Securities and Exchange Commission
450 Fifth Street, N.W.
Judiciary Plaza
Washington, D.C.  20549

Re:  AMFAC/JMB FINANCE, INC.
     Commission File No. 36-3611183
     Form 10-Q

Gentlemen:

Enclosed, for the above-mentioned registrant, are eight  copies
one  of  which  is  manually executed of  registrant's  current
report on Form 10-Q for the quarter ended June 30, 1996.

Please  acknowledge receipt of the Form 10-Q filing, by signing
and
returning the self-addressed stamped postcard.

Thank You.

Very truly yours,

AMFAC/JMB FINANCE, INC.

By:  Northbrook Corporation
     Parent Company

     By:  _____________________
          Gary Smith
          Vice President
          and Principal Accounting Officer








Securities and Exchange Commission
450 Fifth Street, N.W.
Judiciary Plaza
Washington, D.C.  20549

Re:  AMFAC/JMB HAWAII, INC.
     Commission File No. 33-24180
     Form 10-Q

Gentlemen:

Enclosed, for the above-mentioned registrant, are eight copies
one  of  which  is  manually executed of registrant's  current
report on Form 10-Q for the quarter ended June 30, 1996.

Please acknowledge receipt of the Form 10-Q filing, by signing
and returning the self-addressed stamped postcard.

Thank You.

Very truly yours,

AMFAC/JMB HAWAII, INC.

By:  Northbrook Corporation
     Parent Company

     By:  _____________________
          Gary Smith
          Vice President
          and Principal Accounting Officer




                               
              SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C.  20549


                           FORM 10-Q


        Quarterly Report Pursuant to Section 13 or 15(d)
                 of the Securities Act of 1934


For the quarter ended June 30, 1996 Commission File Number 33-
24180



                     AMFAC/JMB HAWAII, INC.
     (Exact name of registrant as specified in its charter)


                Hawaii                   99-0217738
 (State of  organization)     (I.R.S.  Employer Identification No.)




                    AMFAC/JMB FINANCE, INC.
     (Exact name of registrant as specified in its charter)


                Illinois                 36-3611183
 (State of organization)      (I.R.S. Employer Identification No.)


  900 N. Michigan Ave., Chicago, Illinois          60611
(Address of principal executive office)         (Zip Code)


Registrant's  telephone number, including area code   312-440-4800


See Table of Additional Registrants Below.


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  August  13, 1996, each of Amfac/JMB Hawaii,  Inc.  and
Amfac/JMB  Finance,  Inc. had 1,000  shares  of  Common  Stock
outstanding.  All such Common Stock is owned by its respective
parent and not traded on a public market.







                   ADDITIONAL REGISTRANTS (1)

                                                     Address, including,
                                                     zip code,
Exact name of     State or other     IRS             and telephone number,
registrant as     jurisdiction of    Employer        including area code of
specified in its  incorporation or   Identification  registrant's principal
Charter           organization       Number          executive offices

Amfac  Property      Hawaii          99-0150751      900 North Michigan Avenue
 Development Corp.                                   Chicago, Illinois 60611
                                                     312/440-4800

Amfac  Property      Hawaii          99-0202331      900 North Michigan Avenue
 Investment                                          Chicago, Illinois 60611
 Corp.                                               312/440-4800

Amfac Sugar and      Hawaii          99-0185633      900 North Michigan Avenue
  Agribusiness,                                      Chicago, Illinois 60611
 Inc.                                                312/440-4800

Kaanapali Water      Hawaii          99-0185634      900 North Michigan Avenue
 Corporation                                         Chicago, Illinois 60611
                                                     312/440-4800

Amfac Agri-          Hawaii          99-0176334      900 North Michigan Avenue
  business,  Inc.                                    Chicago, Illinois 60611
                                                     312/440-4800

Kekaha Sugar         Hawaii          99-0044650      900 North Michigan Avenue
 Company,                                            Chicago, Illinois 60611
 Limited                                             312/440-4800

The Lihue            Hawaii          99-0046535      900 North Michigan Avenue
 Plantation                                          Chicago, Illinois 60611
 Company,                                            312/440-4800
 Limited

Oahu Sugar           Hawaii          99-0105277      900 North Michigan Avenue
 Company,                                            Chicago, Illinois 60611
 Limited                                             312/440-4800

Pioneer Mill         Hawaii          99-0105278      900 North Michigan Avenue
 Company,                                            Chicago, Illinois 60611
 Limited                                             312/440-4800

Puna Sugar           Hawaii          99-0051215      900 North Michigan Avenue
 Company,                                            Chicago, Illinois 60611
 Limited                                             312/440-4800

H. Hackfeld          Hawaii          99-0037425      900 North Michigan Avenue
 & Co., Ltd.                                         Chicago, Illinois 60611
                                                     312/440-4800

Waiahole             Hawaii          99-0144307      900 North Michigan Avenue
 Irrigation                                          Chicago, Illinois 60611
 Company,                                            312/440-4800
 Limited

Waikele Golf         Hawaii          99-0304744      900 North Michigan Avenue
 Club, Inc.                                          Chicago, Illinois 60611
                                                     312/440-4800

1)  The    Additional   Registrants   listed   are   wholly-owned
    subsidiaries  of  the registrant and are  guarantors  of  the
    registrant's  Certificate  of  Land  Appreciation  Notes  due
    2008.
                       TABLE OF CONTENTS




PART I   FINANCIAL INFORMATION


Item 1.  Financial Statements                               4

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations               23




PART II  OTHER INFORMATION


Item 1.  Legal Proceedings                                 32

Item 6.  Exhibits and Reports on Form 8-K                  33



PART I.  FINANCIAL INFORMATION
     ITEM 1.  Financial Statements
                         AMFAC/JMB HAWAII, INC.

                       Consolidated Balance Sheets

                    June 30, 1996 and December 31, 1995
                         (Dollars in Thousands)
                              (Unaudited)

                              A S S E T S

                                            June 30,         December 31,
                                             1996                1995
                                         --------------    --------------
                                                      
A S S E T S
Current assets:
 Cash and cash equivalents                  $9,641            11,745
 Receivables-net                            14,122             8,720
 Inventories                                47,614            49,641
 Prepaid expenses                            2,571             3,102
                                          --------           --------
     Total current assets                   73,948            73,208
                                          --------           --------
Investments                                 45,168            45,080
                                          --------           --------
Property, plant and equipment:
 Land and land improvements                333,919           336,069
 Machinery and equipment                    57,230            56,882
 Construction in progress                    2,245             1,428
                                          --------           --------
                                           393,394           394,379
 Less accumulated dep.
 and amortization                           30,912            27,762
                                          --------           --------
                                           362,482           366,617
                                          --------           --------
Deferred expenses                           13,443            14,225
Other assets                                29,964            28,468
                                          --------           --------
                                        $  525,005           527,598
                                         ==========         ==========
L I A B I L I T I E S
Current liabilities:
 Accounts payable                       $    6,970             8,562
 Accrued expenses                            9,638            13,268
 Current portion of
 long-term debt                              1,730            67,730
 Current portion of
 deferred inc. taxes                        14,348            10,902


                              AMFAC/JMB HAWAII, INC.

                    Consolidated Balance Sheets - Continued

                        June 30, 1996 and December 31, 1995
                              (Dollars in Thousands)
                                    (Unaudited)

                                          June 30,       December 31,
                                            1996             1995
                                       -------------    -------------
Amounts due to affiliates                   27,595           22,862
                                          --------          --------
Total current liabilities                   60,281          123,324
                                          --------          --------
Amounts due to affiliates                   90,110           76,911
Accum. postretirement benefit
obligation                                  59,207           61,037
Long-term debt                              91,772           26,765
Other long-term liabilities                 36,335           34,366
Deferred income taxes                       97,962           98,691
Certificate of Land
Appreciation Notes                         220,692          220,692
                                          --------          --------
Commitments and contingencies
(notes 3, 4, 5, 7, 8, 9 and 10)
Total liabilities                          656,359          641,786
                                          --------         --------

S T O C K H O L D E R S'  E Q U I T Y  (D E F I C I T )

Common stock, no par value
Authorized, issued and
outstanding 1,000 shares                         1               1
Additional paid-in capital                   3,385          11,495
Retained earnings (deficit)               (134,740)       (125,684)
                                         ---------        ---------

Total stockholders' equity
(deficit)                                 (131,354)       (114,188)
                                         ---------        ---------
                                        $  525,005         527,598
                                        ============     ===========

<FN>
   The accompanying notes are an integral part of the consolidated financial
   statements.



                      AMFAC/JMB HAWAII, INC.

             Consolidated Statements of Operations

            Six Months Ended June 30, 1996 and 1995

                     (Dollars in Thousands)
                          (Unaudited)

                               Three Months Ended         Six Months Ended
                                    June 30                   June 30
                               --------------------     ---------------------
                                 1996     1995              1996    1995
                                       (Restated)                (Restated)
                                -------   -------         ------   ------
                                                      
Revenue:
    Agriculture                 $16,744    18,427          22,432    19,726
    Property                     12,215    16,611          21,583    29,457
                                -------   -------         -------    -------
                                 28,959    35,038          44,015    49,183
                                -------   -------         -------    -------
Cost of sales:
    Agriculture                  17,532    19,830          21,645    20,399
    Property                      8,385     8,708          13,724    16,765
                                -------   -------        --------   -------
                                 25,917    28,538          35,369    37,164
Selling, general
and administrative                2,793     3,109           5,942     7,184
Depreciation and
amortization                      1,554     1,606           3,150     3,320
                                 -------   -------        -------  -------
Total  costs  and  expenses      30,264    33,253          44,461    47,668

Operating income (loss)          (1,305)    1,785            (446)    1,515
                                 -------  -------         -------   -------
Non-operating income
(expenses):
 Amortization of
   financing costs                (451)     (444)            (767)    (955)
  Interest  expense             (6,490)   (5,565)         (13,398) (11,571)
 Interest income                    70       932              162    1,283
                                -------   -------         -------  -------
                                (6,871)   (5,077)         (14,003) (11,243)
                                -------  -------          -------  -------
  Loss  before  taxes           (8,176)   (3,292)         (14,449)  (9,728)
                                -------  -------          --------  ------
   Income  tax  benefit          3,060     1,207            5,393    3,616
                                -------  -------           -------  -------
 Loss before extra-
  ordinary  item                (5,116)   (2,085)          (9,056)  (6,112)

                     AMFAC/JMB HAWAII, INC.

       Consolidated Statements of Operations - Continued

            Six Months Ended June 30, 1996 and 1995

                     (Dollars in Thousands)
                          (Unaudited)


                               Three Months Ended         Six Months Ended
                                    June 30                    June 30
                               --------------------     ---------------------
                                  1996       1995           1996    1995
                                         (Restated)               (Restated)
                                -------   -------         ------   ------
Extraordinary gain
from extinguishment
of debt (less app-
licable income taxes
of    $20,807)                      --    32,544              --    32,544
                               -------   --------         -------  -------
Net  income (loss)             $(5,116)   30,459          (9,056)   26,432
                               =======    =======         =======  =======
<FN>
   The  accompanying  notes are an integral part of the  consolidated  financial
statements.



                     AMFAC/JMB HAWAII, INC.

             Consolidated Statements of Cash Flows

            Six Months Ended June 30, 1996 and 1995

                     (Dollars in Thousands)
                          (Unaudited)

                                                   1996            1995
                                                                (Restated)
                                                 --------        --------
                                                         
Cash flows from operating activities:
 Net income (loss)                               $(9,056)        26,432
 Items not requiring (providing) cash:
   Depreciation and amortization                   3,150          3,320
   Amortization of deferred expenses                 767            955
   Equity in earnings of investments                  23             62
   Income tax expense (benefit)                   (5,393)        17,191
   Extraordinary gain from extinguish-
   ment of debt                                       --        (53,351)

Changes in:
   Receivables - net                              (5,402)         4,006
   Inventories                                     4,437         (2,815)
   Prepaid expenses                                  531            554
   Accounts payable                               (1,592)         2,398
   Accrued expenses                               (3,630)        (1,811)
   Amounts due to affiliates                       4,733          8,579
   Other long-term liabilities                    (2,134)          (132)
                                                  --------       --------
   Net cash provided by (used in)
   operating activities                           (13,566)         5,388
                                                  --------       --------
Cash flows from investing activities:
 Property additions                               (1,175)         (1,975)
 Property disposals and retirements
 - net                                                 --          2,673
 Investments in joint ventures
 and partnerships                                   (111)           (167)
 Short-term investments                               --          31,998
 Other assets                                     (1,496)           (937)
 Other long-term liabilities                       2,023          (5,060)
                                                  --------       --------

                    AMFAC/JMB HAWAII, INC.

          Consolidated Statement of Cash Flows - Continued

            Six Months Ended June 30, 1996 and 1995
                    (Dollars in Thousands)
                         (Unaudited)

                                                    1996          1995
                                                               (Restated)
                                                  --------      --------
Net cash provided by (used in)
 investing activities                               (759)        26,532
                                                  --------       --------
Cash flows from financing activities:
 Deferred expenses                                    15              1
 Other cost related to extinguishment
 of debt                                              --           (704)
  Net  repayments of long-term debt                 (993)        (1,610)
 Payment to redeem and purchase
 Certificate of Land Appreciation
 Notes (COLAS)                                        --       (105,452)
 Amounts due to affiliates                        13,199         52,000
                                                ---------        --------
 Net cash provided by (used in) financing
 activities                                       12,221        (55,765)
                                                ---------        --------
 Net decrease in cash and cash
 equivalents                                      (2,104)       (23,845)
 Cash and cash equivalents,
 beginning of year                                11,745         31,702
                                                ---------        --------
 Cash and cash equivalents,
 end of period                                   $ 9,641         7,857
                                                =========       ========
Supplemental disclosure of cash flow
information:
 Cash paid for interest
 (net of amounts capitalized)                    $10,275         11,724
                                                 =========      ========

 

                     AMFAC/JMB HAWAII, INC.

          Consolidated Statement of Cash Flows - Continued

            Six Months Ended June 30, 1996 and 1995
                    (Dollars in Thousands)
                         (Unaudited)

                                                   1996           1995
                                                                (Restated)
                                                 --------       --------
Schedule of non-cash investing and
 financing activities:
 Transfer of property actively held
 for sale to real estate inventories
 and accrued costs relating to real
 estate sales                                    $ 2,410         5,110
                                                 =========     ========

Disposition of Debt:
   Gain on extinguishment of debt                $    --        53,351
    Face value of debt extinguishment                 --      (164,045 )
    Other costs related to debt
    extinguishment                                    --           894
    Write-off of deferred COLA costs                  --        10,015
    Write-off of Contingent Base
    Interest                                          --        (5,667)
                                                 ---------     ---------

      Cash paid to redeem and
      purchase COLAS                            $     --       (105,452)
                                                =========      =========

<FN>
The  accompanying  notes  are  an integral part of  the  consolidated  financial
statements.


                      AMFAC/JMB HAWAII, INC.

           Notes to Consolidated Financial Statements

                     June 30, 1996 and 1995

                        (Dollars in Thousands)

Readers  of  this quarterly report should refer to the  Company's
audited  financial statements for the fiscal year ended  December
31, 1995, which are included in the Company's 1995 Annual Report,
as   certain   footnote  disclosures  which  would  substantially
duplicate  those  contained in such audited financial  statements
have been omitted from this report.

(1)  ADJUSTMENTS

      The  extraordinary  gain  from extinguishment  of  debt  as
originally  reported in the consolidated statements of operations
for  the  three  and  six months ended June  30,  1995  has  been
restated  to  include  the  effect of the  write-off  of  accrued
contingent  base interest of $5,667, less additional expenses  of
$190  (net  of taxes of $2,135).  In the opinion of the  Company,
all  other  adjustments (consisting solely  of  normal  recurring
adjustments) necessary for a fair presentation have been made  to
the  accompanying figures as of June 30, 1996 and for  the  three
and six months ended June 30, 1996 and 1995.

(2)  BASIS OF ACCOUNTING

      On  November  17,  1988, the stockholders  of  Amfac,  Inc.
("Amfac")  agreed  to  the merger ("Merger")  of  Amfac  with  an
affiliate  of  JMB Realty Corporation ("JMB").   The  Merger  was
consummated   on  November  18,  1988.  Amfac/JMB   Hawaii   (the
"Company")  was a wholly-owned subsidiary of Amfac, a  subsidiary
of Northbrook Corporation ("Northbrook").  In May 1995, Amfac was
merged  into  Northbrook,  with Northbrook  being  the  surviving
corporation.

       The  Company  has  two  primary  business  segments.   The
agriculture  segment  ("Agriculture")  is  responsible  for   the
Company's activities related to the cultivation and processing of
sugar  cane  and  other agricultural products.  The  real  estate
segment   ("Property")  is  responsible  for   land   development
activities  related to the Company's owned land in the  State  of
Hawaii,  and  the management and operation of the Company's  golf
course facilities.

      The  consolidated financial statements as of  December  31,
1995  and  for  the  six months ended June 30, 1996  include  the
accounts  of  the Company and its wholly-owned subsidiaries.  All
significant  intercompany  balances and  transactions  have  been
eliminated in consolidation.

      The  Company's policy is to consider all amounts held  with
original  maturities of three months or less in  U.S.  Government
obligations,  certificates  of deposit  and  money  market  funds
(approximately  $4,100 and $3,700 at June 30, 1996  and  December
31,  1995,  respectively) as cash equivalents, which approximates
market.  These amounts include $1,185 and $1,623 at June 30, 1996
and  December  31,  1995,  respectively,  which  were  restricted
primarily  to  fund debt service on certain long-term  debt  (see
note 5).

                       AMFAC/JMB HAWAII, INC.

     Notes to Consolidated Financial Statements - Continued

                         (Dollars in Thousands)

     As part of the Company's agriculture operations, the Company
enters into commodities futures contracts and options in sugar as
deemed   appropriate  to  reduce  the  risk   of   future   price
fluctuations in sugar.  These futures contracts and  options  are
accounted  for as hedges and, accordingly, gains and  losses  are
deferred  and  recognized  in  cost  of  sales  as  part  of  the
production cost.

      Investments in certain partnerships and joint ventures,  if
any,  over which the Company exercises significant influence  are
accounted  for  by  the  equity  method.   Revenues  include  the
Company's equity in net income or loss from such investments.  To
the  extent the Company engages in such activities as  a  general
partner,  the Company is contingently liable for the  obligations
of its partnership and joint venture investments.

      Project  costs associated with the acquisition, development
and  construction  of  real estate projects are  capitalized  and
classified  as construction in progress.  Such capitalized  costs
are  not  in  excess  of the project's estimated  net  realizable
value.

      Land  actively  held  for sale and any related  development
costs  transferred from construction in progress are reported  as
inventories in the accompanying consolidated balance  sheets  and
are stated at the lower of cost or fair value less costs to sell.

      For  financial  reporting purposes, the  Company  uses  the
effective  interest  rate  method and  accrues  interest  on  the
Certificate of Land Appreciation Notes due 2008 ("COLAS")  at  4%
per annum, which is the "Mandatory Base Interest" (see note 4).

      Interest  is  capitalized to qualifying assets (principally
real estate under development) during the period that such assets
are  undergoing  activities necessary to prepare them  for  their
intended uses.  Such capitalized interest is charged to  cost  of
sales  as revenue from the real estate development is recognized.
No  material  amounts have been capitalized for  the  six  months
ended June 30, 1996 and 1995.

      The Company and its subsidiaries report their taxes as part
of   the   consolidated  tax  return  of  the  Company's  parent,
Northbrook.  The Company and its subsidiaries have entered into a
tax  indemnification agreement with Northbrook which  indemnifies
the Company and its subsidiaries for responsibility for all past,
present  and  future  federal and state  income  tax  liabilities
(other  than  income  taxes  which are directly  attributable  to
cancellation  of indebtedness income caused by the repurchase  or
redemption  of  securities as provided for in or contemplated  by
the Repurchase Agreement) (see note 4).

                     AMFAC/JMB HAWAII, INC.

     Notes to Consolidated Financial Statements - Continued

                         (Dollars in Thousands)

      Current  and  deferred  taxes have been  allocated  to  the
Company  as if the Company were a separate taxpayer in accordance
with  the provisions of SFAS No. 109-Accounting for Income Taxes.
However, to the extent the tax indemnification agreement does not
require  the Company to actually pay income taxes, current  taxes
payable or receivable have been reflected as deemed contributions
or  distributions, respectively, to additional paid-in capital in
the accompanying consolidated financial statements.

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

(3)  AMOUNTS DUE TO AFFILIATES - FINANCING

      The maturity date of the approximately $15,097 of remaining
acquisition-related  financing  owed  to  affiliates   has   been
extended  to June 1, 1998 and bears interest at a rate per  annum
based upon the prime interest rate (8.25% at June 30, 1996), plus
one percent.

       On  June  1,  1995,  the  Company  borrowed  $52,000  from
Northbrook  to  redeem Class A COLAS pursuant to  the  Redemption
Offer  (see note 4).  The Company has also borrowed approximately
$13,087  and  $9,814  at  June 30, 1996 and  December  31,  1995,
respectively,  to  fund  COLA Base Interest  payments  and  other
operational  needs.   The  loans  from  Northbrook  are   payable
interest only, mature on June 1, 1998 and carry an interest  rate
per  annum  equal  to the prime interest rate plus  two  percent.
Pursuant  to  the  Indenture relating to the COLAS,  the  amounts
borrowed from Northbrook are considered "Senior Indebtedness"  to
the COLAS.

(4)  CERTIFICATE OF LAND APPRECIATION NOTES

      The  COLAS  are unsecured debt obligations of the  Company.
Interest on the COLAS is payable semi-annually on February 28 and
August  31 of each year.  The COLAS mature on December 31,  2008,
and bear interest after the Final Issuance Date (August 31, 1989)
at  a  rate of 10% per annum ("Base Interest") of the outstanding
principal  balance  of the COLAS on a cumulative,  non-compounded
basis,  of  which  6% per annum is contingent  ("Contingent  Base
Interest") and payable only to the extent of Net Cash  Flow  (Net
Cash  Flow for any period is generally an amount equal to 90%  of
the  Company's  net cash revenues and receipts after  payment  of
cash expenditures, including the Qualified Allowance (as defined)
other  than  federal  and  state  income  taxes  and  after   the
establishment by the Company of reserves).

                     AMFAC/JMB HAWAII, INC.

     Notes to Consolidated Financial Statements - Continued

                         (Dollars in Thousands)

     In each calendar year, principal reductions may be made from
remaining  Net  Cash Flow, if any, in excess of all  current  and
unpaid  deferred  Contingent Base Interest. The COLAS  will  bear
additional  contingent interest in any year, after any  principal
reduction,  equal  to  55%  of remaining  Net  Cash  Flow.   Upon
maturity,  holders  of  COLAS will be  entitled  to  receive  the
remaining outstanding principal balance of the COLAS plus  unpaid
Mandatory Base Interest (4%) plus  additional interest  equal  to
the  unpaid  Contingent  Base Interest,  to  the  extent  of  the
Maturity Market Value (Maturity Market Value generally means  90%
of  the  excess  of  the Fair Market Value (as  defined)  of  the
Company's  assets  at Maturity over its liabilities  incurred  in
connection  with  its  operations), plus  55%  of  the  remaining
Maturity Market Value.

      On March 14, 1989, Amfac/JMB Finance ("Finance"), a wholly-
owned  subsidiary of Northbrook and the Company entered  into  an
agreement   (the  "Repurchase  Agreement")  concerning  Finance's
obligations  to repurchase, on June 1, 1995 and 1999,  the  COLAS
upon  request of the holders thereof.  The COLAS were  issued  in
two  units  consisting of one Class A and one Class B  COLA.   As
specified  in  the  Repurchase Agreement, the repurchase  of  the
Class  A  COLAS  may have been requested by the holders  of  such
COLAS  on June 1, 1995 at a price equal to the original principal
amount  of  such COLAS ($.5) minus all payments of principal  and
interest  allocated to such COLAS. The cumulative  interest  paid
per  Class  A COLA through June 1, 1995 was $.135. The repurchase
of  the  Class B COLAS may be requested of Finance by the holders
of  such  COLAS on June 1, 1999 at a price equal to 125%  of  the
original  principal amount of such COLAS ($.5) minus all payments
of  principal and interest allocated to such COLAS.  Through  the
date of this report, the cumulative interest paid per Class A and
Class B COLA is approximately $.155 and $.155, respectively.

      On  March  14,  1989, Northbrook entered into  a  keep-well
agreement   with  Finance,  whereby  it  agreed   to   contribute
sufficient capital or make loans to Finance to enable Finance  to
meet   its   COLA   repurchase   obligations   described   above.
Notwithstanding Finance's repurchase obligations, the Company may
elect  to  redeem  any COLAS requested to be repurchased  at  the
specified price.

      On  March 15, 1995, pursuant to the indenture that  governs
the terms of the COLAS (the "Indenture"), the Company elected  to
offer  to redeem (the "Redemption Offer") all Class A COLAS  from
the registered holders at the same price as would be required  of
Finance  under  the  Repurchase  Agreement,  thereby  eliminating
Finance's  obligation  to  satisfy the Class  A  COLA  repurchase
options  requested by such holders as of June 1, 1995.   Pursuant
to  the Redemption Offer, and in accordance with the terms of the
Indenture,  the Company was therefore obligated to  purchase  any
and  all Class A COLAS submitted pursuant to the Redemption Offer
at  a  price of $.365 per Class A COLA.  In conjunction with  the
Company's Redemption Offer, the Company made a tender offer  (the
"Tender Offer") to purchase up to approximately $68,000 principal
value  of the Class B COLAS at a price of $.220 per Class B  COLA
from   COLA  holders  electing  to  have  their  Class  A   COLAS
repurchased.  Approximately 229,000 Class A COLAS were  submitted
for    repurchase    pursuant   to  the  Redemption   Offer   and
approximately



                     AMFAC/JMB HAWAII, INC.

     Notes to Consolidated Financial Statements - Continued

                        (Dollars in Thousands)

99,000  Class B COLAS were submitted for repurchase  pursuant  to
the  Tender Offer, requiring an aggregate payment by the  Company
of  approximately $105,450 on June 1, 1995.  The Company used its
available  cash to purchase Class B COLAS pursuant to the  Tender
Offer  and borrowed $52,000 from Northbrook to purchase  Class  A
COLAS pursuant to the Redemption Offer.

      As  a  result of the COLA repurchases in 1995, the  Company
retired  approximately $164,045 in face value of  COLA  debt  and
recognized  a financial statement gain in the second  quarter  of
1995  of  approximately $32,544 (net of income taxes of  $20,807,
the  write-off of deferred financing costs of $10,015, the write-
off of accrued contingent base interest of $5,667 and expenses of
$894).   Such  gain  is treated as cancellation  of  indebtedness
income  for  tax  purposes and, accordingly,  the   income  taxes
related to the Class A Redemption
Offer  (approximately $9,106) will not be indemnified by the  tax
agreement with Northbrook (see note 2).

      The  terms  of  the Indenture relating to the  COLAS  place
certain restrictions on the Company's declaration and payment  of
dividends.   Such restrictions generally relate  to  the  source,
timing and amounts which may be declared and/or paid.  The  COLAS
also  impose  certain restrictions on, among  other  things,  the
creation  of  additional indebtedness for certain  purposes,  the
Company's  ability  to consolidate or merge with  or  into  other
entities, and the Company's transactions with affiliates.

(5)  LONG-TERM DEBT

      In June 1991, the Company obtained a five-year $66,000 loan
from  the  Employees' Retirement System of the  State  of  Hawaii
("ERS").  The nonrecourse loan is secured by a first mortgage  on
the   Kaanapali   Golf   Courses,  and  is   considered   "Senior
Indebtedness"  (as  defined  in the  Indenture  relating  to  the
COLAS).  The loan bore interest at a rate per annum equal to  the
greater  of (i) the base interest rate announced by the  Bank  of
Hawaii on the first of July for each year or (ii) ten percent per
annum   through  June  30,  1993  and  nine  percent  per   annum
thereafter.  The annual interest payments were in excess  of  the
cash flow generated by the Kaanapali Golf Courses.

     In April 1996, the Company reached an agreement to amend the
loan  with  the ERS, extending the maturity date for five  years.
In exchange for the loan extension, the ERS received the right to
participate  in  the  "Net  Disposition  Proceeds"  (as  defined)
related to the sale or the refinancing of the golf courses or  at
the  maturity of the loan.  The ERS share of the Net  Disposition
Proceeds increases from 30% through June 30, 1997, to 40% for the
period  from July 1, 1997 to June 30, 1999 and to 50% thereafter.
The  loan amendment effectively adjusts the interest rate  as  of
January  1,  1995 to 9.5% until June 30, 1996.   After  June  30,
1996,  the loan bears interest at a rate per annum equal  to  the
five-year treasury rate on July 1, 1996 (6.48%) plus 2 1/4%.  The
loan  amendment requires the Company to pay interest at the  rate
of  7% for the period from January 1, 1995 to June 30, 1996, 7.5%
from  July 1, 1996 to June 30, 1997, 7.75% from July 1,  1997  to
June  30,  1998 and 8.5% thereafter ("Minimum Pay  Rates").   The
Company  has made payments in April 1996 for $4,119 and  in  July
1996  for  $1,148, representing the minimum interest payment  due
through July 1, 1996.   The  scheduled  minimum payments are paid
quarterly on
                     AMFAC/JMB HAWAII, INC.
                                
     Notes to Consolidated Financial Statements - Continued
                                
                     (Dollars in Thousands)

the  principal  balance  of  the $66,000  loan.   The  difference
between  the  accrued interest expense and the  minimum  interest
payment  accrues interest and is payable on an annual basis  from
excess  cash  flow,  if any, generated from  the  Kaanapali  Golf
Courses.    Although   the  outstanding  loan   balance   remains
nonrecourse,  the  amendment makes the minimum interest  payments
and  the  ERS's  share of appreciation, if any, recourse  to  the
Company.   However,  the  Company's obligations  to  make  future
minimum  interest  payments  and  to  pay  the  ERS  a  share  of
appreciation  would  be  terminated if the  Company  tendered  an
executed  deed  to  the  golf  course  property  to  the  ERS  in
accordance with the terms of the amendment.

      In  January  1993,  The Lihue Plantation  Company,  Limited
("Lihue")  obtained  a ten-year $13,250 loan  used  to  fund  the
acquisition  of Lihue's power generation equipment.  The  $13,250
loan,   constituting  "Senior  Indebtedness"  under  the   COLAS'
Indenture,  consists  of two ten-year amortizing  term  loans  of
$10,000   and   $3,250,   respectively,  payable   in   quarterly
installments commencing July 1, 1993 in the principal  amount  of
$250,  and  $81 (plus interest), respectively.  The  $10,000  and
$3,250  loans  have  outstanding balances  of  $7,000  and  $789,
respectively,  as of June 30, 1996 and bear interest  at  a  rate
equal  to the prime rate (8.25% at June 30, 1996) plus three  and
one  half  percent  and  the prime rate plus  four  and  one-half
percent,  respectively.   Lihue has purchased  an  interest  rate
agreement  which effectively caps the prime rate  for  the  first
five  years of the loan agreement at eight percent.  The loan  is
secured   by   the   Lihue  power  generation  equipment,   sugar
inventories  and  receivables, certain other  assets   and   real
property of the  Company and  has limited recourse to the Company
and certain other subsidiaries.

     In October 1993, Waikele Golf Club, Inc. ("WGCI"), a wholly-
owned  subsidiary  of  the Company which owns  and  operates  the
Waikele  Golf Course, obtained a five-year $20,000 loan  facility
from  two  lenders.  The loan consists of two $10,000  amortizing
loans.  Each loan bears interest only for the first two years and
interest  and  principal payments based upon an  assumed  20-year
amortization period for the remaining three years. The loans bear
interest  at  prime plus 1/2% and LIBOR (5.6% at June  30,  1996)
plus  3%, respectively. The loan is secured by WGCI's assets (the
golf   course   and  related  improvements  and  equipment),   is
guaranteed   by   the   Company,  and   is   considered   "Senior
Indebtedness"  (as  defined  in the  Indenture  relating  to  the
COLAS).   As  of  June  30, 1996 the remaining  scheduled  annual
principal  maturities are $202 in 1996, $405  in  1997,  and  the
balance of $19,106 in 1998.

                     AMFAC/JMB HAWAII, INC.

     Notes to Consolidated Financial Statements - Continued

                     (Dollars in Thousands)

(6)  SEGMENT INFORMATION

     Agriculture and Property comprise separate industry segments
of  the Company.  "Operating Income-Other" consists primarily  of
unallocated  overhead expenses and "Total Assets-Other"  consists
primarily  of  cash and deferred expenses.  Total assets  at  the
balance  sheet  dates,  capital  expenditures,  operating  income
(loss)  and  depreciation and amortization during the six  months
ended June 30, 1996 and 1995 are set forth below by each industry
segment:


                                         June 30,   December 31,
                                           1996        1995
                                        ---------    ---------
                                              
Total Assets:
   Property                              $196,892      199,999
   Agriculture                            306,204      304,170
 Other                                     21,909       23,429
                                        ---------     ---------
                                         $525,005      527,598
                                        =========     =========

                                       Six Months   Six Months
                                         Ended         Ended
                                        June 30,      June 30,
                                          1996          1995
                                       -----------  -----------
Capital Expenditures:
 Agriculture                            $  711          838
 Property                                  464        1,137
                                        ---------   ---------
                                        $1,175        1,975
                                        =========   =========
                                       Six Months  Six Months
                                         Ended         Ended
                                        June 30,     June 30,
                                          1996         1995
                                     ------------  ------------
Operating income (loss):
 Agriculture                           $(1,556)      (3,307)
 Property                                2,363        7,105
 Other                                  (1,253)      (2,283)
                                       ---------   ---------
                                        $ (446)       1,515
                                       ==========  =========
Depreciation and amortization:
 Agriculture                            $2,048        2,339
 Property                                1,051          885
 Other                                      51           96
                                       ---------   ---------
                                        $3,150         3,320
                                       =========   =========

                     AMFAC/JMB HAWAII, INC.

     Notes to Consolidated Financial Statements - Continued

                         (Dollars in Thousands)

(7)  TRANSACTIONS WITH AFFILIATES

      The  Company  incurred  interest expense  of  approximately
$4,200  for  the six months ended June 30, 1996 and approximately
$1,353 for the six months ended June 30, 1995 in connection  with
the  acquisition  and  additional  financing,  obtained  from  an
affiliate.  Approximately $9,065 of such interest was  unpaid  as
of June 30, 1996.

     With respect to any calendar year, JMB or its affiliates are
entitled  to  a Qualified Allowance in an amount equal  to:   (i)
approximately  $6,200  during each of  the  calendar  years  1989
through  1993, and (ii) thereafter, 1-1/2% per annum of the  Fair
Market Value (as defined) of the gross assets of the Company  and
its  subsidiaries  (other  than cash  and  cash  equivalents  and
Excluded  Assets  (as defined)).  However, such amount  shall  be
paid  for  each  year only following the payment of  a  specified
level  of Base Interest to the holders of the COLAS.  Any portion
of the Qualified Allowance not paid for any year shall accumulate
without interest.  Any Qualified Allowance subsequent to 1989 has
been  deferred and is payable only to the extent future Net  Cash
Flows  are sufficient to pay the holders of the COLAS a specified
level  of  return  and, accordingly, no such  amounts  have  been
reflected in the accompanying consolidated financial statements.

      The  Company,  its subsidiaries, and their  joint  ventures
reimburse  Northbrook,  JMB  and  their  affiliates  for   direct
expenses  incurred  on  their behalves,  including  salaries  and
salary-related   expenses  incurred  in   connection   with   the
management of the Company's (or subsidiaries' or joint ventures')
operations.   The  total  of such costs  was  approximately  $249
during the six months ended June 30, 1995 and approximately  $308
for  the  six months ended June 30, 1996; approximately  $896  of
such  costs were unpaid as of June 30, 1996. In addition,  as  of
June  30,  1996,  the  other amounts due to  affiliates  includes
$9,106  of  income  taxes payable related to  the  Class  A  COLA
Redemption  Offer  (see note 4). Also, the Company  pays  a  non-
accountable reimbursement of approximately $30 per month  to  JMB
and  its  affiliates for general overhead expenses, all of  which
was paid as of June 30, 1996.

       JMB  Insurance  Agency,  Inc.  earns  insurance  brokerage
commissions  in  connection  with  providing  the  placement   of
insurance  coverage for certain of the properties and  operations
of  the  Company.   Such  commissions  are  comparable  to  those
available  to  the Company in similar dealings with  unaffiliated
third  parties.  The total of such commissions for the six months
ended June 30, 1995 was approximately $668 and approximately $423
for  the six months ended June 30, 1996 all of which was paid  as
of June 30, 1996.

                     AMFAC/JMB HAWAII, INC.

     Notes to Consolidated Financial Statements - Continued

                         (Dollars in Thousands)

      Northbrook and its affiliates allocate certain charges  for
services  to  the  Company  based upon  the  estimated  level  of
services, of which $8,528 was unpaid as of June 30, 1996.   These
services and costs are intended to reflect the Company's separate
costs  of  doing  business  and are principally  related  to  the
inclusion  of  the Company's employees in the Northbrook  pension
plan,   payment  of  severance  and  termination   benefits   and
reimbursement for insurance claims paid on behalf of the Company.

All  amounts  described above, deferred or currently payable,  do
not bear interest and are expected to be paid in future periods.

(8)  EMPLOYEE BENEFIT PLANS

       The   Company  participates  in  benefit  plans   covering
substantially all of its employees, which provide benefits  based
primarily  on  length of service and compensation levels.   These
plans  are  administered by Northbrook in conjunction with  other
plans  providing  benefits to employees  of  Northbrook  and  its
affiliates.

      One  of the Company's defined benefit plans, the Retirement
Plan  for  the Employees of Amfac, Inc. (the "Plan"),  terminated
effective December 31, 1994. The settlement of the Plan  occurred
in  May  1995.   The Company replaced this plan  with  the  "Core
Retirement  Award  Program",  a defined  contribution  plan  that
commenced  on  January  1, 1995.  In the  new  plan  an  Eligible
Employee  (as  defined) is credited with an  annual  contribution
equal  to 3% of the employee's qualified compensation.   The  new
plan's  cost  to  the Company and the benefits  provided  to  the
participants are comparable to the former Plan.

(9)  COMMITMENTS AND CONTINGENCIES

     The Company is involved in various matters of litigation and
other  claims.  Management, with knowledge  of  facts  and  after
consultation  with  legal counsel, is of  the  opinion  that  the
Company's  liability (if any), when ultimately  determined,  will
not  have  a  material adverse effect on the Company's  financial
position.

      The  Company's Property segment has contractual commitments
(related to project costs) of approximately $2,600 as of June 30,
1996.  Additional development expenditures are dependent upon the
Company's ability to obtain financing for such costs and  on  the
timing and extent of property development and sales.

      As  of June 30, 1996 certain portions of the Company's land
not  currently under development or used in sugar operations  are
mortgaged  as  security for approximately $1,128  of  performance
bonds related to property development.

                     AMFAC/JMB HAWAII, INC.

     Notes to Consolidated Financial Statements - Concluded

                     (Dollars in Thousands)

(10)  INCOME TAXES

      Deferred  income  taxes  reflect the  net  tax  effects  of
temporary differences between the carrying amounts of assets  and
liabilities for financial reporting purposes and the amounts used
for  income tax purposes. Significant components of the Company's
deferred tax liabilities and assets
as of December 31, 1995 are as follows:


    Deferred tax assets:
      Postretirement benefits                              $(23,804)
      Interest accruals                                      (3,149)
      Other accruals                                         (3,074)
                                                           ---------
                Total gross deferred tax assets             (30,027)
                                                           ---------
  Deferred tax liabilities:
    Accounts receivable, related to profit on sales  
    of sugar                                                  3,332
    Inventories, principally due to sugar production
     costs, capitalized interest and purchase         
      accounting adjustments                                  4,716
    Plant and equipment, principally due to differences
     in depreciation and purchase accounting adjustments      7,696
    Land and land improvements, principally due
     to purchase accounting adjustments                     101,204
    Deferred gains, due to installment gains for income
     tax purposes                                             8,492
    Investments in unconsolidated entities, principally
      due to purchase accounting adjustments                 14,180
                                                            --------
                Total deferred tax liabilities              139,620
                                                            --------
                Net deferred tax liability                 $109,593
                                                           =========




                    AMFAC/JMB FINANCE, INC.

                         Balance Sheets

              June 30, 1996 and December 31, 1995

      (Dollars in thousands, except per share information)

                          (Unaudited)


                           A s s e t
 
                                         June 30,   December 31,
                                           1996        1995
                                        ----------- -----------
                                             
Cash                                    $       1            1
                                        ==========    =========

     L i a b i l i t y  a n d  S t o c k h o l d e r ` s  E q u i t y

Repurchase obligation (note 2)

Common stock, $1 par value; authorized, issued
 and outstanding - 1,000 shares         $      1            1
                                        ==========   ==========

<FN>
     The accompanying notes are an integral part of these balance sheets.



                     AMFAC/JMB FINANCE, INC.

                  Notes to the Balance Sheets

                          (Unaudited)

                      (Dollars in Thousands)


(1)  ORGANIZATION AND ACCOUNTING POLICY

      Amfac/JMB  Finance,  Inc. ("Finance")  was  incorporated
November 7, 1988 in the State of Illinois.  Finance has had no
financial  operations.   All  of  the  outstanding  shares  of
Finance are owned by Northbrook Corporation ("Northbrook").

(2)  REPURCHASE OBLIGATIONS

     On March 14, 1989, Finance and a subsidiary of Northbrook
(Amfac/JMB  Hawaii,  Inc.)  entered  into  an  agreement  (the
"Redemption  Agreement") concerning Finance's  obligation  (on
June  1,  1995  and 1999) to repurchase, upon request  of  the
holders  thereof,  the Certificate of Land Appreciation  Notes
due 2008 ("COLAS"), to be issued by Amfac/JMB Hawaii, Inc.  in
conjunction with the acquisition of Amfac/JMB Hawaii, Inc..  A
total  aggregate principal amount of $384,737  of  COLAS  were
issued  during  the offering, which terminated on  August  31,
1989.   The COLAS were issued in two units consisting  of  one
Class  A and one Class B COLA.  As specified in the Repurchase
Agreement, the repurchase of the Class A COLAS may  have  been
requested of Finance by the holders of such COLAS on  June  1,
1995 at a price equal to the original principal amount of such
COLAS  ($.500)  minus all payments of principal  and  interest
allocated  to  such COLAS.  The cumulative interest  paid  per
Class  A  COLA through June 1, 1995 was $.135.  The repurchase
of  the  Class  B  COLAS may be requested of  Finance  by  the
holders of such COLAS on June 1, 1999 at a price equal to 125%
of  the original principal amount of such COLAS ($.500)  minus
all  payments  of  principal and interest  allocated  to  such
COLAS.  To date, the cumulative interest paid per Class A  and
Class B COLA is approximately $.155 and $.155, respectively.

      On  March  14, 1989, Northbrook entered into a keep-well
agreement  with  Finance,  whereby  it  agreed  to  contribute
sufficient  capital to Finance to enable Finance to  meet  the
COLA  repurchase  obligations described above. Notwithstanding
Finance's repurchase obligations, Amfac/JMB Hawaii,  Inc.  may
elect  to redeem any COLAS requested to be repurchased at  the
specified purchase price in accordance with the terms  in  the
indenture   that   governs  the  terms  of  the   COLAS   (the
"Indenture").

      On  March 15, 1995, pursuant to the Indenture, Amfac/JMB
Hawaii,  Inc.  elected to exercise its right  to  redeem,  and
therefore  was obligated to repurchase, any and  all  Class  A
COLAS submitted pursuant to the Redemption Offer at a price of
$.365 per Class A COLA.


PART I.  FINANCIAL INFORMATION

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

Liquidity and Capital Resources

      All  references  to  "Notes"  herein  are  to  Notes  to
Consolidated Financial Statements contained in this report.

     On December 5, 1988, the Company commenced an offering to
the  public  of COLAS pursuant to a Registration Statement  on
Form S-1 under the Securities Act of 1933.  A total of 384,737
COLAS were issued prior to the termination of the offering  on
August  31, 1989.  The net proceeds received from the sale  of
the  COLAS totaled approximately $352 million (after deduction
of  organization  and offering expenses of  approximately  $33
million).   Such net proceeds were used to repay a portion  of
the  acquisition-related financing, which was incurred to  pay
certain  costs associated with the Merger including a  portion
of the Merger consideration paid to shareholders of Amfac.

      On  March  14,  1989, Amfac/JMB Finance  ("Finance"),  a
wholly-owned    subsidiary    of    Northbrook     Corporation
("Northbrook"), and the Company entered into an agreement (the
"Repurchase  Agreement") concerning Finance's obligations  (on
June 1, 1995 and 1999) to repurchase the COLAS upon request of
the  holders  thereof.  The COLAS were  issued  in  two  units
consisting of one Class A and one Class B COLA.  As  specified
in  the  Repurchase Agreement, the repurchase of the  Class  A
COLAS may have been requested by the holders of such COLAS  on
June 1, 1995 at a price equal to the original principal amount
of  such  COLAS  ($500) minus all payments  of  principal  and
interest  allocated  to such COLAS.  The  cumulative  interest
paid  per  Class A COLA through June 1, 1995  was  $135.   The
repurchase of the Class B COLAS may be requested of Finance by
the holders of such COLAS on June 1, 1999 at a price equal  to
125%  of  the  original principal amount of such COLAS  ($500)
minus all payments of principal and interest allocated to such
COLAS.   Through  the  date  of this  report,  the  cumulative
interest  paid  per Class A and Class B COLA is  approximately
$155 and $155, respectively.

      On  March  14, 1989, Northbrook entered into a keep-well
agreement  with  Finance,  whereby  it  agreed  to  contribute
sufficient capital or make loans to Finance to enable  Finance
to  meet  its  COLA  repurchase obligations  described  above.
Notwithstanding Finance's repurchase obligations, the  Company
may  elect to redeem any COLAS requested to be repurchased  at
the specified price.

     On March 15, 1995, pursuant to the indenture that governs
the  terms of the COLAS (the "Indenture"), the Company elected
to  offer to redeem (the "Redemption Offer") all Class A COLAS
from  its  registered  holders.  Pursuant  to  the  Redemption
Offer, and in accordance with the terms of the Indenture,  the
Company was therefore obligated to purchase any and all  Class
A  COLAS submitted pursuant to the Redemption Offer at a price
of  $365  per Class A COLA.  In conjunction with the Company's
Redemption Offer, the Company made a tender offer (the "Tender
Offer")  to purchase up to approximately $68 million principal
value of the Class B COLAS at a price of $220 per Class B COLA
from  COLA  holders  electing to  have  their  Class  A  COLAS
repurchased.   Approximately  229,000  Class  A   COLAS   were
submitted for repurchase pursuant to the Redemption Offer  and
approximately   99,000  Class  B  COLAS  were  submitted   for
repurchase   pursuant  to  the  Tender  Offer,  requiring   an
aggregate payment of the Company of approximately $105 million
on  June  1,  1995.  The Company used its  available  cash  to
purchase  Class  B  COLAS pursuant to  the  Tender  Offer  and
borrowed $52 million from Northbrook to purchase Class A COLAS
pursuant to the Redemption Offer.

     As described above, the Company borrowed $52 million from
Northbrook  to redeem Class A COLAS pursuant to the Redemption
Offer   (see   Note  4).   The  Company  has   also   borrowed
approximately $13.1 million and $9.8 million at June 30,  1996
and  December  31,  1995,  respectively,  to  fund  COLA  Base
Interest payments and other operational needs.  The loans from
Northbrook are payable interest only, mature on June  1,  1998
and  carry  an  interest rate per annum  equal  to  the  prime
interest  rate  plus two percent.  Pursuant to  the  Indenture
relating  to  the COLAS, the amounts borrowed from  Northbrook
are considered "Senior Indebtedness" to the COLAS.

      As  a  result  of  the repurchases, the Company  retired
approximately  $164  million  face  value  of  COLA  debt  and
recognized a financial statement gain in the second quarter of
1995  of  approximately $32.5 million (net of income taxes  of
$20.8  million, the write-off of deferred financing  costs  of
$10.0  million,  the  write-off  of  accrued  contingent  base
interest  of $5.7 million and expenses of $.9 million).   Such
gain is treated as cancellation of indebtedness income for tax
purposes  and,  accordingly, the income taxes related  to  the
Class A Redemption Offer (approximately $9.1 million) will not
be  indemnified by the tax agreement with Northbrook (see Note
2).

     Pursuant  to the terms of the Indenture relating  to  the
COLAS, the Company is required to maintain a Value Maintenance
Ratio of 1.05 to 1.00. Such ratio is equal to the relationship
of the Company's Net Asset Value (defined as the excess of (i)
Fair Market Value of the gross assets of the Company over (ii)
the amount of the liabilities (excluding liabilities resulting
from   generally   accepted  accounting   principles   enacted
subsequent to the date of the Indenture) of the Company  other
than  the  outstanding principal balance  of  the  COLAS,  any
unpaid  Mandatory  and Contingent Base Interest,  and  certain
other liabilities, to the sum of (x) the outstanding principal
amount  of the COLAS, plus (y) any unpaid Base Interest,  plus
(z)  the  outstanding  principal balance of  any  Indebtedness
incurred  to  redeem  COLAS. The COLA Indenture  requires  the
Company  to  obtain independent appraisals of the fair  market
value  of  the  gross  assets  used  to  calculate  the  Value
Maintenance  Ratio  as  of December 31 in  each  even-numbered
calendar  year.  Accordingly, the Company obtained independent
appraisals  of  substantially all of  its  gross  real  estate
assets  as of December 31, 1994; the appraised values of  such
assets  ranged in total from approximately $600-$650  million.
In  odd-numbered years (during which time appraisals  are  not
required),  the Fair Market Value of the gross assets  of  the
Company  used  to  compute  the  Value  Maintenance  Ratio  is
determined  by the Company's management.  To the  extent  that
management  believes that the aggregate Fair Market  Value  of
the  Company's assets exceeds by more than 5% the Fair  Market
Value  of  such assets included in the most recent  appraisal,
the  Company must obtain an updated appraisal supporting  such
increase.  Management does not believe that the aggregate Fair
Market  Value of the Company's assets as of December 31,  1995
has  increased  by  more  than 5% from  the  appraisal  values
obtained  as  of December 31, 1994. Based on such values,  and
after   consideration   of  the  other   components   of   the
computation,  the  Company was in compliance  with  the  Value
Maintenance  Ratio as of December 31, 1994  and  December  31,
1995.   It  should be noted that the concept  of  Fair  Market
Value  is  intended to represent the value that an independent
arm's-length purchaser, seeking to utilize such asset for  its
highest   and   best   use,  would  pay  after   taking   into
consideration the risks and benefits associated with such  use
or development, current restrictions on development (including
zoning   limitations,   permitted   densities,   environmental
restrictions, restrictive covenants, etc.) and the  likelihood
of  changes to such restrictions; provided, however, that with
respect to any Fair Market Value determination of all  of  the
assets of the Company, such assets shall not be valued  as  if
sold in bulk to a single purchaser.  There can be no assurance
that the Company's properties can be ultimately sold at prices
equivalent to their appraised values.

      In  June 1991, the Company obtained a five-year  $66,000
loan  from  the Employees' Retirement System of the  State  of
Hawaii  ("ERS"). The nonrecourse loan is secured  by  a  first
mortgage  on  the  Kaanapali Golf Courses, and  is  considered
"Senior Indebtedness" (as defined in the Indenture relating to
the  COLAS).  The loan bore interest at a rate per annum equal
to  the greater of (i) the base interest rate announced by the
Bank of Hawaii on the first of July for each year or (ii)  ten
percent  per annum through June 30, 1993 and nine percent  per
annum  thereafter. The annual interest payments were in excess
of the cash flow generated by the Kaanapali Golf Courses.

      In April 1996, the Company reached an agreement to amend
the  loan  with the ERS, extending the maturity date for  five
years.   In exchange for the loan extension, the ERS  received
the right to participate in the "Net Disposition Proceeds" (as
defined)  related to the sale or the refinancing of  the  golf
courses or at the maturity of the loan.  The ERS share of  the
Net  Disposition Proceeds increases from 30% through June  30,
1997, to 40% for the period from July 1, 1997 to June 30, 1999
and to 50% thereafter.  The loan amendment effectively adjusts
the interest rate as of January 1, 1995 to 9.5% until June 30,
1996.  After June 30, 1996, the loan bears interest at a  rate
per annum equal to the five-year treasury rate on July 1, 1996
(6.48%)  plus 2 1/4%.  The loan amendment requires the Company
to  pay interest at the rate of 7% for the period from January
1,  1995 to June 30, 1996, 7.5% from July 1, 1996 to June  30,
1997,  7.75%  from  July 1, 1997 to June  30,  1998  and  8.5%
thereafter  ("Minimum  Pay  Rates").  The  Company  has   made
payments in April 1996 for $4,119 and in July 1996 for $1,148,
representing the minimum interest payment due for  the  period
through July 1, 1996.  The scheduled minimum interest payments
are  paid  quarterly on the principal balance of  the  $66,000
loan.  The difference between the accrued interest expense and
the  minimum interest payment accrues interest and is  payable
on  an  annual basis from excess cash flow, if any,  generated
from  the  Kaanapali Golf Courses.  Although  the  outstanding
loan  balance  remains nonrecourse, the  amendment  makes  the
minimum interest payments and the ERS's share of appreciation,
if  any,  recourse  to  the Company.  However,  the  Company's
obligations  to make future minimum interest payments  and  to
pay the ERS a share of appreciation would be terminated if the
Company  tendered an executed deed to the golf course property
to the ERS in accordance with the terms of the amendment.

      In  October  1993, Waikele Golf Club, Inc.  ("WGCI"),  a
wholly-owned subsidiary of the Company that owns and  operates
the Waikele Golf Course, obtained a five-year $20 million loan
facility  from  two  lenders.  The loan consists  of  two  $10
million  amortizing loans.  Each loan bears interest only  for
the  first two years and interest and principal payments based
upon  an assumed 20-year amortization period for the remaining
three  years.  The loans bear interest at prime plus 1/2%  and
LIBOR (5.6% at June 30, 1996) plus 3%, respectively. The  loan
is  secured  by  WGCI's assets (the golf  course  and  related
improvements and equipment), is guaranteed by the Company, and
is   considered  "Senior  Indebtedness"  (as  defined  in  the
Indenture relating to the COLAS).

      Pursuant to an agreement entered into with the  City  of
Honolulu  in 1991 relating to the development of the Company's
Waikele project, if the Company sells the Waikele golf course,
depending  on  the  price and certain other  contingencies,  a
payment  of up to $15 million might be required to be made  to
the City to be used to assist in the City's affordable housing
developments.

      A significant portion of the Company's cash needs result
from the nature of the real estate development business, which
requires   significant  investment  in  preparing  development
plans,   seeking  land  urbanization  and  other  governmental
approvals, and completing infrastructure improvements prior to
the realization of sales proceeds.  The Company has funded its
cash  requirements to date primarily through the use of short-
term  bank borrowings, long-term financing secured by its golf
courses  on  Maui  and  Oahu, borrowings from  affiliates  and
revenues  generated  from  the development  and  sale  of  its
properties  and investments.  Funding of the Company's  future
cash  requirements  is  dependent upon  obtaining  appropriate
financing and revenues generated from the development and sale
of  its  properties. Although under current market  conditions
development financing is difficult to obtain, the  Company  is
not  currently seeking this type of financing based  upon  the
stage of development of its various land holdings in Hawaii.

      In  order  to  generate additional cash  flows  for  the
Company,  management has identified certain land parcels  that
are not included in the Company's long-term development plans.
During  the  six  months  ended June  30,  1996,  the  Company
generated  approximately $4.4 million from non-strategic  land
sales and an additional $5.0 million from the sale of 17  lots
at  its  Kaanapali Golf Estates development on the  island  of
Maui.  During 1995, the Company generated approximately  $30.8
million  in land sales, most of which related to non-strategic
parcels.   In  addition, during 1995 the Company  received  an
approximate   $1.0  million  deposit,  which  represents   the
purchase price for 10 acres on Oahu.

      At  June  30,  1996,  the  Company  had  cash  and  cash
equivalents of approximately $9.6 million.

      The  Company  intends  to use its cash  reserves,  sales
proceeds and financing or joint venture arrangements  to  meet
its  short-term  and  long-term liquidity requirements,  which
include  funding the development costs remaining  at  Waikele,
West  Maui  and  Kauai,  agricultural  deficits,  payment   of
interest  expense  and  the repayment  of  principal  on  debt
obligations.  The Company's long-term liquidity  is  dependent
upon  its  ability  to  obtain additional  financing  and  the
consummation  of  certain property sales.   There  can  be  no
assurance that additional long-term financing can be  obtained
or property sales consummated.  In general, the Company's land
holdings  on Maui and Kauai are its primary sources of  future
land   sale   revenues.   However,  due  to   current   market
conditions, the difficulty in obtaining land use approvals and
the  high  development costs of required  infrastructure,  the
planned development of these land holdings and the ability  to
generate  cash flow from them are expected to be long-term  in
nature.  Accordingly, if no such financing can be obtained  or
additional property sales consummated, the Company will  defer
(to   the  extent  possible)  development  costs  and  capital
expenditures  to  meet liquidity requirements.   Additionally,
the  Company's plans for property sales may also be  adversely
impacted  by  the  inability  of potential  buyers  to  obtain
financing.

      The  Company  does not expect to generate  a  sufficient
level of Net Cash Flow to pay Base Interest in excess of  four
percent for 1996.

      The  Company continues to implement certain cost savings
measures  and to defer development project costs  and  capital
expenditures for longer-term projects.  The Company's Property
segment  is  anticipated to expend an additional approximately
$7.0 million in project costs during the remainder of 1996.

      During   1995,  the  Company  restructured   its   sugar
operations, including consolidation of the operations  at  its
two  Kauai  plantations and changing to  a  seasonal  mode  of
operations  at each of its plantations (consistent with  other
global  sugar operations).  The Company anticipates that  cost
savings  related  to the sugar operations will  be  associated
with these changes.

     The price of raw sugar that the Company receives is based
upon   the   price  of  domestic  sugar  (less  delivery   and
administrative   costs)  as  currently  controlled   by   U.S.
Government  price  supports legislation.  On  April  4,  1996,
President  Clinton signed the Federal Agriculture  Improvement
and  Reform Act of 1996 ("the Act").  The Act keeps  the  loan
rate  at 18 cents per pound. However, the Act includes certain
other  adjustments to the sugar program including making  crop
loans   recourse  to  the  producer  and  repealing  marketing
allotments which may over time depress the domestic  price  of
raw sugar.  There can be no assurance that, in the future, the
government  price  support will not be reduced  or  eliminated
entirely.   Such  a  reduction  or  an  elimination  of  price
supports could have a material adverse affect on the Company's
agriculture  operations, and possibly could cause the  Company
to   evaluate  the  cessation  of  its  remaining  sugar  cane
operations.

      In August 1993, the Company announced its plans to phase
out  the  sugar operations at its Oahu Sugar Company  by  mid-
1995,  such  phase out coinciding with the expiration  of  its
major  land lease on Oahu.  Oahu Sugar, which operated  almost
entirely  on  leased land, had incurred losses  in  its  sugar
operations  in  prior  years  and  expected  those  losses  to
continue in the future. Oahu Sugar completed the final harvest
of  its  crop in April 1995.  The Company has shut  down  Oahu
Sugar and any estimated future costs related to the shut  down
are  not  expected to have a material adverse  effect  on  the
financial  condition of the Company.  The Company is currently
pursuing  development of the fee simple land it owns  adjacent
to  the  Oahu Sugar mill site, including seeking the necessary
government approvals for a light industrial subdivision for  a
portion of the property, as discussed below.

 RESULTS OF OPERATIONS

     GENERAL:

      The Company and its subsidiaries report their taxes as a
part  of  the consolidated tax return of the Company's parent,
Northbrook.  The Company and its subsidiaries entered  into  a
tax   indemnification   agreement   with   Northbrook,   which
indemnifies them for responsibility for all past, present  and
future  federal and state income tax liabilities  (other  than
income  taxes  which are directly attributable to cancellation
of  indebtedness income caused by the repurchase or redemption
of  securities  as  provided for in  or  contemplated  by  the
Repurchase Agreement).

      Effective January 1, 1993, the Company adopted SFAS  No.
109  -  Accounting for Income Taxes ("SFAS  No.  109").   This
statement   establishes  financial  accounting  and  reporting
standards for the effects of income taxes that result from  an
enterprise's  activities  during  the  current  and  preceding
years.   SFAS No. 109 changed the Company's previous  practice
in  that  it  requires the accrual of deferred taxes  and  the
recording  of a provision for taxes in the separate  financial
statements  of members of a consolidated tax group,  including
the recognition of deferred tax assets and liabilities for the
tax  effects  of differences between assigned values  and  tax
bases of assets acquired and liabilities assumed in the Merger
(see  Note  1). Accordingly, current and deferred  taxes  have
been  allocated  to  the  Company as if  the  Company  were  a
separate   taxpayer.    However,   in   general,    the    tax
indemnification  agreement does not  require  the  Company  to
actually pay income taxes; current taxes payable or receivable
(excluding  income  taxes which are directly  attributable  to
cancellation  of indebtedness income caused by the  repurchase
or redemption of securities as provided for in or contemplated
by  the  Repurchase Agreement) have been reflected  as  deemed
contributions  and distributions, respectively, to  additional
paid-in  capital  in  the accompanying consolidated  financial
statements.

      Accrued  expenses  decreased as  of  June  30,  1996  as
compared   to  December  31,  1995,  primarily  due   to   the
reclassification of deferred interest on the ERS loan to  non-
current.

     Current portion of long-term debt decreased and long-term
debt increased as of June 30, 1996 as compared to December 31,
1995,  due primarily to the reclassification of the  ERS  loan
from current to long-term (see Note 5).

      Current  portion of deferred income taxes  increased  at
June  30,  1996 as compared to December 31, 1995 due primarily
to  an  increase  in agricultural inventory costs,  which  are
deductible  for tax purposes, and an increase in  agricultural
receivables related to raw sugar deliveries, which are taxable
generally upon receipt.

      The  current portion of amounts due affiliates increased
as of June 30, 1996 as compared to December 31, 1995 primarily
due to accrued interest on financing provided by affiliates.

     Other long-term liabilities increased as of June 30, 1996
as  compared  to  December  31,  1995  primarily  due  to  the
difference  between the interest expense accrued  and  minimum
interest payments required under the amended terms of the  ERS
loan.  (see Note 5).

      Interest expense increased for the three and six  months
ended  June  30, 1996 as compared to the three and six  months
ended  June 30, 1995 primarily due to interest expense related
to  additional affiliated financing, partially off-set by  the
early retirement of Class A and Class B COLAS.

     AGRICULTURE:

      The  Company's  Agriculture segment is  responsible  for
activities related to the cultivation, processing and sale  of
sugar  cane  and  other agricultural products.   Agriculture's
revenues are primarily derived from the Company's sale of  its
raw sugar.

      The  Company's sugar plantation subsidiaries sell  their
raw  sugar production to the Hawaiian Sugar and Transportation
Company  ("HSTC"), which is an agricultural cooperative  owned
by  the  major  Hawaii producers of raw sugar  (including  the
Company),  under a marketing agreement.  HSTC  sells  the  raw
sugar  production to the California and Hawaii  Sugar  Company
("C&H") pursuant to a long-term supply contract.  The terms of
the  supply  contract  do not require  a  specified  level  of
production by the Hawaii producers; however, HSTC is obligated
to  sell  and  C&H  is  obligated to purchase  any  raw  sugar
produced.  HSTC  returns to its raw sugar  suppliers  proceeds
based  upon  the  domestic  sugar  price  less  delivery   and
administrative charges.  The Company recognizes  revenues  and
related cost of sales upon delivery of its raw sugar to C&H.

     The price of raw sugar that the Company receives is based
upon   the   price  of  domestic  sugar  (less  delivery   and
administrative   costs)  as  currently  controlled   by   U.S.
Government  price  supports legislation.  On  April  4,  1996,
President  Clinton signed the Federal Agriculture  Improvement
and  Reform Act of 1996 ("the Act").  The Act keeps  the  loan
rate  at 18 cents per pound. However, the Act includes certain
other  adjustments to the sugar program including making  crop
loans   recourse  to  the  producer  and  repealing  marketing
allotments which may over time depress the domestic  price  of
raw sugar.  There can be no assurance that, in the future, the
government  price  support will not be reduced  or  eliminated
entirely.   Such  a  reduction  or  an  elimination  of  price
supports could have a material adverse affect on the Company's
agriculture  operations, and possibly could cause the  Company
to   evaluate  the  cessation  of  its  remaining  sugar  cane
operations.

      As  part  of  the Company's agriculture operations,  the
Company  enters into commodities futures contracts and options
in  sugar  as deemed appropriate to reduce the risk of  future
price  fluctuations  in  sugar.  These futures  contracts  and
options  are  accounted for as hedges and, accordingly,  gains
and  losses  are deferred and recognized in cost of  sales  as
part of the production cost.

      In September 1992, Hurricane Iniki struck the Island  of
Kauai  causing considerable damage and loss to the people  and
businesses on Kauai.  The Company has two sugar plantations on
Kauai,  both  of  which  sustained considerable  damage.   The
Company's real estate assets on Kauai suffered little  damage,
since  most  of the Company's development expenditures  up  to
that  time  had been focused on the islands of Oahu and  Maui.
The  Company  settled its insurance claims  in  1995  for  the
damage  suffered and collected approximately  $30  million  in
proceeds over the approximately three year period.

      Receivables increased as of June 30, 1996 as compared to
December 31, 1995 primarily due to the timing of payments  for
deliveries of raw sugar partially offset by the collection  of
certain insurance claims outstanding as of December 31, 1995.

      Inventories decreased as of June 30, 1996 as compared to
December  31,  1995  primarily  due  to  the  timing  of   the
harvesting of sugar cane.

     Agricultural revenues and cost of sales increased for the
six  months ended June 30, 1996 as compared to the six  months
ended June 30, 1995 due to increased production, the timing of
shipments of raw sugar to C&H and the closure of Oahu Sugar in
April 1995.

     Agricultural revenues and cost of sales decreased for the
three  months  ended June 30, 1996 as compared  to  the  three
months  ended June 30, 1995 due to the timing of shipments  of
raw sugar to C&H.

      Agricultural operating loss decreased for the six months
ended  June 30, 1996 as compared to the six months ended  June
30, 1995 due to the amortization of unrecognized gains related
to  postretirement benefit obligations and higher cost in 1995
associated with the final phase of operations at Oahu Sugar.

     PROPERTY:

      The  Company's Property segment is responsible  for  the
following:    land   planning  and   development   activities;
obtaining  land use, zoning and other governmental  approvals;
selling  or financing developed and undeveloped land  parcels;
and  the management and operation of the Company's golf course
facilities.

      For  the  six  months ended June 30, 1996,  the  Company
generated approximately $9.4 million of land sales.

      Property sales and cost of sales decreased for the three
and  six  months ended June 30, 1996 as compared to the  three
and  six  months  ended  June 30, 1995 primarily  due  to  the
receipt    of   proceeds   related   to   certain   contingent
participation  rights  at Waikele in 1995  and  the  decreased
sales volume of non-strategic land parcels, offset in part  by
increased sales at the Kaanapali Golf Estates in 1996.

     The Company is currently examining options for developing
the  approximately 60 acres of fee simple land it owns at  the
mill  site of Oahu Sugar Company (the plantation was shut down
in 1995), and has begun the process of seeking community input
and  the necessary government approvals for a light industrial
subdivision  on  an  approximately  31-acre  portion  of   the
property,  which excludes property containing the  sugar  mill
and adjacent buildings.  In connection with the development of
this  property,  the  Company  has  received  state  land  use
urbanization  for the entire 60-acre site.  In  addition,  the
Company  has  received an "industrial" city  development  plan
designation  for  25.5  acres of the  proposed  31-acre  light
industrial subdivision, and has obtained City Council approval
of "industrial" designation for the remaining 5.5 acres.

      In  March  1991,  the Company received  final  land  use
approval  from the State for development of approximately  240
residential lots on approximately 125 acres of land  known  as
"South  Beach  Mauka"  and located adjacent  to  the  existing
Kaanapali  Beach  Resort.  In connection with  this  land  use
approval,  the  Company is committed to  providing  additional
housing  on  Maui  in  the  affordable  price  range,  and  to
participating in the funding of the design and construction of
the   planned  bypass  highway  extending  from   Lahaina   to
Kaanapali.    The  Company  has  entered  into  a  development
agreement with the State Department of Transportation covering
the Company's participation in the design and construction  of
the  bypass highway development.  It is anticipated that, upon
the  receipt of government approvals, the Company will  expend
up  to  $3.5 million (in the aggregate) in the design  of  the
bypass  highway  and/or the widening of the existing  highway.
Financial  participation by the Company of up to $6.7  million
for  the  construction  of the bypass highway  is  subject  to
certain   conditions  related  to  certain  future  land   use
designations and zoning of Company lands.  The development and
construction of the bypass highway is expected to be  a  long-
term project.

     During 1993, the Company obtained final land use approval
from  the State, and certification through the State's Housing
Finance  Development Corporation ("HFDC"), for the development
of  a project on approximately 300 acres of Company land known
as  "Puukolii  Village", which is also located near  Kaanapali
Beach Resort.  In connection with this land use approval,  the
Company  is committed to providing additional housing on  Maui
in  the  affordable price range.  The final land use  approval
and  the HFDC development agreement contain certain conditions
which  must  be satisfied in order for the Company to  develop
Puukolii Village, including realigning the access road  (which
will  benefit  uses  for  adjacent  Company  lands  in  future
periods).   Moreover,  development  of  certain  portions   of
Puukolii Village cannot commence until after completion of the
state-planned Lahaina bypass highway (mentioned  above).   The
proposed  development of Puukolii Village  is  anticipated  to
satisfy   the   Company's  affordable  and  employee   housing
requirements in connection with the South Beach Mauka land use
approval  as  well  as  the  North Beach  property  (described
below).   The  Company anticipates commencing construction  of
infrastructure of Puukolii Village in the second half of 1996.

      The planned development of the Company's land on Maui is
expected to be long term in nature.  As Maui is less populated
than  Oahu  and more dependent on the resort/tourism industry,
much  of the Company's land is intended for resort and resort-
related  uses.  Due to overall economic conditions and  trends
in  tourism,  recent  demand for  these  land  uses  has  been
relatively  weak.  The Company's currently available  homesite
product  on Maui, which is targeted to the second home  buyer,
has   experienced slow sales activity to date.  The  Company's
competitors on Maui have also experienced slow sales  activity
in  the  second  home market.  The Company  is  continuing  to
evaluate its planned products and the timing of development of
its  land holdings in light of the current weak market  demand
and the capital resources needed for future development.

      The  Company is marketing Kaanapali Golf Estates, a  new
residential  community, which is part  of  South  Beach  Mauka
adjacent  to  the Kaanapali Beach Resort in West Maui.  During
the  six  months  ended June 30, 1996,  the  Company  sold  17
homesites  for  approximately $5.0 million  which  includes  8
homesites  to  a  developer who plans to  construct  and  sell
houses  on  these  lots.  One  additional  homesite  was  sold
subsequent  to  June 30, 1996. The Company currently  has  six
homesites  on  the market, which are priced from approximately
$400,000 to $1 million.

      In 1995, the Company subdivided an ocean front parcel in
Kaanapali  into  six single family homesites of  approximately
one  acre  each.  The individual lot prices  range  from  $1.9
million  to  $2.4 million.  Sales of two of the  lots  in  the
project  closed  in  December  1995,  generating  total  sales
proceeds  of  approximately  $4.1  million.   The  Company  is
marketing the remaining four lots.

      In  1986,  the  Company entered  into  a  joint  venture
agreement  with  Tobishima  Pacific  Inc.,  a  wholly-   owned
subsidiary of a Japanese company, the purpose of which  is  to
plan,  manage and develop approximately 96 acres of beachfront
property  at  Kaanapali (known as "North Beach").   The  joint
venture  (in which the Company has a 50% interest)  has  State
land  use and County zoning approvals for the subdivision  and
development  of the infrastructure improvements  necessary  to
accommodate up to 3,200 hotel and/or condominium units on this
site. This North Beach property constitutes nearly all of  the
remaining  developable beachfront acreage  at  Kaanapali.   In
October  1992, the Company completed construction of a  3-acre
park on the North Beach site, which is part of the master plan
for  this property and was a requirement imposed by the County
in  obtaining certain permits.  The development of North Beach
continues  to  be tied to the completion of the aforementioned
Lahaina  bypass  highway or other traffic mitigation  measures
satisfactory  to  the  Maui County Planning  Commission.   The
Company is currently reviewing alternatives in providing other
traffic mitigation measures.

      In  February  1996, the Maui County  Council  adopted  a
Community  Plan ordinance for West Maui that does not  include
any  amendments  to the current Community Plan designation  of
the  Company's  North Beach property (thus rejecting  the  CAC
recommendations that two-third's of North Beach  be  downzoned
to  "Park").   The ordinance was signed by the  Mayor  of  the
County of Maui in late February 1996.

      The Department of the Army has determined that there are
two  wetlands  sites  on  the North Beach  property,  totaling
approximately  21,800 square feet.  The Company  has  retained
experts to evaluate these sites and to insure compliance  with
all  laws.  While there can be no assurance as to the ultimate
determinations with respect to the wetlands issue, the Company
does not anticipate that these sites will materially adversely
affect the development plans for North Beach.

      In  June 1994, the Company submitted a Land Use Boundary
Amendment  Petition  with  the  State  of  Hawaii   Land   Use
Commission  ("LUC")  and a General Plan Amendment  Application
with the County of Kauai for the urbanization of approximately
552   acres   of  land  on  Kauai  currently  in  sugar   cane
cultivation.  The proposed project is planned to  be  a  mixed
use  master planned community which will include a variety  of
both  affordable and market rate residential units, commercial
and  industrial projects and a number of community and  public
based  facilities.  The filing of these land use  applications
is  the  first  step required in converting agriculture  zoned
land  into urban zoned land.  There are a number of additional
reports,  studies,  applications  and  permits  that  will  be
required before final land use approvals are obtained.  In May
1995, the County of Kauai approved the Company's General  Plan
Amendment  Application, subject to a number of conditions  (to
be  addressed during the subsequent zoning amendment process).
In  December  1995, the LUC granted the Company the  land  use
amendments  sought  by  the Company subject  to  a  number  of
conditions.   In  May  1996,  the Kauai  County  approved  the
Company's  application  to  rezone  the  project.   While  the
Company  is optimistic that the proposed project will continue
to  receive  favorable  support, it is  anticipated  that  the
approval  process  will require at least 3  -  5  years.   The
entitlement  process in Hawaii has historically  been  a  very
difficult  and arduous process and there is no guarantee  that
all  approvals will be obtained.  Once construction commences,
subject to market conditions, the project is expected to  span
over 20 years.


PART II.  OTHER INFORMATION

     ITEM 1.  LEGAL PROCEEDINGS

      The  Company and/or certain of its affiliates have  been
named as defendants in several pending lawsuits, most of which
constitute routine litigation arising from the ordinary course
of business.  While it is impossible to predict the outcome of
the  litigation  that is now pending (or threatened)  and  for
which the potential liability is not covered by insurance, the
Company is of the opinion that the ultimate liability from any
of  the  litigation will not materially adversely  affect  the
Company's financial condition.





     ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

          (a)The  following  documents  are  included  as   an
          exhibits to this report.

                   
                                 4.1* Indenture, including the
                      form  of  COLAS, among Amfac/JMB Hawaii,
                      Inc., its subsidiaries as Guarantors and
                      Continental  Bank National  Association,
                      as Trustee (dated as of March 14, 1989).

                                 4.2**     Amendment dated  as
                      of  January  17, 1990 to  the  Indenture
                      relating to the COLAS.

                                     4.3***        $28,097,832
                      Promissory  Note  from  Amfac,  Inc.  to
                      Amfac/JMB  Hawaii,  Inc.  extended   and
                      reissued effective December 31, 1993.

                                  4.4****     The  five   year
                      $66,000,000  loan  with  the  Employees'
                      Retirement System of the State of Hawaii
                      to Amfac/JMB Hawaii, Inc. as of June 25,
                      1991.

                                  4.5*****   $13,250,000  Loan
                      Agreement among Heller, Financial, Inc.,
                      as  Lender, The Lihue Plantation Company
                      Limited,   as  Borrower,  and  Amfac/JMB
                      Hawaii,   Inc.,  Kekaha  Sugar  Company,
                      Limited, Oahu Sugar Company Limited  and
                      Pioneer   Mill  Company,   Limited,   as
                      Guarantors December 30, 1992.

                                  4.6******  $10,000,000  loan
                      agreement  between  Waikele  Golf  Club,
                      Inc. and ORIX USA Corporation.
                                          $10,000,000     loan
                      agreement  between  Waikele  Golf  Club,
                      Inc. and Bank of Hawaii.



                                  4.7*******       $52,000,000
                      Promissory     Note    to     Northbrook
                      Corporation from Amfac/JMB Hawaii,  Inc.
                      effective   May   31,  1995   is   filed
                      herewith.

                                 4.8********    Agreement  for
                      delivery  and sale of raw sugar  between
                      Hawaii Sugar Transportation Corporation,
                      as seller, and C&H, as Buyer, dated June
                      4, 1993.

                                   4.9*********     Previously
                      filed  as  an  exhibit to the  Company's
                      Form  10-Q  report under the  Securities
                      Act  of  1934 (File No. 33-24180)  filed
                      May 13, 1996 and hereby incorporated  by
                      reference.   Standard  Sugar   Marketing
                      Contracts    between   Hawaiian    Sugar
                      Transportation Company and Hawaii  Sugar
                      Growers dated June 4, 1993.

                                   4.10   Amendment   to   the
                      $66,000,000  loan  with  the  Employees'
                      Retirement System of the State of Hawaii
                      to  Amfac/JMB Hawaii, Inc. as  of  April
                      18, 1996.

                                  4.11  Amended  and  Restated
                      $52,000,000    Promissory    Note     to
                      Northbrook  Corporation  from  Amfac/JMB
                      Hawaii,   Inc.  extended  and   reissued
                      effective June 1, 1996.

                                  4.12  Amended  and  Restated
                      $28,087,832 Promissory Note from  Amfac,
                      Inc.  to Amfac/JMB Hawaii, Inc. extended
                      and reissued effective June 1, 1996.

                                 10.1*      General  Lease  S-
                      4222,  dated  January 1,  1969,  by  and
                      between  the State of Hawaii and  Kekaha
                      Sugar Company, Limited.

                                 10.2*      Grove  Farm  Haiku
                      Lease,  dated January 25,  1974  by  and
                      between Grove Farm Company, Incorporated
                      and   The   Lihue  Plantation   Company,
                      Limited.

                                 10.3*      General  Lease  S-
                      4412,  dated  October 31, 1974,  by  and
                      between  the  State of  Hawaii  and  the
                      Lihue Plantation Company, Limited.

                                 10.4*      General  Lease  S-
                      4576,  dated  March  15,  1978,  by  and
                      between  the  State of  Hawaii  and  The
                      Lihue Plantation Company, Limited.

                                 10.5*      General  Lease  S-
                      3827, dated July 8, 1964, by and between
                      the State of Hawaii and East Kauai Water
                      Company, Ltd.

                                10.6*     Amended and Restated
                      Power  Purchase Agreement, dated  as  of
                      June  15, 1992 by and between The  Lihue
                      Plantation Company, Limited and Citizens
                      Utilities Company.

                                 10.7*      Amendment  to  the
                      Campbell  Estate Lease, dated April  16,
                      1970,  between Trustees under  the  Will
                      and  of  the  Estate of James  Campbell,
                      Deceased,   and   Oahu  Sugar   Company,
                      Limited   amending  and  restating   the
                      previous lease.

                                 10.8*     Bishop Estate Lease
                      No.  24,878, dated June 17, 1977, by and
                      between  the Trustees of the  Estate  of
                      Bernice  Pauahi Bishop and Pioneer  Mill
                      Company, Limited.

                                     10.9*     General Lease S-
                      4229,  dated February 25, 1969,  by  and
                      between  the  State of  Hawaii,  by  its
                      Board of Land and Natural Resources  and
                      Pioneer Mill Company, Limited.
                      
                                     10.10*    Honokohau Water
                      License,   dated  December   22,   1980,
                      between Maui Pineapple Company Ltd.  and
                      Pioneer Mill Company, Limited.
                      
                                     10.11*    Water Licensing
                      Agreement, dated September 22, 1980,  by
                      and   between  Maui  Land  &   Pineapple
                      Company, Inc. and Amfac, Inc.

                                   10.12*      Joint   Venture
                      Agreement, dated as of March  19,  1986,
                      by    and    between   Amfac    Property
                      Development    Corp.    and    Tobishima
                      Properties of Hawaii, Inc.

                                     10.13*        Development
                      Agreement, dated March 19, 1986, by  and
                      between  Kaanapali  North  Beach   Joint
                      Venture  and  Amfac Property  Investment
                      Corp. and Tobishima Pacific, Inc.

                                 10.14     Keep-Well Agreement
                      between   Northbrook   Corporation   and
                      Amfac/JMB Finance, Inc.

                                     10.15*         Repurchase
                      Agreement, dated March 14, 1989, by  and
                      between   Amfac/JMB  Hawaii,  Inc.   and
                      Amfac/JMB Finance, Inc.

                                 10.16*     Amfac  Hawaii  Tax
                      Agreement,  dated  November   21,   1988
                      between  Amfac/JMB  Hawaii,  Inc.,   and
                      Amfac  Property Development Corp.; Amfac
                      Property  Investment Corp.; Amfac  Sugar
                      and  Agribusiness, Inc.; Kaanapali Water
                      Corporation;  Amfac Agribusiness,  Inc.;
                      Kekaha Sugar Company, Limited; The Lihue
                      Plantation Company, Limited; Oahu  Sugar
                      Company,  Limited; Pioneer Mill Company,
                      Limited; Puna Sugar Company, Limited; H.
                      Hackfeld   &  Co.,  Ltd.;  and  Waiahole
                      Irrigation Company, Limited.

                                 10.17*    Amfac-Amfac  Hawaii
                      Tax  Agreement, dated February 27,  1989
                      between   Amfac,  Inc.   and   Amfac/JMB
                      Hawaii, Inc.

                                 10.18*    Services Agreement,
                      dated   November   18,   1988,   between
                      Amfac/JMB   Hawaii,  Inc.,   and   Amfac
                      Property   Development   Corp.;    Amfac
                      Property  Investment Corp.; Amfac  Sugar
                      and  Agribusiness, Inc.; Kaanapali Water
                      Corporation;  Amfac Agribusiness,  Inc.;
                      Kekaha Sugar Company, Limited; The Lihue
                      Plantation Company, Limited; Oahu  Sugar
                      Company,  Limited; Pioneer Mill Company,
                      Limited; Puna Sugar Company, Limited; H.
                      Hackfeld   &  Co.,  Ltd.;  and  Waiahole
                      Irrigation  Company,  Limited  and   JMB
                      Realty Corporation.

                                  19.0*******      $35,700,000
                      agreement  for sale of C&H  and  certain
                      other C&H assets, to A&B Hawaii, Inc. in
                      June of 1993.

                                       Pursuant  to item  6.01
                      (b)(4)  of Regulation SK, the registrant
                      hereby   undertakes   to   provide   the
                      commission upon its request  a  copy  of
                      any  agreement with respect to long-term
                      indebtedness of the registrant  and  its
                      consolidated subsidiaries that does  not
                      exceed 10 percent of the total assets of
                      the registrant and its subsidiaries on a
                      consolidated basis.


  *         Previously  filed  as exhibits  to  the  Company's
Registration  Statement  of Form S-1 (as  amended)  under  the
Securities  Act  of  1933  (File  No.  33-24180)  and   hereby
incorporated by reference.

  **        Previously filed as exhibits to the Company's Form
10-K  report  under the Securities Act of 1934 (File  No.  33-
24180)  filed  on  March 27, 1989 and hereby  incorporated  by
reference.

  ***       Previously filed as exhibits to the Company's Form
10-K  report  under the Securities Act of 1934 (File  No.  33-
24180)  filed  on  March 27, 1991 and hereby  incorporated  by
reference.

****      Previously filed as exhibits to the Company's  Form
10-Q  report  under the Securities Act of 1934 (File  No.  33-
24180)  filed  on  August 13, 1991 and hereby incorporated  by
reference.

*****     Previously filed as exhibit to the Company's Form 10-
K  report under the Securities Act of 1934 (File No. 33-24180)
filed on May 29, 1993 and hereby incorporated by reference.

******    Previously filed as exhibit  to  the  Company's
Form 10-Q report under the Securities Act of 1934 (File No. 33-
24180)  filed  November  11, 1993 and hereby  incorporated  by
reference.

*******    Previously filed as exhibit  to  the  Company's
Form 10-K report under the Securities Act of 1934 (File No. 33-
24180)  filed  March  27,  1994  and  hereby  incorporated  by
reference.

********  Previously filed as an exhibit to the Company's Form
10-Q  report  under the Securities Act of 1934 (File  No.  33-
24180)   filed  May  12,  1995  and  hereby  incorporated   by
reference.

********  Previously filed as exhibit to the Company's Form
10-Q  report under the Securities Act of 1934 (File No. 33-
24180) filed May 13, 1996 and hereby incorporated by
reference.

********* Previously filed as an exhibit to the Company's Form
10-Q report under the Securities Act of 1934 (File No. 33-
24180) filed May 13, 1996 and hereby incorporated by
reference.

                           SIGNATURES



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


                   AMFAC/JMB HAWAII, INC.




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   AMFAC/JMB FINANCE, INC.




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   AMFAC PROPERTY DEVELOPMENT CORP.




                   By:  Gary Smith
                        Vice President
                   Date:    August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   AMFAC PROPERTY INVESTMENT CORP.




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996

                           SIGNATURES



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


                   AMFAC SUGAR AND AGRIBUSINESS, INC.




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   KAANAPALI WATER CORPORATION




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   AMFAC AGRIBUSINESS, INC.




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   KEKAHA SUGAR COMPANY, LIMITED




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   THE LIHUE PLANTATION COMPANY, LIMITED




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996

                           SIGNATURES



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


                   OAHU SUGAR COMPANY, LIMITED




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   PIONEER MILL COMPANY, LIMITED




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   PUNA SUGAR COMPANY, LIMITED




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   H. HACKFELD & CO., LTD.




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   WAIAHOLE IRRIGATION COMPANY, LIMITED




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                        Gary Smith
                        Principal Accounting Officer
                   Date:August 13, 1996


                           SIGNATURES



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


                   WAIKELE GOLF CLUB, INC.




                   By:  Gary Smith
                        Vice President
                   Date:August 13, 1996


      Pursuant to the requirements of the Securities  Exchange
Act  of  1934,  this  report  has been  signed  below  by  the
following person in the capacity and on the date indicated.




                   Gary Smith
                   Principal Accounting Officer
                   Date:August 13, 1996