Back to GetFilings.com



 

Form 10-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


ANNUAL REPORT

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

For the fiscal year ended December 31, 2000

Commission File No. 2-64309

GOLF HOST RESORTS, INC.

State of Colorado Employer Identification No. 84-0631130

591 W. Putnam Ave., Greenwich, CT 06830

Telephone Number (727) 942-2000

SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

None

SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

None

Indicate by check mark whether the registrant

(1)   has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and
 
(2)   has been subject to such filing requirements for the past 90 days.

Yes    (X Box)     No    (Box)    

Issuer has no common stock subject to this report.

 


 

PART I

Item 1. Business

    Golf Host Resorts, Inc. (the “Company”) was formed in July 1972 and is engaged in the operation of The Westin Innisbrook Resort in Tarpon Springs, Florida (“Innisbrook”) and Sheraton Tamarron Resort in Durango, Colorado (“Tamarron”). Innisbrook and Tamarron (the “Resorts”) offer championship quality golf facilities, restaurant and conference facilities, recreational activities including swimming and tennis and related resort activities. The Resorts are managed by Westin Hotel Company and Sheraton Operating Corporation, respectively, under long-term management agreements. Hilton Hotel Corporation (“HHC”) managed Tamarron from December 1, 1995 to August 31, 1998. Subsequent to year end, Tamarron was sold to an unaffiliated entity.
 
    Prior to June 23, 1997, the Company was an 80% owned subsidiary of Golf Hosts, Inc. (“GHI”). The minority shareholders of the Company were also the majority shareholders of GHI. On June 23, 1997, TM Golf Hosts, Inc. (“TMGHI”) acquired all of the outstanding shares of the Company. Concurrently, TMGHI and GHI merged with the legal survivor being GHI, which now owns 100% of the Company.
 
    The Company receives significant revenue from food and beverage sales, and from golf operations (primarily golf fees and merchandise sales). Also, during 1994, the Company undertook the development of nine residential homesites at Tamarron, identified as Estates at Tamarron-Highpoint. All of the homesites have been sold and closed with the last closing occurring in 1997. During 1995, the Company began a second development of nine residential homesites, Estates at Tamarron-Pine Ridge. Two of the sites were sold and closed during 1996, four during 1998, and the remaining three were sold and closed during 1999.
 
    During 1999, the Company began a third development of nine residential homesites, Estates at Tamarron –Crescent Ridge. All nine homesites were sold and closed during 2000.
 
    The majority of the condominium owners at the Resorts provide such apartments as resort accommodations under rental pool lease operations. The Resorts are the lessees under the lease operation agreements, which provide for the distribution of a percentage of room revenues, as defined, to participating condominium owners. Accordingly, the Company does not bear the expense of financing as well as certain other operating costs of the rental units.
 
    Condominium ownership, simply stated, is a realty subdivision in which the individual “lots” are apartment units. Instead of owning a plot of ground, the condominium owner owns the air space where his condominium unit is located. This leaves substantial properties in interest which are not individually owned, e.g., the underlying land, roadways, parking lots, building foundations, exterior walls and roofs, garden areas, utility lines, et cetera. These areas are termed “common property” or “common elements” and each condominium owner has an undivided fractional interest in such property. The condominium owners at each of the Resorts have established an “Association of Condominium Owners” to administer and maintain such property and to conduct business of the condominium owners, such as maintaining insurance on the real property, upkeep of the structures, maintenance of the grounds, and provisions for certain utilities. The Associations assess fees to defray such expenses and to establish necessary reserves. Such charges, if not timely paid, may constitute a lien upon the separate condominium units. Each condominium owner must pay ad valorem property taxes and assessments for electricity, and to such matters independent of the other unit owners. These expenses would be incurred by owners of condominium units, regardless of an election to participate in the rental pool. With respect to governing the affairs of the Association, which is subject to state statutes, the participating condominium owners are accorded one (1) vote per condominium unit owned.

-2-


 

    The percentages of the foregoing revenue components to total revenues are as follows:

                           
      2000   1999   1998
     
 
 
Revenues
                       
 
Resort facilities
    33.3 %     35.5 %     34.0 %
 
Food and beverage
    30.9 %     29.4 %     27.0 %
 
Golf
    25.0 %     25.2 %     26.7 %
 
Other
    10.8 %     9.9 %     12.3 %
 
   
     
     
 
 
Total
    100.0 %     100.0 %     100.0 %
 
   
     
     
 

    The Company hosts more than a thousand conferences and related group meetings each year with its clients coming from a variety of industries, primarily from the central and eastern United States. Accordingly, the loss of a single client or a few clients would have no significant adverse effect on the Company’s business.
 
    The conference-oriented resort business is quite competitive; however, the Company has established itself as a leader in its industry and enjoys an excellent reputation with its clients. Its major competitors are other conference and golf-oriented resorts throughout the country.
 
    The Resorts’ revenues are seasonal, with Innisbrook’s peak season being in the winter and spring and Tamarron’s being in the summer.
 
    The Company has, on average, approximately 1,200 employees (900 at Innisbrook and 300 at Tamarron).

Item 2. Description of Properties

    Innisbrook is a condominium resort project situated on approximately 850 acres of land located in the northern portion of Pinellas County, Florida, near the Gulf of Mexico. It is north of Clearwater (approximately 9 miles) and west of Tampa (approximately 20 miles). There are 938 condominium units, 36 of which are strictly residential, with the balance eligible for rental pool participation. Of these 902 eligible units, 550, on average, participate in the rental pool. The resort complex includes 72 holes of golf; practice ranges; three clubhouses with retail golf, food and beverage outlets; three conference and exhibit buildings; five swimming pools; a themed water attraction; a recreation center; tennis/fitness facility and numerous administrative and support structures.
 
    Tamarron is a condominium resort project situated on approximately 730 acres of land located in the northern portion of La Plata County, Colorado. It is north of Durango (approximately 18 miles) and south of Silverton (approximately 28 miles). The property is surrounded on three sides by the San Juan National Forest and is readily accessible via U. S. Highway 550. There are 381 condominium units, all of which are eligible for rental pool participation. Approximately 275 units, on average, participate in the rental pool. The resort complex includes 18 holes of golf; a practice range; an indoor swimming pool/fitness facility; several restaurants and lounges; a conference facility; a tennis complex and numerous administrative and support facilities and structures.
 
    During 1994 and 1995, approximately 24 acres of land at Tamarron were set aside for the Estates at Tamarron residential homesite development. As of this filing, 27 homesites have been sold and closed.

-3-


 

    At December 31, 2000, the properties are encumbered by various mortgages totaling $82,142,921. Reference is made to Note 7 of Notes to Consolidated Financial Statements of Golf Host Resorts, Inc. and Subsidiary contained elsewhere in this filing for a more detailed description of these mortgages.

Item 3. Legal Proceedings

    The Company, in the normal course of operations, is subject to claims and lawsuits. The Company does not believe that the ultimate resolution of such matters will materially impair operations or have an adverse effect on the Company’s financial position and results of operations.
 
    The Company has been named as a defendant in a consolidated class action lawsuit wherein the plaintiffs allege a breach of contract in connection with the Rental Pool Master Lease Agreement. The plaintiffs are seeking unspecified damages and a declaratory judgement declaring that the plaintiffs are entitled to participate in the rental pool if one exists and a limitation of golf course access to persons who are either condominium owner members, their accompanied guests, or guests of the resort. Depositions of class members and others, including depositions of prior executives of Golf Host Resorts, have taken place and additional discovery remains. A court date has not been set. As this litigation is in its early stages, the Company is not yet able to determine whether the resolution of this matter will have a material adverse effect on the Company’s financial condition or results of operations although the Company believes it has successful defenses and intends to vigorously defend this action.

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

    Not applicable

Part II

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

    The Company’s stock is privately held and there is no established market for the stock.
 
    There are a total of 1,283 condominium units allowing rental pool participation by their owners, of which three are owned by a subsidiary of the Company, Golf Host Condominium, Inc. (GHC). Of the units not owned by GHC, 1,259 were sold under Registration Statements effective through March 1, 1983. The remaining 21 units were sold via private offerings exempt from registration with the Securities and Exchange Commission. The condominium units not owned by the Company or its affiliate are held by 1,145 different owners.
 
    The condominium units sold by the Company, allowing rental pool participation, are deemed to be securities because of the rental pool feature (see Item 1); however, there is no market for such securities other than the normal real estate market.
 
    Since the security is real estate, no dividends have been paid or will be paid.

-4-


 

Item 6. Selected Financial Data

                                                 
                            191 day period   174 day period        
    Year Ended   ended   ended   Year Ended
    December 31,   December 31,   June 23,   December 31,
    2000   1999   1998   1997   1997   1996
   
 
 
 
 
 
Operating revenue
  $ 56,591,669     $ 59,664,822     $ 58,184,711     $ 18,023,753     $ 31,750,008     $ 57,710,742  
 
   
     
     
     
     
     
 
Net income (loss)
  $ (14,806,630 )   $ (7,196,907 )   $ 7,822,846     $ (5,492,683 )   $ 1,488,116     $ 1,370,523  
 
   
     
     
     
     
     
 
Net income (loss) per common share
  $ (3,012.59 )   $ (1,490.64 )   $ 1,513.31     $ (1,125.15 )   $ 272.98     $ 222.84  
 
   
     
     
     
     
     
 
Total Assets
  $ 71,062,144     $ 86,895,774     $ 98,807,861     $ 92,897,633     $     $ 53,135,194  
 
   
     
     
     
     
     
 
Notes Payable
  $ 83,101,297     $ 84,624,425     $ 83,436,029     $ 77,999,163     $     $ 28,474,570  
 
   
     
     
     
     
     
 
Cash dividends per Common share
  $     $     $     $     $     $  
 
   
     
     
     
     
     
 

-5-


 

Item 7. Results of Operations

    Guest occupancy during the last three years, measured by room nights, was as follows:

                 
YEAR   ROOM NIGHTS   % CHANGE

 
 
2000
    164,052       (4.6 )
1999
    171,940       (2.8 )
1998
    176,861       11.4  

    2000 Compared to 1999
 
    For the years ended December 31, 2000, and December 31, 1999, the Company recognized total revenue in the approximate amount of $56,592,000 and $59,665,000, respectively, from the rental of condominium units, sales of food and beverage, golf operations, and auxiliary services. The net reduction in overall revenue in the amount of $3,073,000 or 5.2% results from the reduction in room nights noted above equating to revenue reduction of $2,737,000 compounded by a decrease in average spending per room night in the aggregate of $336,000. Average spending per room night decreased from $347.01 in 1999 to $344.96 in 2000. Room nights at both the Innisbrook and Tamarron properties experienced a reduction from 1999. Innisbrook and Tamarron had approximately 7,300 and 600 fewer room nights, respectively. These decreases reflect the continuing increase in competition within this market segment in addition to a general slow down during 2000 in the hospitality industry. The Company continues to seek ways to identify expanded markets for our product. In addition, the Sales and Marketing department has been restructured to further focus and emphasize the core golf aspects of our properties as a competitive advantage.
 
    Operating expenses and losses on assets held for sale totaled approximately $61,812,000 and $55,970,000 for the year ended December 31, 2000, and December 31, 1999, respectively. This increase of $5,842,000 or 10% is a result of: a decrease in the rental pool distribution of $751,000, which is directly related to the reduced room nights noted above; a reduction in Tamarron’s operating losses of $297,000; decreased Sales and Marketing expenses amounting to $233,000; a reduction in the gain on land sales in the amount of $1,295,000; an increase in depreciation and amortization in the amount of $301,000; a provision for intangible impairment of $7,441,000; an increase in payroll and related expenses of $22,000; and a net decrease in all other expenses such as repairs and maintenance, fertilizers and chemicals, office supplies, housekeeping supplies, etc. in the aggregate of $1,935,000. These reductions were implemented in anticipation of reduced operating revenues for the period. Management continues to focus on cost containment measures directed at protecting the Company’s cash flow position.
 
    Interest, net for the year ended December 31, 2000, was approximately $9,586,000 as compared to $9,219,000 for the year ended December 31, 1999. This $367,000 increase, or 4.0%, results from the increase in payments and accruals relating to the GTA financing amounting to $70,000, an increase in utilization of the account receivable credit line generating an $85,000 increase in expense, a reduction in balances owed to the former shareholders producing $10,000 in reduced interest expense, an increase in interest expense associated with accrued property taxes, short-term affiliate loans, capital leases and financial institution service charges, all in the aggregate of approximately $48,000; and a reduction of interest earnings on affiliate advances in the amount of $174,000.
 
    Effective February 3, 1998, the Company’s election to be treated as a Subchapter S corporation became effective. Subsequent to the 1998 filing period, income taxes are no longer provided for at the Company level.

-6-


 

    During 1999, the Company changed its accounting procedures for start-up costs related to the transition from Hilton Hotel Corporation to Westin Hotels and Resorts. This change in accounting policy resulted in a one time write-off of $1,673,000 in 1999.
 
    1999 Compared to 1998
 
    Revenues from resort operations rose from approximately $58,185,000 to $59,665,000. This increase was a result of a 2.5% increase in guest spending; offset by a 2.8% decrease in occupancy.
 
    Operating expense and losses on assets held for sale increased primarily due to reduced gains on land sales at Innisbrook in the amount of $1,295,000. This net increase in expenses was mitigated by management’s efforts to reduce operating expenses across the board and on a net basis held the increase in expenses to approximately $536,000.
 
    The increase in interest expense is primarily attributable to the contractual increase in the GTA interest rate. That change was approximately $1,282,000.
 
    Parent income tax charges decreased from the 1998 amount of $13,473,000 to $0 due to the Company’s change to a Subchapter S Corporation during 1998.

Income Tax Status

    Reference is made to the Notes to Consolidated Financial Statements regarding income taxes.

Financial Condition and Liquidity

    The Company’s working capital at December 31, 2000, exclusive of assets held for sale, was a deficit of $12,904,000 and the Company’s cash flow from operational sources are currently tight. The Company typically experiences seasonal fluctuation in its net working capital position without significantly impairing its ability to pay trade creditors in a timely manner and satisfy its financial obligations in an orderly fashion. In addition to operational cash flows, the Company anticipates funding its working capital needs through the following sources: available accounts receivable revolving line of credit at Innisbrook amounting to $3,000,000, cash funding by Westin pursuant to the management agreement of up to $2,500,000 per year.
 
    The Company is also working with its primary lender, Golf Trust of America, to re-negotiate the participating mortgage. One alternative being discussed is to implement a debt service obligation consistent with available cash flows generated by operations. Changing this loan repayment structure would create a more manageable cash environment. Although this restructuring has not been finalized, a favorable agreement with Golf Trust of America along this line of re-structuring will substantially improve the Company’s ability to meet its obligations.
 
    As a result of the additional cash sources described above, the Company assesses its liquidity as manageable.

Year 2000 Issue

    The Company has carefully reviewed the impact of the Year 2000 issues on its information technology and other electronic systems as well as its vendors and suppliers. It has determined the consequences of its Year 2000 issues did not have and will not have a material impact on either the future operating results or financial condition of the Company.

-7-


 

Item 8. Financial Statements and Supplementary Data

         
Index to Consolidated Financial Statements   Page

 
Report of Independent Certified Public Accountants
    F-1  
Consolidated Balance Sheets
    F-2  
Consolidated Statements of Operations
    F-3  
Consolidated Statements of Changes in Shareholder’s Deficit
    F-4  
Consolidated Statements of Cash Flows
    F-5  
Notes to Consolidated Financial Statements – December 31, 2000 and 1999
    F-6  
Innisbrook Rental Pool Lease Operation
    F-19  
Tamarron Rental Pool Lease Operation
    F-29  

    All other schedules are omitted because they are not applicable or the required information is shown in the financial statements or notes thereto.

 


 

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

    Not applicable.

Part III

Item 10. Directors and Executive Officers of the Registrant

             
Name / Position   Age   Five-Year Principal Occupation

 
 
Merrick R. Kleeman
President, Secretary and Director
    37     Managing Director, Starwood Capital Group
Jeffrey R. Rosenthal
Senior Vice President
    49     Chief Operating Officer, Starwood Capital
    Group (April 1997 – present)
Chief Financial Officer, Reyes Holdings
    (February 1996 – April 1997)
Chief Financial Officer, JBM Realty
    Company (December 1987 – February
    1996)
Jerome C. Silvey
Senior Vice President
    43     Chief Financial Officer, Starwood
     Capital Group
Keith Wilt
Vice President and Treasurer
    48     Vice President and Treasurer, Golf Host
     Resorts, Inc. (August 1999 – Present)
Chief Financial Officer, The Suncoast
    Companies (March 1997 – August 1999)
Consultant (January 1995 – March 1997)

All directors and officers serve a one-year term or until their successors are elected.

 

-8-


 

Item 11. Executive Compensation

    All items for Golf Host Resorts, Inc., except those set forth below, have been omitted as not applicable or not required.
 
    Summary Compensation Table
 
    The following table sets forth the remuneration paid, distributed or accrued by Golf Host Resorts, Inc. and its parent, Golf Hosts, Inc., during the three years in the period ended December 31, 2000, to the Company’s executive officers.

                                             
                                Other   All Other
        Fiscal   Salary and           Annual   Compensation
Name and Principal Position   Year   Commission   Bonus   Compensation   (3)
Golf Host Resorts, Inc.
                                       
 
Merrick R. Kleeman (1)
    2000     $         $     $  
   
President
    1999     $         $     $  
 
    1998     $         $     $  
 
R. Keith Wilt (1) & (2)
    2000     $ 93,277     10,000     $     $  
   
Vice President and Treasurer
    1999     $         $     $  
 
    1998     $         $     $  
 
Richard L. Akin (1) & (3)
    2000     $         $     $  
   
Vice President and Treasurer
    1999     $         $     $  
 
    1998     $         $     $  

    (1) Total of annual salary and bonus was not greater than $100,000 for the years where dollar amounts are not presented.
 
    (2) R. Keith Wilt became an officer August 1, 1999.
 
    (3) Resigned effective May 31, 1999

 

-9-


 

    Pension Plan
 
    The Company and its parent, Golf Hosts, Inc., provided a supplemental retirement income plan (the Plan) for officers who had completed 15 years of service, were employed at age 65 by the Company and retired, and were elected to participate in the Plan by the Golf Hosts, Inc. Board of Directors. The Plan provided an annual income of $10,000 for a period of 10 years.
 
    Concurrent with the sale of the Company and Golf Hosts, Inc., the Plan was terminated and the related liability, which approximated $297,000, was distributed in cash to the participants.

Item 12. Security Ownership of Certain Beneficial Owners and Management

  (a)   Security ownership of certain beneficial owners:

                     
    Name and Address of   Amount Beneficially        
Title of Class   Beneficial Owner   Owned   Percent of Class

 
 
 
Golf Host Resorts, Inc.:                    
Common   Golf Hosts, Inc.
591 W. Putnam Ave.
Greenwich, CT 06830
    5,000       100 %
Golf Hosts, Inc.:                    
Common   Golf Host Holdings, Inc.
591 W. Putnam Ave.
Greenwich, CT 06830
    1       100 %

  (b)   Security ownership of management of the Company in Golf Hosts, Inc. (GHI):
 
      None
 
  (c)   Changes in control:
 
      None

Item 13. Certain Relationships and Related Transactions

  (a)   Transactions with Management and Others

    GHI charges administrative and other expenses to the Company on the basis of estimated time and expenses incurred as reasonably determined by GHI.
 
    As part of the terms of the management agreement for Innisbrook, Westin guaranteed minimum cash flow to Innisbrook. The terms of the agreement provide that if incentive cash flow, as defined, is less than the minimum annual payment, as defined, for the operating year, Westin will advance Innisbrook the shortage up to $2.5 million with the advance being repayable when the Company has available cash, as defined. In addition, the Company signed an agreement under which Westin will provide 50% of the funding for approved capital expenditures incurred subsequent to the Acquisition in excess of $6 million, plus 50% of capital expenditures in excess of capital reserve requirements on an annual basis, as defined.

-10-


 

  (b)   Certain Business Relationships
 
      None
 
  (c)   Indebtedness of Management
 
      None
 
  (d)   Transactions with Promoters
 
      Not applicable

Part IV

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

             
(a)     1.     Financial Statements:
          Golf Host Resorts, Inc. and Subsidiary (included in Item 8)
          Innisbrook Rental Pool Lease Operation Financial Statements together with Report of Independent Certified Public Accountants (Included in Item 8)
          Tamarron Rental Pool Lease Operation Financial Statements together with Report of Independent Certified Public Accountants (Included in Item 8)
      2.     Financial Statement Schedules of Golf Host Resorts, Inc.
          None
(b)   Reports on Form 8-K
    Not applicable.
(c)   Exhibits
    Financial statement schedules required by this Item are listed in the index appearing in Item 8 of this report.

-11-


 

\

SIGNATURES

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

                 
        GOLF HOST RESORTS, INC.
                 
By:   /s/ Merrick R. Kleeman       By:   /s/ Keith Wilt
   
         
    Merrick R. Kleeman
President
          Keith Wilt
Vice President and Treasurer

Dated: March 30, 2001

-12-


 

Golf Host Resorts, Inc.
and Subsidiary

Financial Statements
December 31, 2000 and 1999

 


 

Report of Independent Certified Public Accountants

To the Shareholder and Board of Directors of Golf Host Resorts, Inc.

In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations, of changes in shareholder’s deficit and of cash flows present fairly, in all material respects, the financial position of Golf Host Resorts, Inc. and subsidiary at December 31, 2000 and 1999, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2000 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company’s management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note 3 to the consolidated financial statements, the Company changed its method of accounting for start-up costs in 1999.

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 of the notes to the consolidated financial statements, the Company has suffered recurring losses from operations, has negative working capital and has a shareholder’s deficit that raise substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also discussed in Note 1. Additionally, as described in Note 12, subsequent to December 31, 2000, the Company has defaulted under the terms of its debt agreement and is a defendant to a class action lawsuit. The financial statements do not include any adjustments that might result from the outcome of these uncertainties.

/s/ PricewaterhouseCoopers LLP
Tampa, Florida

March 30, 2001, except for the information in Note 12,
   for which the date is December 26, 2001

F-1


 

Golf Host Resorts, Inc. and Subsidiary

Consolidated Balance Sheets


                     
        December 31,
       
        2000   1999
Assets
               
Current assets:
               
 
Cash
  $ 565,400     $ 131,440  
 
Restricted cash
    1,219,289       318,860  
 
Accounts receivable, net
    4,865,607       4,499,990  
 
Other receivables
    543,651       907,568  
 
Inventories and supplies
    1,606,935       1,755,452  
 
Prepaid expenses and other assets
    197,399       132,116  
 
 
   
     
 
 
    8,998,281       7,745,426  
 
Assets held for sale
    2,435,000       8,634,596  
 
 
   
     
 
 
    11,433,281       16,380,022  
Intangibles, net
    17,376,706       26,994,645  
Property and equipment, net
    41,768,369       43,205,256  
Other assets
    483,788       315,851  
 
 
   
     
 
   
Total assets
  $ 71,062,144     $ 86,895,774  
 
 
   
     
 
Liabilities and Shareholder’s Deficit
               
Current liabilities:
               
 
Accounts payable
  $ 8,614,179     $ 5,039,225  
 
Line of credit
    667,141       2,109,316  
 
Accrued payroll costs
    830,072       899,750  
 
Accrued interest
    817,047       691,265  
 
Other payables and accrued expenses
    3,076,854       3,214,321  
 
Deposits and deferred revenue
    3,461,783       2,841,038  
 
Current notes payable
    862,058       795,205  
 
Due to related parties
    3,572,690       1,994,645  
 
 
   
     
 
 
    21,901,824       17,584,765  
Notes payable
    82,239,239       83,829,220  
Other long-term liabilities
    7,869,858       5,168,028  
Deferred income taxes
    1,770,467       1,770,467  
 
 
   
     
 
   
Total liabilities
    113,781,388       108,352,480  
 
 
   
     
 
Shareholder’s deficit:
               
 
Common stock, $1 par, 5,000 shares authorized, issued and outstanding
    5,000       5,000  
 
5.6% cumulative preferred stock, $1 par, 4,577,000 shares authorized, issued and outstanding
    4,577,000       4,577,000  
 
Paid-in capital
    (13,557,000 )     (13,557,000 )
 
Accumulated deficit
    (33,744,244 )     (12,481,706 )
 
 
   
     
 
   
Total shareholder’s deficit
    (42,719,244 )     (21,456,706 )
 
 
   
     
 
   
Total liabilities and shareholder’s deficit
  $ 71,062,144     $ 86,895,774  
 
 
   
     
 

The accompanying notes are an integral part of these consolidated financial statements.

F-2


 

Golf Host Resorts, Inc. and Subsidiary

Consolidated Statements of Operations


                           
      Year ended December 31,
     
      2000   1999   1998
Revenues:
                       
 
Resort facilities
  $ 18,892,485     $ 21,194,045     $ 19,759,350  
 
Food and beverage
    17,468,331       17,558,360       15,734,890  
 
Golf
    14,131,982       15,008,103       15,561,161  
 
Other
    6,098,871       5,904,314       7,129,310  
 
 
   
     
     
 
 
    56,591,669       59,664,822       58,184,711  
 
 
   
     
     
 
Costs and operating expenses:
                       
 
Resort facilities
    13,430,355       14,898,705       14,524,110  
 
Food and beverage
    10,465,882       11,019,695       10,173,446  
 
Golf
    7,403,772       6,994,183       7,105,350  
 
Other
    10,710,260       11,240,764       11,285,360  
 
General and administrative
    6,043,701       6,796,954       4,963,565  
 
Depreciation and amortization
    4,310,973       4,010,448       4,086,832  
 
Provision for intangible impairment
    7,441,000              
 
 
   
     
     
 
 
    59,805,943       54,960,749       52,138,663  
Loss on assets held for sale and leased asset
    2,006,407       1,008,996       3,294,344  
 
 
   
     
     
 
Operating (loss) income
    (5,220,681 )     3,695,077       2,751,704  
Interest, net
    9,585,949       9,218,816       8,073,416  
 
 
   
     
     
 
Loss before income tax, extraordinary item and cumulative effect of change in accounting principle
    (14,806,630 )     (5,523,739 )     (5,321,712 )
Parent income tax charge
                328,828  
 
 
   
     
     
 
Loss before extraordinary item and cumulative effect of change in accounting principle
    (14,806,630 )     (5,523,739 )     (5,650,540 )
Gain on change in tax status
                13,473,386  
Cumulative effect of change in accounting principle
          (1,673,168 )      
 
 
   
     
     
 
Net (loss) income
    (14,806,630 )     (7,196,907 )     7,822,846  
Dividend requirements on preferred stock
    256,312       256,312       256,312  
 
 
   
     
     
 
Net (loss) income available to common shareholder
  $ (15,062,942 )   $ (7,453,219 )   $ 7,566,534  
 
 
   
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

F-3


 

Golf Host Resorts, Inc. and Subsidiary

Consolidated Statements of Changes in Shareholder’s Deficit


                                                         
    $1 Par Value   5.6% Cumulative           Retained   Total
    Common Stock   Preferred Stock   Paid-in   Earnings   Shareholder's
    Shares   Amount   Shares   Amount   Capital   (Deficit)   Deficit
   
 
 
 
 
 
 
Balance, December 31, 1998
    5,000     $ 5,000       4,577,000     $ 4,577,000     $ (13,557,000 )   $ 1,940,766     $ (7,034,234 )
Net loss available to common shareholder
                                  (7,453,219 )     (7,453,219 )
Distribution to shareholder
                                  (6,969,253 )     (6,969,253 )
 
   
     
     
     
     
     
     
 
Balance, December 31, 1999
    5,000       5,000       4,577,000       4,577,000       (13,557,000 )     (12,481,706 )     (21,456,706 )
Net loss available to common shareholder
                                  (15,062,942 )     (15,062,942 )
Distribution to shareholder
                                            (6,199,596 )     (6,199,596 )
 
   
     
     
     
     
     
     
 
Balance, December 31, 2000
    5,000     $ 5,000       4,577,000     $ 4,577,000     $ (13,557,000 )   $ (33,744,244 )   $ (42,719,244 )
 
   
     
     
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

F-4


 

Golf Host Resorts, Inc. and Subsidiary

Consolidated Statements of Cash Flows


                               
          Year ended December 31,
         
          2000   1999   1998
Cash flows from operating activities:
                       
 
Net (loss) income
  $ (14,806,630 )   $ (7,196,907 )   $ 7,822,846  
 
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
                       
   
Provision for bad debts
    100,300       100,300       92,100  
   
Depreciation and amortization
    4,310,973       4,010,448       4,086,832  
   
Provision for intangible impairment
    7,441,000              
   
Write-off of start-up costs
          1,673,168        
   
Deferred income taxes
                (13,134,558 )
 
Changes in operating assets and liabilities:
                       
   
(Increases) decreases in:
                       
     
Restricted cash
    (900,429 )     386,437       1,533,470  
     
Accounts receivable and other receivables
    (697,194 )     2,037,319       (2,165,049 )
     
Inventories and supplies
    148,517       301,998       (157,852 )
     
Prepaid expenses and other assets
    (65,283 )     929,552       (377,171 )
   
Increases (decreases) in:
                       
     
Accounts payable
    3,574,954       3,247,051       (2,482,736 )
     
Accrued payroll costs
    (69,678 )     (303,490 )     67,113  
     
Accrued interest
    125,782       (6,438 )     111,043  
     
Other payables and accrued expenses
    (137,467 )     (106,027 )     (895,478 )
     
Deposits and deferred revenue
    620,745       (816,875 )     750,441  
     
Due to related parties
    1,321,733       1,278,816       3,060,448  
 
 
   
     
     
 
     
Cash provided by (used in) operations
    967,323       5,535,352       (1,688,551 )
 
 
   
     
     
 
Cash flows from investing activities:
                       
 
Increases in other assets
    (167,937 )     (114,296 )     (251,810 )
 
Purchases of property and equipment
    (1,351,796 )     (2,838,892 )     (7,823,091 )
 
Decrease in assets held for sale
          4,049,706       829,007  
 
Additions to note receivable from GHI
          (662,593 )     (1,349,823 )
 
Payments on notes receivable from GHI
          2,012,416        
 
 
   
     
     
 
     
Cash (used in) provided by investing
    (1,519,733 )     2,446,341       (8,595,717 )
 
 
   
     
     
 
Cash flows from financing activities:
                       
 
Additional borrowings on existing debt
    33,028       331,780       5,672,421  
 
Repayment of existing debt
    (306,313 )     (381,824 )     (358,855 )
 
(Repayments) borrowings on line of credit
    (1,442,175 )     (1,723,127 )     3,832,443  
 
Distribution to shareholder
          (6,969,256 )      
 
Increases in other long-term liabilities
    2,701,830       814,485       1,159,858  
 
 
   
     
     
 
     
Cash provided by (used in) financing
    986,370       (7,927,942 )     10,305,867  
 
 
   
     
     
 
Net increase in cash
    433,960       53,751       21,599  
Cash, beginning of period
    131,440       77,689       56,090  
 
 
   
     
     
 
Cash, end of period
  $ 565,400     $ 131,440     $ 77,689  
 
 
   
     
     
 
Noncash financing and investing activities:
                       
 
Satisfaction of preferred stock dividend requirement through the intercompany account
  $ 256,312     $ 256,312     $ 256,312  
 
Capital lease obligations
  $ 23,270     $ 1,222,700     $ 123,300  
 
Dividend of Tamarron to Golf Host II, Inc.
  $ 6,199,596     $     $  
 
Settlement with previous owners
  $ 1,249,843     $     $  
Other information:
                       
 
Interest paid in cash
  $ 9,015,013     $ 8,479,738     $ 8,219,000  

The accompanying notes are an integral part of these consolidated financial statements.

F-5


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


1.   Organization, Business and Liquidity
 
    Golf Host Resorts, Inc. (the “Company”) owns The Westin Innisbrook Resort (“Innisbrook”) in Tarpon Springs, Florida and for part of 2000, the Sheraton Tamarron Resort (“Tamarron”) in Durango, Colorado (the “Resorts”). The Resorts offer championship quality golf facilities, restaurant and conference facilities, and related resort facilities. A majority of the condominium apartment owners at the Resorts provide their units as resort accommodations under rental pool lease operations.
 
    Golf Host Condominium, Inc. (“GHC”), a wholly owned subsidiary of the Company, was formed on December 1, 1997. GHC’s assets consist of three Innisbrook condominiums previously owned by the Company. A lease agreement between Lost Oaks, L.P., a related party to the Company, and Golf Trust of America, L.P. (“GTA”), the Company’s primary lender, is secured by 89.1 % of the stock of GHC and the stock of Golf Host, Inc. (“GHI”), the parent of the Company. Subsequent to December 31, 2000, GTA shareholders approved a plan of liquidation (Note 12).
 
    On June 23, 1997, TM Golf Hosts, Inc. (“TMGHI”) acquired the Company. The purchase price of the Company was approximately $66,333,000, including assumption of certain liabilities. For financial statement purposes, the acquisition was accounted for as a purchase and accordingly, the purchase price was allocated based upon the fair value of assets and liabilities acquired.
 
    During 2000, the Company released the previous owners from all claims under the Acquisition and the previous owners amended and restated the mortgage note from $4,418,000 to $3,168,000. Terms of the amended mortgage note call for principal payments of $500,000 on June 23, 2001 and $2,668,000 on June 23, 2002. In the event a portion or all of the collateral is sold prior to June 23, 2002, proceeds will be used to pay down the then outstanding mortgage note balance. The write-down under the terms of the amended mortgage note, net of balances due from the previous owners was approximately $655,000, which was recorded as a reduction of intangible assets. Additionally, the previous owners of the Company agreed to release their security interest in Tamarron assets for a security interest in a land parcel at Innisbrook. Subsequent to December 31, 2000, the mortgage note was paid in full (Note 12).
 
    During 2000, the Company dividended the assets and liabilities of Tamarron of approximately $6,200,000, net, to GHI, who contributed them to Golf Host II, Inc., a wholly owned subsidiary of GHI. Concurrently with the dividend of Tamarron, the Company entered into a lease agreement whereby Golf Host II, Inc. (“GH II”) leased Tamarron to the Company. Rent is payable in the amount of $1 per annum and the Company assumes responsibility for Tamarron’s Net Income (Loss), as defined by the lease agreement. Subsequent to December 31, 2000, Tamarron was sold and the Company has no remaining responsibility under the lease and rental pool agreements (Note 12).
 
    The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has negative working capital at December 31, 2000 of $12,904,000,

F-6


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


    exclusive of assets held for sale of $2,435,000, and has incurred losses before income taxes for each of the periods since the Acquisition. Additionally as described in Note 12, subsequent to December 31, 2000, the Company failed to make a scheduled interest payment and has defaulted under the terms of its debt agreement and is a defendant to a class action lawsuit.
 
    Management is presently engaged in discussions with its lender regarding modifications of the existing payment terms under its note payable. In addition, management is developing a plan to increase total resort revenues through targeting guests likely to utilize more resort amenities and is undertaking a review of its operating costs to determine where cost savings can be achieved. Management also expects the Company will need a significant infusion of cash to fund retained operations during the year ended December 31, 2001. The Company has a $3,000,000 line of credit collateralized by Innisbrook’s accounts receivable and anticipates funding current obligations, with the undrawn portions of the available line of credit. The Company also has an agreement with Westin Hotel Company (“Westin”) whereby cash deficiencies, as limited and defined by the agreement, arising from the Innisbrook operation will be temporarily funded by Westin (Note 11).
 
    The Company’s failure to obtain adequate financing and to meet its plan will result in liquidity problems. As a result of these matters, substantial doubt exists about the Company’s ability to continue as a going concern. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
 
2.   Accounting Policies
 
    Principles of Consolidation
 
    The consolidated financial statements include the accounts of Golf Host Resorts, Inc. and Golf Host Condominium, Inc. All significant intercompany balances and transactions are eliminated in consolidation.
 
    Use of Estimates
 
    Preparation of these consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions which affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
    Cash, Cash Equivalents and Restricted Cash
 
    The Company considers all short-term highly liquid investments with a purchased maturity of three months or less to be cash equivalents. At December 31, 2000 and 1999, the balance represents cash restricted for capital improvements and cash collected on behalf of the former shareholders.

F-7


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


    Accounts Receivable
 
    Accounts receivable represents amounts due from resort guests and is net of allowances of $81,000 and $123,000 for doubtful accounts at December 31, 2000 and 1999, respectively.
 
    Inventories and Supplies
 
    The Company records materials and supplies inventories at the lower of first-in, first-out cost or market.
 
    Note Receivable from GHI
 
    At December 31, 1998, approximately $1,350,000 was due to the Company for services under the terms of a $2,500,000 demand note receivable from GHI. The note, dated December 31, 1998, bore interest at 8.5%, was payable monthly in arrears and was due on demand. Effective October 1, 1999, the note receivable was paid. The Company earned interest income of approximately $108,000 and $56,000 for the years ended December 31, 1999 and 1998, respectively.
 
    Assets Held for Sale
 
    During 2000, the Company dividended the assets and liabilities of Tamarron, an asset acquired at acquisition and held for sale. At December 31, 2000, assets held for sale are land parcels at Innisbrook. Subsequent to December 31, 2000, the remaining land parcel included in assets held for sale was sold by the Company (Note 12).
 
    Property and Equipment
 
    Costs of maintenance and repairs of property and equipment used in operations are charged to expense as incurred, while renewals and betterments are capitalized. When property and equipment are replaced, retired or otherwise disposed, the costs are deducted from the asset and accumulated depreciation accounts. Gains or losses on sales or retirements of buildings, vehicles and certain golf course and recreational facilities are recorded in income. Gains or losses on sales or retirements of all other property and equipment are recorded in the applicable accumulated depreciation accounts in accordance with the composite method.
 
    Depreciation is recorded using the straight-line unit method for buildings, vehicles and certain golf course and recreational facilities and the straight-line composite method for the other components. Estimates of useful lives used in computing annual depreciation are as follows:

         
    Estimated useful
    life in years
   
Land improvements
  28 to 30
Buildings
    40  
Recreational facilities
    30  
Machinery and equipment
  10 to 15

F-8


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


    Other Assets
 
    Other assets consist of costs incurred in conjunction with refurbishment of condominium units provided as resort accommodations under the rental pool lease operations. As of December 31, 1999, other assets also included amounts due from the former shareholders related to working capital differences at Acquisition. In accordance with the revised MLA (Note 12), the Company is reimbursed for a portion of the costs incurred by individual condominium owners upon completion of the refurbishment project. The Company will amortize its costs incurred over the term of the revised MLA upon completion of the refurbishment project. As of December 31, 1998, other assets also consisted of start-up costs associated with the change in management of Innisbrook to Westin and were being amortized over a five-year term. During 1999, the start-up costs were written off (Note 3).
 
    Long-Lived Assets
 
    FAS 121, “Accounting for the Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed of ” requires the Company to review long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the discounted cash flows.
 
    Intercompany Allocations and Advances
 
    The Company reimburses GHI for administrative and other expenses based on estimated time and expenses incurred. Amounts charged were approximately $203,000, $514,000 and $321,000, for the years ended December 31, 2000, 1999 and 1998, respectively, of which $60,000 were payable to GHI at December 31, 2000 and 1999.
 
    During 1999, the Company provided services to Lost Oaks, L.P., an affiliated company, including payroll, accounting, purchasing and cash management. The Company was reimbursed for these services at approximately cost under the terms of a note receivable from GHI that was paid in full in 1999 (Note 2).
 
    Revenue
 
    Revenue from resort operations is recognized as the related service is performed. Revenue includes rental revenues from condominium units owned by third parties participating in the rental pool lease operations. If these rental units were owned by the Company, normal costs associated with ownership such as depreciation, interest, real estate taxes and maintenance would have been incurred. Instead, costs and operating expenses include distributions of approximately $7,362,000, $8,102,000 and $7,601,000 for the years ended December 31, 2000, 1999 and 1998, to the rental pool participants, respectively.

F-9


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


    Interest, Net
 
    The Company’s cash management policy is to utilize cash resources to minimize net interest expense, through either temporary cash investments or reductions in existing interest-bearing obligations. Accordingly, temporary cash investments and interest income vary from period to period. Interest expense is net of interest income of approximately $6,700, $6,500 and $140,000 for the years ended December 31, 2000, 1999 and 1998, respectively.
 
    Employee Benefit Plans
 
    GHI maintains a defined contribution Employee Thrift and Investment Plan (the “Plan”) which provides retirement benefits for all eligible employees who have elected to participate. Employees must fulfill a 90-day service requirement to be eligible. The Company currently matches one half of the first 6% of an employee’s contribution. Company contributions approximated $215,000, $212,000 and $188,000, for the years ended December 31, 2000, 1999 and 1998, respectively, and are fully funded.
 
    Reclassifications
 
    Certain prior year balances have been reclassified to conform with current year presentation.
 
3.   Accounting Change
 
    In 1999, the Company adopted Accounting Standards Executive Committee Statement of Position 98-5 (“SOP 98-5”), “Reporting on the Costs of Start-Up Activities,” effective for fiscal years beginning after December 15, 1998. Previously, the Company capitalized start-up costs and amortized these costs over a five-year useful life. In accordance with SOP 98-5, the Company expensed these costs amounting to $1,673,168 to operations during 1999. The initial application of SOP 98-5 has been reported as a cumulative effect of a change in accounting principle in the consolidated financial statements.
 
4.   Property and Equipment
 
    Property and equipment consists of the following:

                 
    December 31,
   
    2000   1999
Land and land improvements
  $ 6,405,463     $ 6,318,054  
Buildings
    11,904,743       11,965,802  
Golf courses and recreational facilities
    16,542,399       16,542,399  
Machinery and equipment
    9,681,713       9,999,680  
Capital leases
    1,385,565       1,362,295  
Construction in progress
    2,477,380       1,323,975  
 
   
     
 
 
    48,397,263       47,512,205  
Less accumulated depreciation
    (6,628,894 )     (4,306,949 )
 
   
     
 
 
  $ 41,768,369     $ 43,205,256  
 
   
     
 

F-10


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


    Construction in progress (“CIP”) consists of costs incurred while constructing resort amenities. Interest costs of approximately $80,000 and $147,000 were capitalized to CIP for the years ended December 31, 2000 and 1999, respectively.
 
    Depreciation expense of approximately $2,789,000, $2,458,000, and $2,086,000 were recorded for the years ended December 31, 2000, 1999 and 1998, respectively.
 
5.   Intangible Assets
 
    Resulting from the Acquisition, a resort intangible of approximately $30,400,000, relating to acquiring an operating resort property with an existing rental pool agreement, was recorded and is being amortized on a straight-line basis over 20 years. Amortization expense for all intangible assets was approximately $1,522,000, $1,553,000 and $2,001,000 for the years ended December 31, 2000, 1999 and 1998, respectively.
 
    During the year ended December 31, 2000, the Company recorded a provision for intangible impairment of approximately $7,441,000. The Company has experienced significant changes in business and market conditions, which has led to declines in the results of operations and the number of participants in the rental pool. As a result, the Company concluded that impairment had occurred. An impairment charge was required because estimated fair value of the intangible was less than its carrying value.
 
6.   Other Accounts Payable and Accrued Expenses
 
    Other accounts payable and accrued expenses consist of the following:

                 
    December 31,
   
    2000   1999
Rental pool lease distribution
  $ 1,576,517     $ 1,677,601  
Taxes, other than income taxes
    1,030,411       966,384  
Other
    469,926       570,336  
 
   
     
 
 
  $ 3,076,854     $ 3,214,321  
 
   
     
 

F-11


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


7.   Line of Credit and Notes Payable

                   
      December 31,
     
      2000   1999
Line of credit
               
 
Revolving line of credit limited to a percentage of qualifying accounts receivable with interest at the prime rate plus 0.75% (10.25% at December 31, 2000); the loan matures on October 8, 2004
  $ 667,141     $ 2,109,316  
 
 
   
     
 
Notes payable
               
 
Participating mortgage note at varying pay rates maturing in 2027
  $ 69,975,000     $ 69,975,000  
 
$9,000,000 participating mortgage note credit facility
    9,000,000       9,000,000  
 
Mortgage note at 6.34%, maturing in 2002
    3,167,921       4,417,764  
 
Capital leases ranging from 1.89% to 17.37%
    958,376       1,231,661  
 
 
   
     
 
 
    83,101,297       84,624,425  
 
Less current maturities
    862,058       795,205  
 
 
   
     
 
 
  $ 82,239,239     $ 83,829,220  
 
 
   
     
 

    The Company has an accounts receivable line of credit with a financial institution which matures in October 2004. At December 31, 2000 and 1999, approximately $2,313,000 and $770,000 was available under the $3,000,000 accounts receivable line of credit, net of $20,000 and $121,000 in letters of credit.
 
    Concurrent with the Acquisition, the Company obtained a $78,975,000 note payable from GTA. The note payable has two components: a $69,975,000 participating mortgage note and a $9,000,000 credit facility. The note payable is secured by substantially all assets other than Innisbrook’s accounts receivable and is guaranteed by GHI. The agreement defines Tamarron, undeveloped land at Innisbrook, unpledged GTA shares, or the proceeds of the sale of any of those as Additional Collateral.
 
    The note payable agreement stipulates that Additional Collateral will be released when the ratio of Innisbrook’s Net Operating Income equals or exceeds a ratio to Debt Service, as defined. For the year ended December 31, 1998 the release ratio was met, and accordingly, Additional Collateral of $4,956,837 was released as security during 1999. The release ratio was not met for the years ended December 31, 2000 and 1999.
 
    The participating mortgage note was used to finance the Company’s Acquisition and the purchase of GTA stock. The participating mortgage note calls for initial annual interest payments of $6,739,063 with an annual 5% increase in the interest payment commencing January 1, 1998 (prorated to 2.616% for 1998) and continuing each year through 2002. Interest, payable monthly, has been recorded using the effective interest method. The effective interest rate is approximately 11.5% over the life of the note payable. In addition, the participating mortgage note calls for

F-12


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


    participation payments based upon levels of revenue, as defined, of the Innisbrook property (“Participating Interest”). The Participating Interest incurred by the Company was $0, $0 and $243,000 for the years ended December 31, 2000, 1999 and 1998, respectively.
 
    Principal on the GTA note payable is due at maturity on June 23, 2027. Upon expiration or earlier termination of the participating mortgage note, GTA has the option to purchase Innisbrook at fair market value.
 
    The $9,000,000 credit facility bears interest initially at a 9.75% fixed rate with an annual 5% interest escalator commencing January 1, 1998 (11.03%, 10.51% and 10.01% for the years ended December 31, 2000, 1999 and 1998, respectively) and continuing each year through 2002. As of December 31, 2000, the Company has drawn the full $9,000,000 available under this facility.
 
    The Company incurred interest expense of $9,227,000, $9,005,000 and $7,767,000 on the GTA note payable during the years ended December 31, 2000, 1999 and 1998 of which $3,838,000 and $3,359,000 was payable at December 31, 2000 and 1999. Accrued interest of $718,500 represents interest payable during the next fiscal year. The balance of accrued interest is included in other long-term liabilities and results from the effective interest method discussed above.
 
    The Company obtained a $5,000,000 mortgage note on June 20, 1997, collateralized by certain assets at Innisbrook, from the previous owners as a part of the acquisition. The note bears interest at a fixed rate of 6.34% with interest payable quarterly. The Company incurred interest expense of $240,000, $291,000 and $340,000 for the years ended December 31, 2000, 1999 and 1998, of which $6,100 and $8,400 was payable at December 31, 2000 and 1999. Subsequent to December 31, 2000, the mortgage note was paid (Note 12).
 
    The Company has leased property under capital leases expiring in 2003. Principal payments under the leases are payable as follows: 2001 — $362,000; 2002 — $558,000 and 2003 — $39,000.
 
    As a condition under the note payable agreement with GTA, the Company acquired 159,326 common shares of Golf Trust of America, Inc. (the 100% owner of GTA) and 274,000 Operating Partnership Units (“OPUs”) in GTA for $8,975,000 with an option to acquire for $26 per unit 150,000 additional OPUs. The note payable agreement restricts the Company’s ability to sell its investments in GTA until certain Company operating results, as defined, are attained. The Company distributed its GTA investment to its parent upon acquisition. In 1998, GHI sold 65,000 of the common shares. The proceeds from the sale of $2,253,000 were held by GTA as Additional Collateral in accordance with the terms of the note payable and were released to GHI during 1999. Subsequent to December 31, 2000, GTA shareholders approved a plan of liquidation (Note 12).

F-13


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


8.   Income Taxes
 
    On April 17, 1998, the Company filed an election with the Internal Revenue Service to change its tax status to a Qualified Subchapter S Subsidiary effective February 3, 1998. As a result of this election, all applicable deferred tax liabilities have been removed from the balance sheet and reflected as an extraordinary item in the consolidated statements of operations. The remaining deferred tax liability represents the estimated liability for taxes to be paid on built-in gains associated with the planned sale of assets within the statutory 10-year period from Acquisition.
 
    No valuation allowance is provided on deferred tax assets as management believes it is more likely than not that such assets will be realized upon sale of its assets held for sale. Under the Internal Revenue Code, if certain substantial changes in the Company’s ownership occur, there are annual limitations on utilization of loss carryforwards.

                     
        December 31,
       
        2000   1999
Deferred income taxes consist of the following:
               
 
Deferred income tax asset:
               
   
Net operating loss
  $ 1,113,700     $ 1,113,700  
 
Deferred income tax liability:
               
   
Basis difference in property and intangible assets
    (2,884,167 )     (2,884,167 )
   
 
   
     
 
Total deferred income tax liability
  $ (1,770,467 )   $ (1,770,467 )
   
 
   
     
 

    Prior to the Qualified Subchapter S Subsidiary election, the provision for income taxes consisted of the following:

             
        For the 33-day
        period ended
        February 2,
    1998
Charges to operations:    
 
Current income tax (benefit) expense
  $  
   
Federal
     
   
State
     
 
 
   
 
 
     
 
 
   
 
 
Deferred income tax expense (benefit):
       
   
Federal
    280,711  
   
State
    48,117  
 
 
   
 
 
    328,828  
 
 
   
 
Total income tax expense (benefit)
  $ 328,828  
 
 
   
 

    The following table reconciles total income tax expense (benefit) to an amount produced by multiplying pretax income by the 37.5% blended federal and state statutory rate.

F-14


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999

           
      For the 33-day
      period ended
      February 2,
      1998
Tax computed at the federal statutory rate
  $ 287,694  
Increase (decrease) in tax from:
       
 
State income taxes, net
    30,716  
 
Meals and entertainment
    10,418  
 
   
 
Total income tax expense (benefit)
  $ 328,828  
 
   
 

    The Company filed a consolidated tax return with related parties for the period ended February 2, 1998. Tax expense or benefit was allocated based on the consolidated group’s tax sharing agreement.
 
9.   Tamarron’s Results of Operations
 
    As defined in Note 1, the Company assumes responsibility for the Net Income (Loss) of Tamarron under the terms of the lease agreement between the Company and Golf Host II, Inc. for the period of lease inception through December 31, 2000, the Net Income (Loss) is as follows and is included in loss on assets held for sale and leased asset in the statement of operations:

           
      For the 203-day
      period ended
      December 31, 2000
Revenue:
       
 
Hotel
  $ 2,280,871  
 
Food and beverage
    1,472,584  
 
Golf
    1,271,125  
 
Other
    1,012,459  
 
 
   
 
 
    6,037,039  
 
 
   
 
Costs & operating expense:
       
 
Hotel
    886,966  
 
Food & Beverage
    1,143,930  
 
Golf
    561,612  
 
Other
    1,799,372  
 
General and administrative
    2,471,298  
 
Interest expense
    47,181  
 
 
   
 
 
    6,910,359  
 
 
   
 
Net loss
  $ (873,320 )
 
 
   
 

F-15


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


10.   Commitments and Contingencies
 
    Rental Pool Distribution
 
    The Company offered, effective January 1, 1998, a separate Guaranteed Distribution Master Lease Agreement (“GMLA”) to Innisbrook participants. Among other things, the GMLA provides for an equal sharing between the Company and Innisbrook participants of Adjusted Gross Revenues and includes as deductions from the Gross Income Distribution, as defined, a 5.5% Management Fee and a 3% Marketing Fee. The Company has also guaranteed that distributions will not be less than an amount which approximates the 1996 Gross Income Distribution, as prorated based upon Weighted Days Pool Participation, as defined. For the years ended December 31, 2000 and 1999, no amounts were paid under the guarantee. The GMLA has a noncancelable term through 2011 with an annual rental pool participation election by individual unit owners. Subsequent to December 31, 2000, a revised MLA was presented to the rental pool participants, effective January 1, 2002 (Note 12).
 
    Legal
 
    The Company, in the normal course of operations, is subject to claims and lawsuits by employees, guest, and vendors. The Company does not believe that the ultimate resolution of these matters will materially impair operations or have an adverse effect on the Company’s financial position and results of operations.
 
11.   Westin Agreements
 
    Westin became manager of Innisbrook effective July 15, 1997, for a 20-year term unless terminated earlier. Westin receives annual management fees, based on revenues of Innisbrook, and certain cost reimbursements. Westin’s management fee amounted to $885,000, $893,000 and $853,000 for the years ended December 31, 2000, 1999 and 1998, respectively.
 
    The Westin management agreement requires the Company to maintain a capital replacement fund based on a percentage of gross revenues. The Company contributed $2,292,000 and $2,295,000 for the years ended December 31, 2000 and 1999, respectively. At December 31, 2000 and 1999, the capital replacement fund has a balance of $971,000 and $82,000 and is included in restricted cash in the accompanying consolidated balance sheets.
 
    In April 1998, the Company signed an agreement under which Westin will provide 50% of the funding for approved capital expenditures incurred subsequent to the Acquisition in excess of the annual capital replacement fund requirements defined above in addition to providing 50% of the funding for the initial capital requirements over $6,000,000, as defined.
 
    Additionally, under the terms of the Innisbrook management agreement, Westin guarantees a minimum cash flow to Innisbrook. The agreement provides that if Incentive Cash Flow, as defined, is less than the Minimum Annual Payment, as defined, for the operating year, then Westin will fund a non-interest bearing advance to Innisbrook for the shortage up to $2,500,000, with the advance being repayable when the Company has Available Cash, as defined.

F-16


 

Golf Host Resorts, Inc. and Subsidiary

Notes to Consolidated Financial Statements
December 31, 2000 and 1999


    Amounts payable to Westin of $9,073,000, and $4,795,000 in the aggregate as of December 31, 2000 and 1999, include management fees, amounts advanced under the terms of the guarantee, and certain cost reimbursements and are included in accrued expenses and other long-term liabilities, as applicable.
 
12.   Subsequent Events
 
    On May 4, 2001, the Company sold the remaining land parcel at Innisbrook included in assets held for sale as of December 31, 2000 for $4,578,000. Net proceeds of $3,929,000 were distributed by the Company to its shareholder.
 
    On May 22, 2001, GTA, the lender on the $78,975,000 note payable, announced that its shareholders approved a plan for its liquidation. The impact of GTA’s plan of its liquidation on the Company, if any, is uncertain. Additionally, the Company was informed by GTA on November 29, 2001 that the Company is in default on the $78,975,000 note payable with GTA arising from the Company’s failure to pay the October 2001 interest payment. GTA has asserted its right to accelerate payment of the total outstanding principal amounts. The Company is currently discussing with GTA a possible restructuring of the terms of the note payable. However, no agreement has been reached.
 
    On November 19, 2001, GH II, an affiliated company and lessor of Tamarron, sold Tamarron for $9,500,000. A portion of the proceeds were used to settle the remaining balance due under the $5 million mortgage note from the previous owners, which will be accounted for as a capital contribution to the Company.
 
    The Company has been named as a defendant in a consolidated class action lawsuit whereby the plaintiffs allege a breach of contract in connection with the Rental Pool Master Lease Agreement. The plaintiffs are seeking unspecified damages and a declaratory judgment declaring that the plaintiffs are entitled to participate in the rental pool if one exists and a limitation of golf course access to persons who are either condominium owners, members, their accompanied guests, or guests of the resort. Depositions of class members and others, including depositions of prior executives of Golf Host Resorts, have been taken and additional discovery remains. A court date has not been set. As this litigation is still in its early stages, the Company is not yet able to determine whether the resolution of this matter will have a material adverse effect on the Company’s financial condition or results of operations although the Company believes it has successful defenses and intends to vigorously defend this action.
 
    A revised MLA (“Revised MLA”) has been presented to the rental pool participants, effective January 1, 2002, resulting from the expiration of the existing MLA between the Company and rental pool participants under the existing MLA on December 31, 2001. On an annual basis, beginning in 2002, each condominium owner will elect to participate in either the Revised MLA or the GMLA. As of December 26, 2001, 605 rental units have elected participation in the Revised MLA and 13 in the GMLA. The Revised MLA provides for Adjusted Gross Revenues, as defined, to be divided 40% to the Innisbrook rental pool participants and 60% to the Company. In addition, the Company has agreed as part of the Revised MLA, to reimburse participants in the Revised MLA for up to 50% of actual unit refurbishment costs. If the company proves unsuccessful in its defenses in the class action lawsuit, any rental pool participant who elects, subject to the Revised MLA, will forego reimbursement by the Company for renovations equal to their pro-rata amount of the class action settlement proceeds.
 
    On October 3, 2001, the FASB issued FASB Statement No. 144 (“FAS 144”), Accounting for the Impairment or Disposal of Long-Lived Assets. FAS 144 excludes goodwill from its scope and, therefore, eliminates the requirement to allocate goodwill to long-lived assets to be tested for impairment. The provisions of FAS 144 will be effective for fiscal years beginning after December 15, 2001. The Company has not completed the process of evaluating the impact that will result from adopting FAS 144.

F-17


 

Report of Independent Certified Public Accountants

To Golf Host Resorts, Inc. and the Lessors of the
Innisbrook Rental Pool Lease Operation

In our opinion, the accompanying balance sheets and the related statements of operations and of changes in participants’ fund balance present fairly, in all material respects, the financial position of the Innisbrook Rental Pool Lease Operation at December 31, 2000 and 1999, and the results of its operations and the changes in participants’ fund balance for each of the three years in the period ended December 31, 2000 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the rental pool’s operators; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note 1 of the notes to financial statements, the Innisbrook Rental Pool Lease Operation is party to lease agreements with an affiliated entity, whose ability to continue as a going concern is in substantial doubt.

/s/ PricewaterhouseCoopers LLP
Tampa, Florida

March 30, 2001, except for the information in Note 5
         for which the date is December 26, 2001

F-18


 

Innisbrook Rental Pool Lease Operation

Balance Sheets — Distribution Fund


                   
      December 31,
      2000   1999
Assets
               
 
Receivable from Golf Host Resorts, Inc. for distribution
  $ 1,579,097     $ 1,677,827  
 
Interest receivable from Maintenance Escrow Fund
    45,643       67,667  
 
 
   
     
 
 
  $ 1,624,740     $ 1,745,494  
 
 
   
     
 
Liabilities and Participants’ Fund Balance
               
 
Due to participants for distribution
  $ 1,285,558     $ 1,406,654  
 
Due to Maintenance Escrow Fund
    339,182       338,840  
 
Participants’ fund balance
           
 
 
   
     
 
 
  $ 1,624,740     $ 1,745,494  
 
 
   
     
 

The accompanying notes are an integral part of these financial statements.

F-19


 

Innisbrook Rental Pool Lease Operation

Balance Sheets — Maintenance Escrow Fund


                   
      December 31,
      2000   1999
Assets
               
 
Cash and cash equivalents
  $ 1,472,396     $ 893,477  
 
Short-term investments
    1,045,000       3,705,000  
 
Construction in progress
    11,484       2,435,821  
 
Receivable from Distribution Fund
    339,182       338,840  
 
Carpet care receivable
          13,280  
 
Interest receivable
    27,301       82,429  
 
 
   
     
 
 
  $ 2,895,363     $ 7,468,847  
 
 
   
     
 
Liabilities and Participants’ Fund Balance
               
 
Accounts payable
  $ 760,544     $ 379,834  
 
Construction retainage
    154,419        
 
Interest payable to Distribution Fund
    45,643       67,667  
 
Carpet reserve
    4,856        
 
Participants’ fund balance
    1,929,901       7,021,346  
 
 
   
     
 
 
  $ 2,895,363     $ 7,468,847  
 
 
   
     
 

The accompanying notes are an integral part of these financial statements.

F-20


 

Innisbrook Rental Pool Lease Operation

Statements of Operations — Distribution Fund


                           
      For the year ended December 31,
     
      2000   1999   1998
Gross revenues
  $ 18,551,171     $ 20,563,724     $ 19,484,376  
 
   
     
     
 
Deductions:
                       
 
Agents’ commissions
    898,800       1,189,691       775,083  
 
Credit card fees
    124,314       153,233       173,718  
 
Audit fees
    13,000       13,000       13,000  
 
   
     
     
 
 
    1,036,114       1,355,924       961,801  
 
   
     
     
 
Adjusted gross revenues
    17,515,057       19,207,800       18,522,575  
Management fee
    (8,727,226 )     (9,570,271 )     (9,223,148 )
 
   
     
     
 
Gross income distribution
    8,787,831       9,637,529       9,299,427  
Adjustments to gross income distribution:
                       
 
Management fee
    (962,083 )     (1,065,487 )     (998,760 )
 
Marketing fee
    (524,772 )     (581,174 )     (544,778 )
 
Miscellaneous pooled expenses
    (73,619 )     (98,886 )     (88,870 )
 
Corporate complimentary occupancy fees
    49,264       35,305       32,984  
 
Westin Associate room fees
    77,678       59,927       23,366  
 
Payment under guarantee
                10,918  
 
Occupancy fees
    (1,628,544 )     (1,713,493 )     (1,776,640 )
 
Advisory Committee expenses
    (38,806 )     (29,242 )     (29,933 )
 
   
     
     
 
Net income distribution
    5,686,949       6,244,479       5,927,714  
Adjustments to net income distribution:
                       
 
Occupancy fees
    1,628,544       1,713,493       1,776,640  
 
Hospitality suite fees
    217       324       134  
 
Greens fees
    8,596       9,753       12,588  
 
Additional participation credits
    2,910       3,720       5,100  
 
   
     
     
 
Amount available for distribution to participants
  $ 7,327,216     $ 7,971,769     $ 7,722,176  
 
   
     
     
 

The accompanying notes are an integral part of these financial statements.

F-21


 

Innisbrook Rental Pool Lease Operation

Statements of Changes in Participants’ Fund Balance — Distribution Fund


                           
      For the year ended December 31,
     
      2000   1999   1998
Balance, beginning of year
  $     $     $  
Additions:
                       
 
Amounts available for distribution to participants
    7,327,216       7,971,769       7,722,176  
 
Interest earned from Maintenance Escrow Fund
    207,604       174,805       92,721  
Reductions:
                       
 
Amounts withheld for Maintenance Escrow Fund
    (1,450,443 )     (1,547,718 )     (1,580,182 )
 
Amounts accrued or paid to participants
    (6,084,377 )     (6,598,856 )     (6,234,715 )
       
     
     
Balance, end of year
  $     $     $  
       
     
     

The accompanying notes are an integral part of these financial statements.

F-22


 

Innisbrook Rental Pool Lease Operation

Statements of Changes in Participants’ Fund Balance — Maintenance Escrow Fund


                           
      For the year ended December 31,
     
      2000   1999   1998
Balance, beginning of year
  $ 7,021,346     $ 2,505,110     $ 1,901,616  
Additions:
                       
 
Amounts withheld from occupancy fees
    1,450,443       1,526,064       1,580,182  
 
Interest earned
    207,604       174,805       92,721  
 
Charges to participants to establish or restore escrow balances
    424,020       4,815,118       198,492  
Reductions:
                       
 
Maintenance charges
    (635,188 )     (1,340,680 )     (941,153 )
 
Refurbishment Phase 1
    (5,523,364 )            
 
Carpet care reserve deposit
    (73,831 )     (57,487 )     (35,533 )
 
Interest accrued or paid to Distribution Fund
    (207,604 )     (174,805 )     (92,721 )
 
Refunds to participants due under Lease Agreements
    (733,525 )     (426,779 )     (198,494 )
 
   
     
     
 
Balance, end of year
  $ 1,929,901     $ 7,021,346     $ 2,505,110  
 
   
     
     
 

The accompanying notes are an integral part of these financial statements.

F-23


 

Innisbrook Rental Pool Lease Operation

Notes to Financial Statements


1.   Rental Pool Lease Operation and Rental Pool Lease Agreements
 
    Organization and Operations
 
    The Innisbrook Rental Pool Lease Operation (the “Rental Pool”) consists of condominiums at the Westin Innisbrook Resort (“Innisbrook”) which are provided as resort accommodations by their owners. The condominium owners (“Participants”) have entered into Annual Rental Pool Lease Agreements (“ALAs”) and either a Master Lease Agreement (“MLA”) or, effective January 1, 1998, a Guaranteed Distribution Master Lease Agreement (“GMLA”), which define the terms and conditions related to each ALA with Golf Host Resorts, Inc. (“GHR”), the lessee of the Rental Pool. The MLA, GMLA and ALAs are referred to collectively as the “Agreements.” The ALAs expire at the end of each calendar year and the MLA and GMLA will remain in effect through December 31, 2001 and December 31, 2011, respectively. At December 31, 2000, 80 condominium owners had elected to participate in the MLA while 690 had elected to participate in the GMLA.
 
    The Rental Pool consists of two funds: the Distribution Fund and the Maintenance Escrow Fund. The Distribution Fund balance sheets primarily reflect amounts receivable from GHR for the Rental Pool distribution payable to Participants and amounts due to the Maintenance Escrow Fund. The operations of the Distribution Fund reflect Participants’ earnings in the Rental Pool. The Maintenance Escrow Fund reflects the accounting for certain escrowed assets of the Participants and, therefore, has no operations. It consists primarily of amounts escrowed by Participants or due from the Distribution Fund to meet escrow requirements, fund the carpet care reserve and maintain the interior of the unit.
 
    GHR, the lessee of the Rental Pool, has experienced recurring net losses and working capital deficiencies, which creates substantial doubt about GHR’s ability to continue as a going concern. The continuation of the Rental Pool lease agreement is contingent upon the continuation of operations of Innisbrook. GHR is presently evaluating its financial position and plans to obtain adequate financing for the continuity of its operations and funding of its current obligations
 
    Computation and Allocation of Earnings
 
    Under the GMLA, Participants and GHR share equally in Adjusted Gross Revenues, while GHR receives as deductions from the Gross Income Distribution a 5.5% Management Fee, a 3% Marketing Fee and Miscellaneous Pooled Expenses comprised of linen and other pooled expenses. The GMLA guarantees Rent (Net Income Distribution plus Occupancy and Hospitality Suite Fees) will not be less than an amount which approximates the 1996 Gross Income Distribution, as prorated based upon Weighted Days Pool Participation, as defined. In 2000 and 1999, no amounts were paid under the guarantee. The GMLA also guarantees a noncancelable term through 2011 with an annual rental pool participation election.
 
    Under the MLA, Participants and GHR share Adjusted Gross Revenues in accordance with the terms of the Agreements. Adjusted Gross Revenues consist of revenues earned from rental of condominiums, net of agents’ commissions, credit cards fees and audit fees. GHR receives a Management Fee equal to 47% of Adjusted Gross Revenues. Each Participant receives a fixed Occupancy Fee, based on apartment size, for each day of occupancy. After allocation of Occupancy Fees, the balance of Adjusted Gross Revenues, net of the Management Fee and

F-24


 

Innisbrook Rental Pool Lease Operation

Notes to Financial Statements


    adjustments, is allocated proportionately to Participants, based on the Participation Factor as defined in the Agreements.
 
    Corporate complimentary occupancy fees are rental fees paid by GHR to the Participants for complimentary rooms unrelated to Rental Pool operations. Westin Associate room fees represent total room revenues earned from rental of condominiums by Westin employees passed through to the Rental Pool.
 
    Owners who purchased units prior to January 1, 1991 and who participate in the Rental Pool under the MLA for at least 50% of the year or 50% of the time they own their unit receive Additional Participation Credits. Participation in greens fees is restricted to original condominium owners participating in the MLA who executed purchase agreements for certain units prior to April 13, 1972. Greens fees and Additional Participation Credits are requirements of agreements other than the current Agreements; these amounts are included in Adjustments to Net Income Distribution of the Rental Pool as this treatment is consistent with the method utilized by GHR to pay such amounts to the applicable Participants.
 
    Maintenance Escrow Fund Accounts
 
    The MLA and GMLA provide that 75% and 90%, respectively, of the Occupancy Fees earned by each Participant are deposited in the Participant’s Maintenance Escrow Fund account. This account provides funds for payment of amounts which are due from Participants under the Agreements for maintenance and refurbishment services. Under the MLA, when the balance of the Participant’s Maintenance Escrow Fund account exceeds 75% of the defined furniture replacement value, the excess is refunded to the Participant upon their election. Should a Participant’s balance fall below that necessary to provide adequate funds for maintenance and replacements, the Participant is required to restore the escrow balance to an adequate level. The GMLA provides for an Occupancy Fee deposit into the Participant’s Maintenance Escrow Fund account until the balance in the account equals the total anticipated charges for maintenance, repair and refurbishing of the condominium.
 
    Under the MLA and GMLA, a percentage of the Occupancy Fees are deposited into the carpet care reserve in the Maintenance Escrow Fund which will bear the expenses of carpet cleaning for all Participants. This percentage is estimated to provide the amount necessary to fund carpet cleaning expenses and may be adjusted annually. The amounts expended for carpet care were $56,000, $68,000, and $66,000 for 2000, 1999 and 1998, respectively. These expenditures were in excess of the carpet care reserve for 2000 and 1999.
 
    GHR places the maintenance escrow funds on behalf of the participants as instructed by the Lessors’ Advisory Committee and in compliance with restrictions in the Agreements. The Lessors’ Advisory Committee consists of nine Participants elected to advise GHR in Rental Pool matters. Income earned on these investments is allocated proportionately to Participants’ Maintenance Escrow Fund accounts and paid quarterly through the Distribution Fund. Included in cash and cash equivalents at December 31, 2000 are certificates of deposit of $760,000 at cost, maturing between January 2001 and March 2001, and bearing interest at rates from 6.2% to 6.3%, with the remainder held in a money market account. Included in short-term investments at

F-25


 

Innisbrook Rental Pool Lease Operation

Notes to Financial Statements


    December 31, 2000 are certificates of deposit of $1,045,000 at cost, maturing between February 2001 and August 2001, and bearing interest at rates from 6.2% to 6.85%.
 
    Construction in progress and refurbishment includes costs incurred in conjunction with the condominium refurbishment project authorized by the Participants of the Rental Pool. The refurbishment project is expected to be completed within the next two years.
 
2.   Summary of Significant Accounting Policies
 
    Basis of Accounting
 
    The accounting records of the funds are maintained on the accrual basis of accounting.
 
    Use of Estimates
 
    Preparation of these financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions which affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
    Income Taxes
 
    No federal or state taxes have been reflected in the accompanying financial statements as the tax effect of fund activities accrued to the Participants and shareholder of GHR.
 
3.   Affiliate Owned Condominiums
 
    Golf Host Condominium, Inc., a wholly owned subsidiary of GHR, owns three condominiums. Its condominiums participated in the Rental Pool under the GMLA in the same manner as all others.
 
4.   Commitments and Contingencies
 
    Hilton Hotels Corporation (“HHC”) managed Innisbrook from April 1993 to July 15, 1997, at which time the management was changed to Westin Hotel Company. In connection with the HHC agreement, HHC funded certain special projects and property improvements, including installation of life-safety equipment in condominium units participating in the Rental Pool and related common areas. Separately, the Rental Pool agreed to reimburse GHR the cost of installing the life-safety equipment, including reimbursements to condominium apartment owners for previously installed equipment, in an amount equal to $1,779,000, plus interest at 7.75% per annum for no more than five years on each related draw thereunder. Payments were required for years in which the Amount Available for Distribution to Participants exceeded $7,375,000 in an amount equal to 50% of such excess. Participants withdrawing from the Rental Pool for any reason, other than a sale, before the obligation to GHR had been fully repaid were required to immediately pay their proportionate share of the unpaid balance. In 1996 and 1995, repayment requirements of $362,593 and $150,036, respectively, resulted, yielding a balance of $1,591,341. Under the terms of the related agreement, the Rental Pool was not obligated to reimburse GHR if the management agreement between HHC and GHR was terminated. Therefore, effective with

F-26


 

Innisbrook Rental Pool Lease Operation

Notes to Financial Statements


    the July 15, 1997 change in management, the obligation of the Rental Pool to continue to make reimbursements ceased. The former shareholders of GHR retained all notes receivable, including the amount due from the Rental Pool, and have disputed the termination. The outcome of this matter is uncertain at this time. GHR is holding $240,000 in escrow as potential payments to the former shareholders pending resolution of this matter.
 
5.   Subsequent Events
 
    Effective January 1, 2002, the Company will replace the MLA, which expires on December 31, 2001, with a revised Master Lease Agreement (“Revised MLA”). The Revised MLA provides for Adjusted Gross Revenues, as defined, to be divided 40% to the Innisbrook participants and 60% to the Company.

F-27


 

Report of Independent Certified Public Accountants

To Golf Host Resorts, Inc. and the Lessors of the
Tamarron Rental Pool Lease Operation

In our opinion, the accompanying balance sheets and the related statements of operations and of changes in participants’ fund balance present fairly, in all material respects, the financial position of the Tamarron Rental Pool Lease Operation at December 31, 2000 and 1999, and the results of its operations and the changes in participants’ fund balance for each of the three years in the period ended December 31, 2000 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the rental pool’s operators; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

As discussed in Note 1, the Sheraton Tamarron Resort was sold on November 19, 2001 to an unaffiliated entity who assumed all responsibility under the Tamarron Rental Pool Lease Operation.

/s/ PricewaterhouseCoopers LLP
Tampa, Florida

March 30, 2001, except for the information in Note 1
    for which the date is December 26, 2001

F-28


 

Tamarron Rental Pool Lease Operation

Balance Sheets — Distribution Fund


                   
      December 31,
     
      2000   1999
Assets
               
 
Cash
  $ 1,000     $ 1,000  
 
Receivable from Golf Host Resorts, Inc. for distribution
    181,539       132,557  
 
Interest receivable from Maintenance Escrow Fund
    1,549       2,195  
 
 
   
     
 
 
  $ 184,088     $ 135,752  
 
 
   
     
 
Liabilities and Participants’ Fund Balance
               
 
Due to participants for distribution
  $ 152,957     $ 93,415  
 
Due to Maintenance Escrow Fund
    31,131       42,337  
 
Participants’ fund balance
           
 
 
   
     
 
 
  $ 184,088     $ 135,752  
 
 
   
     
 

The accompanying notes are an integral part of these consolidated financial statements.

F-29


 

Tamarron Rental Pool Lease Operation

Balance Sheets — Maintenance Escrow Fund


                     
        December 31,
       
        2000   1999
Assets
               
 
Cash and cash equivalents
  $ 129,635     $ 125,514  
 
Due from Distribution Fund
    31,131       42,337  
 
Inventory:
               
   
Linen
    16,496       26,832  
   
Materials and supplies
    7,306       9,950  
 
Deposits
    6,292        
 
 
   
     
 
 
  $ 190,860     $ 204,633  
 
 
   
     
 
Liabilities and Participants’ Fund Balance
               
 
Accounts payable
  $ 14,597     $ 14,100  
 
Interest payable to Distribution Fund
    1,549       2,195  
 
Participants’ fund balance
    174,714       188,338  
 
 
   
     
 
 
  $ 190,860     $ 204,633  
 
 
   
     
 

The accompanying notes are an integral part of these consolidated financial statements.

F-30


 

Tamarron Rental Pool Lease Operation

Statements of Operations Distribution Fund


                           
      For the year ended December 31,
     
      2000   1999   1998
Gross revenues
  $ 3,098,682     $ 3,385,651     $ 3,225,267  
 
   
     
     
 
Deductions:
                       
 
Agents’ commissions
    78,378       95,409       115,790  
 
Sales and marketing expenses
    232,401       253,924       241,895  
 
Audit fees
    13,000       13,000       13,000  
 
   
     
     
 
 
    323,779       362,333       370,685  
 
   
     
     
 
Adjusted gross revenues
    2,774,903       3,023,318       2,854,582  
Management fee
    (1,458,618 )     (1,511,659 )     (1,427,291 )
 
   
     
     
 
Gross income distribution
    1,316,285       1,511,659       1,427,291  
Adjustments to gross income distribution:
                       
 
Corporate complimentary occupancy fees
    3,794       2,236       2,611  
 
Occupancy fees
    (311,856 )     (317,383 )     (317,350 )
 
Designated items
    (44,827 )     (103,558 )     (90,950 )
 
Advisory Committee expenses
    (6,044 )     (8,684 )     (11,226 )
 
   
     
     
 
Pooled income
    957,352       1,084,270       1,010,376  
Adjustments to pooled income:
                       
 
Hospitality suite fees
                 
 
Occupancy fees
    311,856       317,383       317,350  
 
   
     
     
 
Net income distribution
  $ 1,269,208     $ 1,401,653     $ 1,327,726  
 
   
     
     
 

The accompanying notes are an integral part of these consolidated financial
statements.

F-31


 

Tamarron Rental Pool Lease Operation

Statements of Changes in Participants’ Fund Balance — Distribution Fund


                           
      For the year ended December 31,
     
      2000   1999   1998
Balance, beginning of year
  $     $     $  
Additions:
                       
 
Amounts available for distribution
    1,269,209       1,401,654       1,327,727  
 
Interest earned from Maintenance Escrow Fund
    4,364       2,195       1,103  
Reductions:
                       
 
Amounts withheld for Maintenance Escrow Fund
    (155,935 )     (158,700 )     (158,683 )
 
Amounts accrued or paid to participants
    (1,117,638 )     (1,245,149 )     (1,170,147 )
 
   
     
     
 
Balance, end of year
  $     $     $  
 
   
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

F-32


 

Tamarron Rental Pool Lease Operation

Statements of Changes in Participants’ Fund Balance — Maintenance Escrow Fund


                           
      For the year ended December 31,
     
      2000   1999   1998
Balance, beginning of year
  $ 188,338     $ 174,111     $ 165,522  
Additions:
                       
 
Amounts withheld from occupancy fees
    155,935       158,700       158,682  
 
Interest earned
    4,364       2,195       1,103  
 
Reimbursement of designated items
    44,827       103,559       90,950  
 
Charges to participants to establish or restore escrow balances
    230,778       74,372       375,597  
Reductions:
                       
 
Maintenance and inventory charges
    (366,945 )     (190,025 )     (254,270 )
 
Refurbishing charges
          5,447       (254,907 )
 
Interest accrued or paid to Distribution Fund
    (4,364 )     (2,195 )     (1,103 )
 
Designated items
    (44,827 )     (103,559 )     (90,950 )
 
Refunds to participants as prescribed by Master Lease Agreement
    (33,392 )     (34,267 )     (16,513 )
 
   
     
     
 
Balance, end of year
  $ 174,714     $ 188,338     $ 174,111  
 
   
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

F-33


 

Tamarron Rental Pool Lease Operation

Notes to Financial Statements


1.   Rental Pool Lease Operation and Rental Pool Lease Agreement
 
    Organization and Operations
 
    The Tamarron Rental Pool Lease Operation (the “Rental Pool”) consists of condominiums at Sheraton Tamarron Resort which are provided as resort accommodations by their owners. The condominium owners (“Participants”) have entered into Annual Rental Pool Lease Agreements (ALAs) and a Master Lease Agreement (“MLA”), which define the terms and conditions related to each ALA, with Golf Host Resorts, Inc. (“GHR”), the lessee of the Rental Pool. The MLA and ALAS are referred to collectively as the “Agreements.” The ALAs expire at the end of each calendar year and the MLA will remain in effect through December 31, 2003.
 
    The Rental Pool consists of two funds: the Distribution Fund and the Maintenance Escrow Fund. The Distribution Fund balance sheets primarily reflect amounts due from GHR for the Rental Pool distribution payable to Participants and amounts due to the Maintenance Escrow Fund. The operations of the Distribution Fund reflect Participants’ earnings in the Rental Pool. The Maintenance Escrow Fund reflects the accounting for certain escrowed assets of the Participants and, therefore, has no operations. It consists primarily of amounts escrowed by Participants or due from the Distribution Fund to meet escrow requirements, maintain the interior of the unit and purchase adequate inventory items, as defined.
 
    Funding of the estimated amounts receivable from GHR for distribution is due at least weekly to the extent that borrowings available to GHR under its various lines of credit are less than amounts due to the Distribution Fund.
 
    During 2000, GHR dividended the assets and liabilities of Tamarron to its parent, Golf Host, Inc., who contributed them to Golf Host II, Inc. (“GH II”), a wholly-owned subsidiary of GH I. On November 19, 2001, GH II sold Tamarron to a third-party. As a result, GHR has no remaining responsibility under the terms of the Agreements.
 
    Computation and Allocation of Earnings
 
    Participants and GHR share Adjusted Gross Revenues in accordance with the terms of the Agreements. Adjusted Gross Revenues consist of revenues earned from rental of condominiums net of Sales and Marketing expenses (limited to 7.5% of Gross Revenues), agents’ commissions (not to exceed 5.5% of Gross Revenues) and audit fees. GHR receives a Management Fee equal to 50% of Adjusted Gross Revenues.
 
    Each Participant receives a fixed Occupancy Fee, based on apartment size, for each day of occupancy. After allocation of Occupancy Fees, the balance of Adjusted Gross Revenues, net of the Management Fee adjustments, is allocated proportionately to Participants based on the Participation Factor as defined in the Agreements.
 
    Corporate complimentary occupancy fees are rental fees paid by GHR for complimentary rooms unrelated to Rental Pool operations. Designated items are purchases of supplies to maintain the interior of the units, as defined in the Agreements.

F-34


 

Tamarron Rental Pool Lease Operation

Notes to Financial Statements


    Maintenance Escrow Fund Accounts
 
    The Agreements provide that 50% of the Occupancy Fees earned by each Participant is deposited in the Participant’s Maintenance Escrow Fund account. This account provides funds for payment of amounts which are due from the Participant under the Agreements for maintenance and refurbishment services. When the balance of the Participant’s Maintenance Escrow Fund account exceeds the maximum specified in the Agreements, the excess is refunded to the Participant, as provided in the Agreements. Should a Participant’s balance fall below that necessary to provide adequate funds for maintenance and replacements, the Participant is required to restore the escrow balance to an adequate level.
 
    Funds deposited in the Maintenance Escrow Fund are invested on behalf of the Participants. Income earned on these investments is allocated proportionately to Participants’ Maintenance Escrow Fund accounts and paid quarterly through the Distribution Fund. Cash and cash equivalents at December 31, 2000 and 1999 consists of an interest bearing demand account.
 
2.   Summary of Significant Accounting Policies
 
    Basis of Accounting
 
    The accounting records of the funds are maintained on the accrual basis of accounting
 
    Use of Estimates
 
    Preparation of these financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions which affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
    Income Taxes
 
    No federal or state taxes have been reflected in the accompanying financial statements as the tax effect of fund activities accrued to the Participants and the shareholder of GHR.
 
3.   Linen and Materials and Supplies Inventory
 
    Linen amortization and the cost of Participants’ actual usage of certain supplies, collectively referred to as Designated Items, are charged to all Participants as a group and allocated to Participants based upon their Participation Factors. Linen inventory is stated at cost, less accumulated amortization of $59,000 and $98,000 at December 31, 2000 and 1999, respectively. Linen amortization is computed on the straight-line method over an estimated useful life of 48 months.
 
    Materials and supplies inventories consist primarily of minor apartment furnishings and appliances carried at cost, determined on a first-in, first-out basis. The costs of such items, not considered Designated Items, are charged to Participants’ individual Maintenance Escrow Fund accounts based on actual usage.

F-35