  (this  "Assignment"),  by and  among
Community  Acquisition  and  Development  Corporation,  a  Delaware  corporation
("CADC"),   Riverside  Golf  Course  Investors,   Inc.,  a  Florida  corporation
("Riverside"),  CADC Holdings,  L.L.C.,  a Delaware  limited  liability  company
("CADC Holdings" and, together with CADC and Riverside,  the  "Assignors"),  and
CAX Riverside,  L.L.C., a Delaware limited  liability  company (the "Assignee").
Capitalized  terms used but not otherwise defined herein shall have the meanings
ascribed thereto in the Acquisition Agreement,  dated as of January 1, 2000 (the
"Acquisition Agreement"), by and among the Assignee and the Assignors.

                  WHEREAS, the Assignors hold interests (the "LLC Interests") in
Riverside Golf Course  Community,  L.L.C., a Delaware limited  liability company
(the "LLC"); and

                  WHEREAS,  pursuant to the Acquisition Agreement, the Assignors
have  agreed to  transfer,  and the  Assignee  has  agreed  to  accept  from the
Assignors, the Assignors' LLC Interests in exchange for $1 (the "Consideration")
in cash, as provided therein.

                  NOW,  THEREFORE,  in  consideration  of the  foregoing and the
covenants  of the  parties  set forth  herein  and for other  good and  valuable
consideration,  the receipt and  sufficiency  of which are hereby  acknowledged,
subject to the terms and conditions  set forth herein,  the parties hereby agree
as follows:

         1.  In   consideration   of  the  transfer  to  the  Assignors  of  the
Consideration  pursuant  to  the  Acquisition  Agreement,  the  Assignor  hereby
unconditionally and irrevocably transfer, assign, contribute and set over to the
Assignee all of the  Assignors'  rights,  title and  interests in and to the LLC
Interests, including, without limitation, (i) all of the Assignors' interests in
the  capital  of the  LLC,  and the  Assignors'  interests  in all  profits  and
distributions  of any kind to which the Assignors  shall at any time be entitled
in respect of the LLC  Interests;  (ii) all other  payments,  if any,  due or to
become due to the  Assignors in respect of the LLC  Interests,  under or arising
out  of  the  limited  liability  company  agreement  of  the  LLC,  whether  as
contractual  obligations,  damages,  insurance proceeds,  condemnation awards or
otherwise;  and (iii) all present and future  claims,  if any, of the  Assignors
against  the LLC or its members or former  managers  under or arising out of the
limited liability  company  agreement of the LLC (or the operating  agreement or
regulations of any  predecessors of the LLC) for monies loaned or advanced,  for
services rendered or otherwise.



                                       10
<PAGE>


         2. Assignee  hereby  accepts the LLC Interests and agrees to assume the
Assignors'  obligations  under the liability  company  agreement of the LLC with
respect to the LLC Interests from and after the date hereof.

         3. This Assignment shall take effect as of the Closing. This Assignment
shall inure to the benefit of and be binding upon the Assignors and the Assignee
and their respective successors and assigns.

         4. This  Assignment  shall be construed and enforced in accordance with
the laws of the State of Delaware,  without regard to its principles of conflict
of laws.

         This  Assignment may be executed in two or more  counterparts,  each of
which  shall  be  deemed  to be an  original,  but all of which  shall  together
constitute one and the same instrument.


         IN WITNESS WHEREOF, the parties hereto have executed this Assignment as
of the day and year first written above.


                                       ASSIGNORS:

                                       COMMUNITY ACQUISITION AND DEVELOPMENT
                                       CORPORATION, a Delaware corporation



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


                                       CADC HOLDING, L.L.C.,  a Georgia
                                       limited liability company


                                       By:      /s/Joseph W. Gaynor
                                          ----------------------------
                                           Joseph W. Gaynor
                                           Its Managing Member





                                       11
<PAGE>



                                       RIVERSIDE GOLF COURSE INVESTORS, INC.,
                                       a Florida corporation


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


                                       ASSIGNEE:

                                       CAX RIVERSIDE, L.L.C.,
                                       a Delaware limited liability company

                                       By: Commercial Assets, Inc., a Delaware
                                           Its Managing Member


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



                                       12

<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                           12905
<SECURITIES>                                     11926
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 27055
<PP&E>                                           67588
<DEPRECIATION>                                  (1821)
<TOTAL-ASSETS>                                  106008
<CURRENT-LIABILITIES>                             1761
<BONDS>                                          30551
                                0
                                          0
<COMMON>                                           104
<OTHER-SE>                                       72977
<TOTAL-LIABILITY-AND-EQUITY>                    106008
<SALES>                                              0
<TOTAL-REVENUES>                                  2368
<CGS>                                                0
<TOTAL-COSTS>                                     1345
<OTHER-EXPENSES>                                   314
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 364
<INCOME-PRETAX>                                    345
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                345
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       345
<EPS-BASIC>                                       0.03
<EPS-DILUTED>                                     0.03


</TABLE>


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