GOLF TRUST OF AMERICA INC
S-11, 1996-11-12
Previous: OMNIQUIP INTERNATIONAL INC, S-1/A, 1996-11-12
Next: IFB HOLDINGS INC, SB-2/A, 1996-11-12



<PAGE>
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON             , 1996
 
                                                      REGISTRATION NO. 333-
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               ------------------
                                   FORM S-11
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                               ------------------
                          GOLF TRUST OF AMERICA, INC.
      (Exact Name of Registrant as Specified in its Governing Instruments)
                              --------------------
 
                                190 King Street
                        Charleston, South Carolina 29401
                    (Address of Principal Executive Offices)
                              --------------------
 
                              W. Bradley Blair, II
                            Chief Executive Officer
                          Golf Trust of America, Inc.
                                190 King Street
                        Charleston, South Carolina 29401
                    (Name and Address of Agent for Service)
                              --------------------
 
                                   COPIES TO:
 
         PETER T. HEALY, ESQ.                     DAVID C. WRIGHT, ESQ.
        O'Melveny & Myers LLP                       Hunton & Williams
          275 Battery Street                       900 South Gay Street
   San Francisco, California 94111              Knoxville, Tennessee 37902
            (415) 984-8833                            (423) 549-7700
 
                              --------------------
 
        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
AS SOON AS PRACTICABLE AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.
 
    If  this Form  is filed  to register  additional securities  for an offering
pursuant to Rule 462(b)  under the Securities Act,  check the following box  and
list  the Securities Act registration statement  number of the earlier effective
registration statement for the same offering. / /
 
    If this Form  is a post-effective  amendment filed pursuant  to Rule  462(c)
under  the Securities Act, check  the following box and  list the Securities Act
registration number of the earlier effective registration statement for the same
offering. / /  _____________
 
    If delivery of the prospectus is expected  to be made pursuant to Rule  434,
please check the following box. / /
 
                        CALCULATION OF REGISTRATION FEE
 
<TABLE>
<CAPTION>
                                                       AMOUNT          PROPOSED MAXIMUM     PROPOSED MAXIMUM
              TITLE OF SECURITIES                       BEING           OFFERING PRICE          AGGREGATE            AMOUNT OF
               BEING REGISTERED                     REGISTERED(1)        PER SHARE(2)       OFFERING PRICE(2)    REGISTRATION FEE
<S>                                              <C>                  <C>                  <C>                  <C>
Common Stock, par value $0.01 per share........   3,191,250 Shares          $21.00             $67,016,250            $20,308
</TABLE>
 
(1)  Includes  416,250 shares  of Common  Stock  which may  be purchased  by the
    Underwriters to cover over-allotments, if any.
 
(2) Estimated based on  a bona fide  estimate of the  maximum offering price  of
    $21.00  solely for the purpose of  calculating the registration fee pursuant
    to Rule 457(a) of the Securities Act of 1933.
 
    THE REGISTRANT HEREBY  AMENDS THIS  REGISTRATION STATEMENT ON  SUCH DATE  OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE  A  FURTHER  AMENDMENT  WHICH SPECIFICALLY  STATES  THAT  THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE  IN ACCORDANCE WITH SECTION 8(a)  OF
THE  SECURITIES ACT  OF 1933, OR  UNTIL THE REGISTRATION  STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION  8(a),
MAY DETERMINE.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                             CROSS REFERENCE SHEET
                   PURSUANT TO RULE 501(a) OF REGULATION S-K
 
<TABLE>
<CAPTION>
ITEMS AND CAPTIONS                                               LOCATION OR HEADING IN PROSPECTUS
- -------------------------------------------------------  --------------------------------------------------
<C>  <S>                                                 <C>
 1.  Forepart of Registration Statement and Outside
      Front Cover Page of Prospectus...................  Outside Front Cover Page
 2.  Inside Front and Outside Back Cover Pages of
      Prospectus.......................................  Inside Front Cover Page; Outside Back Cover Page
 3.  Summary Information, Risk Factors and Ratio of
      Earnings to Fixed Charges........................  Outside Front Cover Page; Prospectus Summary; Risk
                                                          Factors; Distribution Policy; The Golf Courses;
                                                          Certain Relationships and Transactions
 4.  Determination of Offering Price...................  Underwriting
 5.  Dilution..........................................  Dilution
 6.  Selling Security Holders..........................  Not Applicable
 7.  Plan of Distribution..............................  Underwriting
 8.  Use of Proceeds...................................  Use of Proceeds
 9.  Selected Financial Data...........................  Selected Historical Financial Information
10.  Management's Discussion and Analysis of Financial
      Condition and Results of Operations..............  Management's Discussion and Analysis of Financial
                                                          Condition and Results of Operations
11.  General Information as to Registrant..............  Prospectus Summary; The Company; The Golf
                                                          Industry; The Golf Courses; Management;
                                                          Partnership Agreement; Principal Stockholders of
                                                          the Company and Principal Partners in the
                                                          Operating Partnership
12.  Policy with Respect to Certain Activities.........  Policies and Objectives With Respect to Certain
                                                          Activities
13.  Investment Policies of Registrant.................  Policies and Objectives With Respect to Certain
                                                          Activities
14.  Description of Real Estate........................  Management's Discussion and Analysis of Financial
                                                          Condition and Results of Operations; The Golf
                                                          Courses
15.  Operating Data....................................  The Golf Courses
16.  Tax Treatment of Registrant and Its Security
      Holders..........................................  Federal Income Tax Considerations
17.  Market Price of and Dividends on the Registrant's
      Common Equity and Related Stockholder Matters....  Risk Factors; Principal Stockholders of the
                                                          Company and Principal Partners in the Operating
                                                          Partnership; Distribution Policy; Shares
                                                          Available for Future Sale
18.  Description of Registrant's Securities............  Capital Stock
19.  Legal Proceedings.................................  The Golf Courses -- Legal Proceedings
20.  Security Ownership of Certain Beneficial Owners
      and Management...................................  Principal Stockholders of the Company and
                                                          Principal Partners in the Operating Partnership
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ITEMS AND CAPTIONS                                               LOCATION OR HEADING IN PROSPECTUS
- -------------------------------------------------------  --------------------------------------------------
<C>  <S>                                                 <C>
21.  Directors and Executive Officers..................  Management
22.  Executive Compensation............................  Management
23.  Certain Relationships and Related Transactions....  Risk Factors; The Golf Courses; Management; The
                                                          Formation Transactions; Certain Relationships and
                                                          Transactions; Partnership Agreement; Principal
                                                          Stockholders of the Company and Principal
                                                          Partners in the Operating Partnership
24.  Selection, Management and Custody of Registrant's
      Investments......................................  Risk Factors; Policies and Objectives With Respect
                                                          to Certain Activities; The Golf Courses
25.  Policies with Respect to Certain Transactions.....  Risk Factors; The Golf Courses; Policies and
                                                          Objectives with Respect to Certain Activities;
                                                          Management; Certain Relationships and
                                                          Transactions; Partnership Agreement; Principal
                                                          Stockholders of the Company and Principal
                                                          Partners in the Operating Partnership
26.  Limitations of Liability..........................  Capital Stock -- Limitation of Liability of
                                                          Directors; Indemnification Agreements
27.  Financial Statements and Information..............  Index to Financial Statements
28.  Interests of Named Experts and Counsel............  Experts; Legal Matters
29.  Disclosure of Commission Position on
      Indemnification for Securities Act Liabilities...  Management
</TABLE>
<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
                 SUBJECT TO COMPLETION, DATED NOVEMBER 12, 1996
                                2,775,000 SHARES
 
                                     [LOGO]
 
                          GOLF TRUST OF AMERICA, INC.
 
                                  COMMON STOCK
                                  ------------
 
    Golf Trust  of  America,  Inc.  (collectively  with  its  subsidiaries,  the
"Company")  has been created  to capitalize upon  consolidation opportunities in
the ownership  of golf  courses in  the United  States. The  principal  business
strategy  of the  Company, which  will be  operated as  a self-administered real
estate investment trust ("REIT"), will be  to acquire high quality golf  courses
and  to lease the golf  courses back to the  seller or other qualified operators
through the Company's multiple independent lessee structure.
 
    Upon  completion  of  the  offering  (the  "Offering")  and  the   Formation
Transactions  (as herein defined), the Company will  be one of only two publicly
traded REITs in the United States  focused on owning and acquiring golf  courses
and  will own  10 courses  (the "Golf Courses")  located in  South Carolina (4),
Virginia (2), Alabama, Georgia, North Carolina and Texas. The Golf Courses  will
be  leased to  independent lessees (the  "Initial Lessees")  affiliated with the
Prior Owners (as  herein defined)  under leases  ("Participating Leases")  which
provide  for the  payment of  fixed base  rent and  participating rent  based on
growth in revenue at the Golf Courses. The Company believes it will benefit from
the continuity of golf course management provided by the Initial Lessees,  whose
affiliates  developed and  have operated  each of  the Golf  Courses since their
completion. Neither the Company nor its executive officers will own any interest
in, or  participate in  the  management of,  the  Initial Lessees.  The  Company
intends  to  make regular  quarterly  distributions beginning  with  the quarter
ending March 31, 1997.
 
    All of the shares  of common stock (the  "Common Stock") offered hereby  are
being  sold by the  Company. Upon completion of  the Formation Transactions, the
Prior Owners of the Golf Courses will own an aggregate of approximately 59.9% of
the Company through partnership interests redeemable for Common Stock. Prior  to
the  completion of the Offering, there has  been no public market for the Common
Stock. It is currently  anticipated that the initial  public offering price  per
share  of Common Stock will be between $19.00 and $21.00. See "Underwriting" for
a discussion of the factors to  be considered in determining the initial  public
offering  price. The Company intends to apply to have its shares of Common Stock
listed on the New York Stock Exchange under the symbol "GTA".
 
    SEE "RISK FACTORS" COMMENCING ON PAGE 16 FOR CERTAIN FACTORS RELEVANT TO  AN
INVESTMENT IN THE COMMON STOCK INCLUDING:
 
    - On a pro forma basis for the six months ended June 30, 1996, operations at
      three of the Golf Courses, including the two recently opened Golf Courses,
      would  not have generated net operating  income for the applicable Initial
      Lessee;
 
    - Risks associated  with the  fact that  two of  the Golf  Courses  recently
      opened and have limited operating history;
 
    - Dependence  on Lease Payments (as herein defined) from the Initial Lessees
      for substantially all  of the  Company's income and  the risks  associated
      with  the length  of the Participating  Leases, which  with extensions may
      have terms of up to 40 years;
 
    - Risks associated with the fact that the  holders of at least 66.7% of  the
      interests  in the Operating Partnership (as herein defined), including the
      Company, which initially will own only  a 39.7% interest in the  Operating
      Partnership, must approve a sale of all or substantially all of the assets
      of the Company or a merger or consolidation of the Operating Partnership;
 
    - The  lack of appraisals of  the Golf Courses and  the possibility that the
      purchase prices paid by  the Company for the  Golf Courses may exceed  the
      fair market value of one or more of the Golf Courses;
 
    - Risks  associated with the  Company's limited control  over the day-to-day
      management and operation of the Golf  Courses due to the tax  restrictions
      that prevent a REIT from operating golf courses; and
 
    - Risks  affecting golf course  operations generally, including competition,
      uninsured losses,  increases in  operating  costs, inclement  weather  and
      seasonality,  oversupply  and  decrease  in  demand,  all  of  which could
      adversely affect an Initial Lessee's ability to make its Lease Payment.
                             ----------------------
 
THESE SECURITIES HAVE NOT BEEN APPROVED  OR DISAPPROVED BY THE SECURITIES  AND
  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS THE
    SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES  COMMISSION
      PASSED  UPON  THE  ACCURACY  OR ADEQUACY  OF  THIS  PROSPECTUS. ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
<TABLE>
<CAPTION>
                                                            UNDERWRITING
                                          PRICE TO         DISCOUNTS AND        PROCEEDS TO
                                           PUBLIC           COMMISSIONS          COMPANY(1)
<S>                                  <C>                 <C>                 <C>
Per Share..........................          $                   $                   $
Total(2)...........................          $                   $                   $
</TABLE>
 
(1)  Before deducting expenses payable by the Company, estimated at $         .
 
(2)  The Company has granted the Underwriters a 30-day option to purchase up  to
    an   additional   416,250   shares   of  Common   Stock   solely   to  cover
    over-allotments, if any. See "Underwriting." If such option is exercised  in
    full,  the total Price to Public, Underwriting Discounts and Commissions and
    Proceeds to Company  will be $             , $           and $             ,
    respectively.
                             ----------------------
 
    The Common Stock is offered by the Underwriters as stated herein, subject to
receipt and acceptance by them and subject to their right to reject any order in
whole  or in  part. It  is expected that  delivery of  such shares  will be made
through the offices of Robertson, Stephens & Company LLC ("Robertson, Stephens &
Company"), San Francisco, California on or about             , 1997.
 
ROBERTSON, STEPHENS & COMPANY                         WHEAT FIRST BUTCHER SINGER
 
                THE DATE OF THIS PROSPECTUS IS            , 1996
<PAGE>
                                     [MAP]
 
                               ------------------
 
    IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR  EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK OF
THE  COMPANY AT  A LEVEL ABOVE  THAT WHICH  MIGHT OTHERWISE PREVAIL  IN THE OPEN
MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NEW YORK STOCK EXCHANGE, IN THE
OVER-THE-COUNTER MARKET OR  OTHERWISE. SUCH  STABILIZING, IF  COMMENCED, MAY  BE
DISCONTINUED AT ANY TIME.
 
    THIS  PROSPECTUS CONTAINS  FORWARD-LOOKING STATEMENTS WITHIN  THE MEANING OF
SECTION 27A OF THE SECURITIES  ACT OF 1933, AS AMENDED,  AND SECTION 21E OF  THE
EXCHANGE  ACT  OF 1934,  AS AMENDED,  INCLUDING, WITHOUT  LIMITATION, STATEMENTS
CONTAINING THE WORDS "BELIEVES," "ANTICIPATES,"  "EXPECTS" AND WORDS OF  SIMILAR
IMPORT.  SUCH  FORWARD-LOOKING STATEMENTS  RELATE TO  FUTURE EVENTS,  THE FUTURE
FINANCIAL PERFORMANCE  OF THE  COMPANY,  AND INVOLVE  KNOWN AND  UNKNOWN  RISKS.
UNCERTAINTIES  AND OTHER FACTORS WHICH MAY CAUSE THE ACTUAL RESULTS, PERFORMANCE
OR ACHIEVEMENTS OF THE  COMPANY OR INDUSTRY RESULTS  TO BE MATERIALLY  DIFFERENT
FROM  ANY FUTURE  RESULTS. PERFORMANCE OR  ACHIEVEMENTS EXPRESSED  OR IMPLIED BY
SUCH  FORWARD-LOOKING  STATEMENTS.  PROSPECTIVE  INVESTORS  SHOULD  SPECIFICALLY
CONSIDER  THE VARIOUS  FACTORS IDENTIFIED IN  THIS PROSPECTUS  WHICH COULD CAUSE
ACTUAL RESULTS TO  DIFFER, INCLUDING  THOSE DISCUSSED IN  THE SECTIONS  ENTITLED
"PROSPECTUS  SUMMARY," "RISK FACTORS,"  "THE GOLF INDUSTRY,"  "THE GOLF COURSES"
AND "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS  OF
OPERATIONS."  THE COMPANY DISCLAIMS ANY OBLIGATION TO UPDATE ANY SUCH FACTORS OR
TO PUBLICLY ANNOUNCE THE RESULT OF  ANY REVISIONS TO ANY OF THE  FORWARD-LOOKING
STATEMENTS CONTAINED HEREIN TO REFLECT FUTURE EVENTS OR DEVELOPMENTS.
 
                                       i
<PAGE>
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                    PAGE
                                                    ----
<S>                                                 <C>
PROSPECTUS SUMMARY................................     1
  The Company.....................................     1
  Risk Factors....................................     5
  The Golf Courses................................     6
  Business Strategies and Objectives..............     8
  The Formation Transactions......................    10
  Benefits to Officers and Directors..............    11
  Distribution Policy.............................    11
  Tax Status......................................    12
  The Offering....................................    12
  Summary Financial Data..........................    13
RISK FACTORS......................................    16
  Initial Lessee Pro Forma Net Income.............    16
  Acquisition of Golf Courses with Limited
   Operating History..............................    16
  Dependence on Payments under the Participating
   Leases.........................................    16
  Duration of Lease; No Right to Terminate
   Participating Leases on a Sale.................    16
  Lack of Appraisals..............................    17
  Lack of Control Over Day-to-Day Operations and
   Management of the Golf Courses.................    17
  Golf Industry Risks.............................    17
  Lack of Operating History.......................    18
  Risks Related to the Company's Growth
   Strategy.......................................    18
  Benefits to Officers and Directors..............    19
  Concentration of Investments in Myrtle Beach....    19
  Real Estate Investment Risks....................    19
  Immediate and Substantial Dilution..............    20
  Possible Conflicts of Interest..................    20
  Real Estate Investment Trust and Partnership
   Qualification..................................    21
  Competition for Management Time for the Initial
   Lessees........................................    22
  Risks of Leverage; No Limitations on
   Indebtedness...................................    22
  Market for Common Stock; Adverse Effect of
   Increase in Market Interest Rates..............    22
  Changes in Investment and Financing Policies....    22
  Limits on Changes in Control....................    22
  Dependence on Acquisitions to Increase Cash
   Available for Distribution.....................    23
 
<CAPTION>
                                                    PAGE
                                                    ----
<S>                                                 <C>
  Distribution to Stockholders....................    23
  Adverse Effect of Shares Available for Future
   Issuance and Sale on Market Price of Common
   Stock..........................................    23
  Ownership Limit.................................    24
SPECIAL NOTE REGARDING FORWARD-LOOKING
 STATEMENTS.......................................    24
THE COMPANY.......................................    25
  Business Strategy...............................    26
  Acquisitions and Expansions.....................    26
  Internal Growth.................................    27
  The Operating Partnership.......................    28
USE OF PROCEEDS...................................    29
DISTRIBUTION POLICY...............................    30
CAPITALIZATION....................................    32
DILUTION..........................................    33
SELECTED HISTORICAL FINANCIAL INFORMATION.........    34
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
 CONDITION AND RESULTS OF OPERATIONS..............    35
  Overview........................................    35
  The Legends Group Prior Owners..................    37
  Northgate Country Club..........................    39
  The Woodlands...................................    41
  Olde Atlanta....................................    42
  Inflation.......................................    43
  Seasonality.....................................    43
THE GOLF INDUSTRY.................................    44
THE GOLF COURSES..................................    47
  Descriptions of the Golf Courses................    49
  The Participating Leases........................    52
  Competition.....................................    56
  Employees.......................................    56
  Legal Proceedings...............................    56
  Government Regulation...........................    56
MANAGEMENT........................................    58
  Directors, Proposed Directors and Executive
   Officers.......................................    58
  Committees of the Board of Directors............    58
  Compensation of Directors.......................    59
  Directors and Officers Insurance................    59
  Indemnification.................................    59
  Executive Compensation..........................    59
  Stock Incentive Plan............................    60
  Directors' Plan.................................    61
  Deferred Compensation Plan......................    62
</TABLE>
 
                                       ii
<PAGE>
<TABLE>
<CAPTION>
                                                    PAGE
                                                    ----
<S>                                                 <C>
  Employment Agreements...........................    62
INITIAL LESSEES...................................    63
  Golf Course Operations..........................    64
POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN
 ACTIVITIES.......................................    64
  Investment Objectives and Policies..............    64
  Dispositions....................................    64
  Financing.......................................    65
  Working Capital Reserves........................    65
  Conflict of Interest Policies...................    66
  Other Policies..................................    66
THE FORMATION TRANSACTIONS........................    67
  Benefits to Officers and Directors..............    67
  Transfer Documents..............................    68
CERTAIN RELATIONSHIPS AND TRANSACTIONS............    68
  Relationships Among Officers and Directors......    68
  Acquisition of Interests in Certain of the Golf
   Courses........................................    68
  Repayment of Indebtedness.......................    68
  Employment Agreements...........................    68
  Option to Purchase and Right of First Refusal...    68
PARTNERSHIP AGREEMENT.............................    69
  Management......................................    69
  Transferability of OP Units.....................    69
  Pledge..........................................    70
  Redemption Rights...............................    70
  Capital Contribution............................    70
  Term............................................    71
  Tax Matters.....................................    71
PRINCIPAL STOCKHOLDERS OF THE COMPANY AND
 PRINCIPAL PARTNERS IN THE OPERATING
 PARTNERSHIP......................................    72
  Issuance of Additional Shares...................    72
<CAPTION>
                                                    PAGE
                                                    ----
<S>                                                 <C>
CAPITAL STOCK.....................................    73
  General.........................................    73
  Corporate Governance............................    73
  Restrictions on Ownership.......................    73
  Business Combinations...........................    76
  Limitations on Changes in Control...............    76
  Limitation of Liability of Directors;
   Indemnification Agreements.....................    76
  Transfer Agent and Registrar....................    76
CERTAIN PROVISIONS OF MARYLAND LAW AND OF THE
 COMPANY'S CHARTER AND BYLAWS.....................    77
  Maryland Business Combination Law...............    77
  Control Share Acquisitions......................    77
  Interested Director Transactions................    78
  Amendments to the Charter and Bylaws............    78
SHARES AVAILABLE FOR FUTURE SALE..................    79
  Registration Rights.............................    79
FEDERAL INCOME TAX CONSIDERATIONS.................    79
  Taxation of the Company.........................    80
  Partnership Anti-Abuse Rule.....................    85
  Failure to Qualify..............................    86
  Taxation of Taxable Domestic Stockholders.......    86
  Backup Withholding..............................    86
  Taxation of Tax-Exempt Stockholders.............    86
  Taxation of Foreign Stockholders................    87
  State and Local Taxes...........................    88
  Tax Aspects of the Operating Partnership........    88
UNDERWRITING......................................    92
EXPERTS...........................................    93
LEGAL MATTERS.....................................    93
ADDITIONAL INFORMATION............................    94
GLOSSARY..........................................    95
FINANCIAL STATEMENTS..............................   F-1
</TABLE>
 
                                      iii
<PAGE>
                               PROSPECTUS SUMMARY
 
    THIS  PROSPECTUS  CONTAINS CERTAIN  STATEMENTS  OF A  FORWARD-LOOKING NATURE
RELATING TO FUTURE EVENTS  OR THE FUTURE FINANCIAL  PERFORMANCE OF THE  COMPANY.
PROSPECTIVE  INVESTORS ARE CAUTIONED  THAT SUCH STATEMENTS  ARE ONLY PREDICTIONS
AND THAT ACTUAL  EVENTS OR  RESULTS MAY  DIFFER MATERIALLY.  IN EVALUATING  SUCH
STATEMENTS,  PROSPECTIVE  INVESTORS  SHOULD  SPECIFICALLY  CONSIDER  THE VARIOUS
FACTORS IDENTIFIED IN THIS PROSPECTUS, INCLUDING THE MATTERS SET FORTH UNDER THE
CAPTION "RISK FACTORS," WHICH  COULD CAUSE ACTUAL  RESULTS TO DIFFER  MATERIALLY
FROM  THOSE INDICATED IN SUCH  FORWARD-LOOKING STATEMENTS. THE FOLLOWING SUMMARY
IS QUALIFIED IN  ITS ENTIRETY  BY THE  MORE DETAILED  INFORMATION AND  FINANCIAL
INFORMATION  AND STATEMENTS, AND THE NOTES  THERETO, APPEARING ELSEWHERE IN THIS
PROSPECTUS. UNLESS  OTHERWISE  INDICATED,  THE  INFORMATION  CONTAINED  IN  THIS
PROSPECTUS  ASSUMES  THAT (i)  THE INITIAL  PUBLIC OFFERING  PRICE PER  SHARE OF
COMMON STOCK WILL BE $20.00 (WHICH IS THE MIDPOINT OF THE RANGE OF THE ESTIMATED
INITIAL PUBLIC OFFERING PRICE SET FORTH  ON THE FRONT COVER OF THIS  PROSPECTUS)
(THE  "OFFERING PRICE"), AND (ii) THE UNDERWRITERS' OVER-ALLOTMENT OPTION IS NOT
EXERCISED. UNLESS  OTHERWISE  NOTED,  REFERENCES  HEREIN  TO  NATIONAL  INDUSTRY
STATISTICS  AND AVERAGES  ARE BASED ON  REPORTS OF THE  NATIONAL GOLF FOUNDATION
("NGF"), AN INDUSTRY TRADE ASSOCIATION. TWO  OF THE COMPANY'S GOLF COURSES  WERE
RECENTLY  OPENED AND, THEREFORE, ARE NOT INCLUDED IN AVERAGES FOR 1996 AND PRIOR
YEARS. UNLESS  THE  CONTEXT OTHERWISE  REQUIRES,  THE TERM  "COMPANY,"  AS  USED
HEREIN,  INCLUDES GOLF TRUST OF AMERICA, INC.,  GTA GP, INC. ("GTA GP"), GTA LP,
INC. ("GTA LP"), EACH  OF WHICH IS  A WHOLLY-OWNED SUBSIDIARY  OF GOLF TRUST  OF
AMERICA,  INC., AND GOLF TRUST OF  AMERICA, L.P., A DELAWARE LIMITED PARTNERSHIP
(THE "OPERATING PARTNERSHIP"). THE  TERM "OP UNITS"  MEANS UNITS OF  PARTNERSHIP
INTEREST  IN THE  OPERATING PARTNERSHIP. SEE  "GLOSSARY" FOR  THE DEFINITIONS OF
CERTAIN TERMS USED IN THIS PROSPECTUS.
 
                                  THE COMPANY
 
    The Company has been created  as a self-administered real estate  investment
trust  ("REIT") to capitalize upon  consolidation opportunities in the ownership
of golf courses  in the United  States. The principal  business strategy of  the
Company  will be  to acquire  high quality  golf courses  and to  lease the golf
courses to an affiliate of the  seller or other qualified operator. The  Company
believes   its  multiple   independent  lessee  structure,   together  with  the
substantial industry  knowledge, experience  and relationships  within the  golf
community of management of the Company and the Initial Lessees (who collectively
will own a 60.3% equity interest in the Company upon completion of the Formation
Transactions  (as  herein defined))  will permit  it  to effectively  target and
acquire high quality golf courses, including those which might not otherwise  be
available for sale.
 
    Upon completion of the offering of the Common Stock (the "Offering") and the
Formation  Transactions, the  Company will  be one  of only  two publicly traded
REITs in the United States focused on owning and acquiring golf courses and will
own 10 courses (the "Golf Courses") located in South Carolina (4), Virginia (2),
Alabama, Georgia, North Carolina and Texas.  The Golf Courses will be leased  to
independent lessees (the "Initial Lessees") affiliated with the Prior Owners (as
herein  defined) under leases (the "Participating Leases") which provide for the
payment of fixed base rent ("Base Rent") and participating rent based on  growth
in  revenue at  the Golf Courses  ("Participating Rent" and,  together with Base
Rent, the  "Lease Payment").  The  Company believes  it  will benefit  from  the
continuity  of golf  course management  provided by  the Initial  Lessees, whose
affiliates developed and  have operated  each of  the Golf  Courses since  their
completion. Neither the Company nor its executive officers will own any interest
in or participate in the management of the Initial Lessees.
 
    The  Company's goal is to increase stockholder value by becoming the leading
owner of nationally or  regionally recognized high quality  golf courses in  the
United  States.  Four of  the Golf  Courses were  ranked among  the Top  Ten New
Courses by either GOLF DIGEST or GOLF  MAGAZINE in the year the applicable  Golf
Course  opened, including  the recently  opened Stonehouse  Golf Club,  which in
November 1996 was named the Best New Upscale Course by GOLF DIGEST for 1996. The
Company believes that the  quality of the Golf  Courses is further reflected  in
the  average green fees at the Golf Courses, which significantly exceed national
industry averages.  All  of  the  Golf Courses  were  developed  and  have  been
continuously  operated  by the  entities contributing  the  Golf Courses  to the
Company (the  "Prior  Owners"). The  Initial  Lessees will  be  special  purpose
entities  formed by the Prior Owners to  lease the Golf Courses from the Company
pursuant to the Participating
 
                                       1
<PAGE>
Leases. The  Company believes  the continuity  of management  provided by  these
experienced  operators will  facilitate the Company's  growth and profitability.
The Company believes that  the substantial ownership  interest of affiliates  of
the  Initial Lessees  in the  Company will  align the  interests of  the Initial
Lessees with  those of  the stockholders  of  the Company.  As security  for  an
Initial  Lessee's obligations  under its  Participating Lease,  each Prior Owner
will pledge to the Company for a minimum  of two years OP Units having a  value,
based  on the Offering Price,  equal to 15% of  the Company's purchase price for
the applicable Golf  Course, which approximates  16 months of  the initial  Base
Rent under the applicable Participating Lease.
 
    The  Chairman of  the Board,  Chief Executive  Officer and  President of the
Company, W. Bradley Blair, II, currently serves as the Executive Vice  President
and  Chief  Operating  Officer  of  The  Legends  Companies  (together  with its
affiliates, "The Legends  Group"), a  leading golf course  owner, developer  and
operator  in the southeast and mid-Atlantic  regions of the United States. Seven
of the  eight  golf courses  currently  owned by  The  Legends Group  are  being
contributed  to the Company. The one course not being contributed by The Legends
Group to the Company is  owned by The Legends Group  pursuant to a ground  lease
with  a  short  remaining term,  which  does  not presently  meet  the Company's
investment criteria. The Company will have an option and right of first  refusal
to  acquire any golf courses owned, developed  or acquired by The Legends Group.
See "Certain Relationships and Transactions --  Option to Purchase and Right  of
First  Refusal." The initial Participating Leases with affiliates of The Legends
Group (the "Legends Lessees") will be cross-collateralized and cross-defaulted.
 
    The Company will acquire the Golf Courses from the Prior Owners, and expects
to acquire additional golf courses  from other sellers, utilizing an  innovative
lease  structure. This lease structure is designed to facilitate acquisitions of
golf courses with high growth potential  which might not otherwise be  available
for  purchase, as well as to encourage  aggressive growth in revenue at the Golf
Courses. During the  first five years  of each Participating  Lease, each  Prior
Owner will have the one-time right (the "Lessee Performance Option") to elect to
cause  the  Company to  issue  additional OP  Units to  the  Prior Owner  with a
corresponding increase in Base Rent. Upon the exercise of the Lessee Performance
Option, the Base Rent payable under  the applicable Participating Lease will  be
increased  to take into account  the value of the  additional OP Units issued to
the Prior Owner. Any exercise of the Lessee Performance Option is designed to be
accretive to the Company's  Funds From Operations (as  herein defined) on a  per
share  basis. Following the exercise of  the Lessee Performance Option, the then
applicable Base  Rent  will  be  increased so  that  the  Initial  Lessee's  net
operating  income for the prior  year will exceed the  increased Base Rent by at
least 13.5%. See "The Company -- Business Strategy -- Internal Growth."
 
    Following the completion of the Offering, the Company expects to have access
to a  variety  of  debt  and equity  financing  sources  to  fund  acquisitions,
including  the  ability to  issue  OP Units,  which  can provide  a tax-deferred
structure for sellers. Upon completion of  the Offering, the Company expects  to
obtain  a line of credit from a major  bank (the "Line of Credit") which will be
utilized primarily for the acquisition  of additional golf courses. The  Company
will have approximately $4.3 million of outstanding indebtedness upon completion
of  the Offering, which will  be incurred in connection  with the acquisition of
one of the Golf  Courses. The Company  believes its initial  low level of  debt,
coupled  with  the Line  of Credit,  will provide  the Company  with significant
financial flexibility  in pursuing  golf course  acquisition opportunities.  The
Company  intends  to  maintain  a capital  structure  which  limits consolidated
indebtedness to no more than 50% of its total market capitalization.
 
    THE GOLF INDUSTRY.  The Company believes the United States golf industry  is
entering  into a  period of  significant growth.  The Company  expects that this
growth will contribute to an increase in  the number of rounds played and  Gross
Golf  Revenues (as  herein defined)  at the  Golf Courses  and any  golf courses
subsequently acquired by the Company. Golf course ownership in the United States
is highly  fragmented, with  relatively few  multi-course owners  or  operators.
There  are  approximately 15,400  golf  courses in  the  United States  owned by
approximately 11,000  different  entities.  The Company  believes  that  the  15
largest  golf course owners in the United States collectively own or lease fewer
than 5% of the total number of golf  courses and that fewer than 10 golf  course
owners  own more than 10 golf courses. The Company believes that this fragmented
ownership provides an excellent opportunity  for consolidation of the  ownership
high quality golf courses.
 
                                       2
<PAGE>
    The Company believes the relatively few number of multi-course owners in the
golf  course  industry  has resulted  from  a  variety of  factors,  including a
scarcity of capital, the entrepreneurial nature  of many golf course owners  and
operators  and  the associated  pride of  ownership.  The Company  believes that
economies of scale in  owning and operating multiple  golf courses, the  growing
significance  of  professional financial  management  in the  operation  of golf
courses and the desire  for liquidity by golf  course owners will contribute  to
the consolidation of the ownership of golf courses.
 
    Largely  in response to the increasing  popularity of golf, the construction
of golf  courses in  the United  States has  increased significantly  in  recent
years.  New  golf  course openings  from  the mid-1970's  through  1987 averaged
approximately 150 golf  courses per year.  For the period  1987 through 1995  an
average  of 275 new golf courses  were opened each year, with  a high of 336 new
golf course openings in 1995.
 
    The golf industry  generated approximately  $15 billion in  revenues in  the
United  States in  1995. The  Company believes  the game  of golf  has exhibited
strong growth in popularity as shown below.
 
<TABLE>
<CAPTION>
                                1980   1995   % CHANGE
                                ----   ----   --------
                                (MILLIONS)
<S>                             <C>    <C>    <C>
Number of golfers.............   15     25      67%
Rounds played.................  358    490      37%
</TABLE>
 
    Additionally, the  Company  believes the  game  of golf  will  benefit  from
favorable demographic trends. The United States Census Bureau estimates that the
population  age 50  and over  will increase  from 69.3  million in  1996 to 96.3
million in 2010, a 39% increase. The average number of rounds played per  golfer
on  an annual basis increases significantly with age. Golfers in their 50's play
more than twice as many  rounds annually as golfers  in their 30's, and  golfers
age  65 and older generally play three  times as many rounds annually as golfers
in their 30's. The Company  believes that the number of  golfers as well as  the
total  number of rounds played will increase significantly as the average age of
the population  continues  to increase.  The  Company believes  that  the  "baby
boomers,"  the oldest of  whom are in  their early 50's,  will contribute to the
growth in total rounds played due to growing wealth and leisure time as well  as
the  suitability of golf  as a sport  for an aging  population. In addition, the
Company believes that golfers  over the age of  50 play a substantially  greater
number  of  rounds at  high  quality golf  courses  relative to  younger golfers
because, on average, older golfers have more disposable income and leisure  time
than younger golfers.
 
                                       3
<PAGE>
    The  following  graph sets  forth the  difference in  age dispersion  in the
United States between 1996 and 2010 and the effect on the number of golf  rounds
played as an individual ages.
 
                                  DEMOGRAPHICS
          COLUMNS REPRESENT AVERAGE ANNUAL ROUNDS/GOLFER PER AGE GROUP
 
    Graph depicting the average number of rounds of golf played in different age
groups.  Graph also depicts the age dispersion in the United States between 1996
and 2010.
 
                                       4
<PAGE>
                                  RISK FACTORS
 
    INVESTORS SHOULD  CAREFULLY  CONSIDER  THE  MATTERS  DISCUSSED  UNDER  "RISK
FACTORS"  PRIOR  TO MAKING  AN INVESTMENT  DECISION  REGARDING THE  COMMON STOCK
OFFERED HEREBY. SUCH RISKS INCLUDE:
 
    - On a pro forma basis for the six months ended June 30, 1996, operations at
      three of the Golf Courses, including the two recently opened Golf Courses,
      would not have generated pro forma net operating income for the applicable
      Initial Lessee.
 
    - Two of the Golf  Courses were recently opened  and have limited  operating
      history  and  may not  achieve sufficient  revenue  to enable  the Initial
      Lessee to pay the initial Base Rent for such Golf Courses.
 
    - Dependence on Lease  Payments from the  Initial Lessees for  substantially
      all  of the Company's income  and the risks associated  with the length of
      the Participating Leases, which, with extensions, may have terms of up  to
      40 years.
 
    - Risks  associated with the fact that the  holders of at least 66.7% of the
      interests in  the  Operating  Partnership, including  the  Company,  which
      initially  will own  only a 39.7%  interest in  the Operating Partnership,
      must approve a  sale of  all or  substantially all  of the  assets of  the
      Company or a merger or consolidation of the Operating Partnership.
 
    - The  lack of appraisals for the Golf  Courses and the possibility that the
      purchase prices paid by  the Company for the  Golf Courses may exceed  the
      fair market value of one or more of the Golf Courses.
 
    - Risks  associated with the  Company's limited control  over the day-to-day
      management and operation of the Golf  Courses due to the tax  restrictions
      that prevent a REIT from operating golf courses.
 
    - Risks  affecting golf course  operations generally, including competition,
      uninsured casualties, increases in operating costs, inclement weather  and
      seasonality and decrease in demand, all of which could adversely affect an
      Initial Lessee's ability to make its Lease Payments.
 
    - The  lack  of an  operating  history for  the  Company and  the  fact that
      management has  no  experience  operating a  public  company  and  limited
      experience working as a management team.
 
    - Risks associated with rapid growth and the implementation of the Company's
      growth    strategy,   including   competition    for   acquisitions   from
      well-established owners and operators.
 
    - Risks associated with the substantial number of new golf courses opened in
      recent years and currently under  development or planned for  development,
      which  could  increase competition  for golfers  at  the Golf  Courses and
      adversely affect the number of rounds played and the green fees received.
 
    - Receipt by executive officers and one  of the directors of the Company  of
      material benefits from the Formation Transactions.
 
    - Risks associated with the concentration of five of the Golf Courses in the
      Myrtle Beach, South Carolina vicinity.
 
    - Taxation of the Company as a regular corporation if it fails to qualify as
      a  REIT, treatment of the Operating  Partnership as an association taxable
      as a  corporation  if  it fails  to  qualify  as a  partnership,  and  the
      resulting decrease in cash available to pay dividends as a result thereof.
 
    - Risks  normally associated with debt financing  and the fact that there is
      no limitation on the amount of debt the Company may incur.
 
    - The restrictions on the  ownership of outstanding  shares of Common  Stock
      intended  to  ensure  compliance  with  certain  requirements  related  to
      qualification of the Company as a REIT and certain other provisions in the
      Company's Charter  and Bylaws  (as herein  defined), which  may inhibit  a
      change in control of the Company even where such a change in control might
      be beneficial to the Company's stockholders.
 
                                       5
<PAGE>
    - The  lack of a prior market for  the Common Stock, the potential impact of
      market interest rate increases and other  factors on the trading price  of
      the  Common Stock and the  ability of the Company  to maintain or increase
      its initial estimated distribution rate.
 
    - Immediate and substantial dilution of $11.37 per share in the net tangible
      book value of  the Common Stock  purchased hereby, based  on the  Offering
      Price.
 
                                THE GOLF COURSES
 
    The  Golf Courses  consist of  10 nationally  or regionally  recognized high
quality courses  located  in  the mid-Atlantic,  southeastern  and  southwestern
United  States.  Four of  the Golf  Courses were  ranked among  the Top  Ten New
Courses by  either  GOLF  DIGEST or  GOLF  MAGAZINE  in the  year  each  opened,
including the recently opened Stonehouse Golf Club, which was recently named the
Best  New Upscale Course by GOLF DIGEST for 1996. Two of the established courses
(Oyster Bay  and Heritage  Club) have  been ranked  in the  Top 50  Public  Golf
Courses by GOLF DIGEST.
 
    The Golf Courses include eight high quality Daily Fee courses (including six
Resort  Courses), one  semi-private country club  and one  private country club.
"Daily Fee" courses  are open to  the public and  generate revenues  principally
through green fees, golf cart rentals, food and beverage operations, merchandise
sales  and driving  range charges. "Resort  Courses" are Daily  Fee golf courses
that attract a significant percentage of players from outside the immediate area
in which the golf course is located and generate a significant amount of revenue
through golf vacation packages. The Company  considers the Daily Fee and  Resort
Courses  to be high-end golf  courses because of the  quality and maintenance of
each golf course and the average  green fees, which are significantly above  the
averages  for golf courses in  their respective geographic markets. Semi-private
country clubs typically  offer memberships with  playing privileges, while  also
catering  to the public, and receive revenue  from the same sources as Daily Fee
courses as well  as from membership  dues. Private country  clubs are  generally
closed  to  the public  and derive  revenues  principally from  membership dues,
initiation fees, transfer fees, golf cart rentals, guest fees, food and beverage
operations and merchandise sales.
 
    The Company  believes  that the  overall  quality  of the  Golf  Courses  is
reflected  in  the  average  green  fees  charged  at  each  Golf  Course, which
significantly exceed national averages. The  Company believes its focus on  high
quality Daily Fee golf courses and private and semi-private country clubs, which
attract  golfers with attractive demographic  and economic profiles, will result
in stronger and  less cyclical revenue  growth in comparison  to lower-end  golf
courses.
 
    Five  of the Golf  Courses are located  in the Myrtle  Beach, South Carolina
vicinity, a popular year-round golf destination area. Myrtle Beach is considered
one of the nation's premier golf  resort locations with nearly 100 golf  courses
and  more than 3.9 million rounds played  in 1995, according to the MYRTLE BEACH
GOLF HOLIDAY-TM-. In  addition to  golf courses, Myrtle  Beach offers  a mix  of
entertainment,  shopping and dining, as well as proximity to beaches. All of the
Golf Courses  located  in the  Myrtle  Beach  vicinity were  developed  and  are
currently owned and operated by The Legends Group.
 
    Two  of the Golf Courses are located  in the Williamsburg, Virginia area and
were opened  in  June  and  August  1996.  Williamsburg  is  a  leading  tourist
destination  and  an  emerging  golf  destination  area,  with  a  population of
approximately 2.6 million within  a 60 mile radius,  providing the area with  an
opportunity  to  attract both  resort  and local  golfers.  Since 1995  five new
courses have been opened in the Williamsburg vicinity, including two of the Golf
Courses.  In  addition  to  golf  course  opportunities,  Williamsburg  and  the
surrounding  area offer  shopping, dining,  entertainment and  historical sites.
Both of  the  Golf  Courses  located in  Williamsburg  were  developed  and  are
currently owned and operated by The Legends Group.
 
    One  of the Golf Courses is located  in Gulf Shores, Alabama, a popular golf
and vacation destination area located near the Florida panhandle. In addition to
golf, Gulf Shores offers 30 miles of  sandy beaches. The other Golf Courses  are
located  in Houston,  Texas and Atlanta,  Georgia, two  major metropolitan areas
with high levels of golf participation.
 
                                       6
<PAGE>
    Certain information respecting each of the Golf Courses is set forth below:
<TABLE>
<CAPTION>
                                                                          ROUNDS
                                                                 ------------------------
                                                                                  TWELVE
                                                                                  MONTHS
                                                                                  ENDED
                                                TYPE OF   YEAR                   JUNE 30,
NAME                   LOCATION       YARDAGE (1) COURSE OPENED   1994    1995     1996
- ----------------  ------------------  -------   -------  ------  ------  ------  --------
<S>               <C>                 <C>       <C>      <C>     <C>     <C>     <C>
Heritage Club...  Pawleys Island, SC   7,040    Resort    1986   59,524  55,094   51,634
Heathland.......  Myrtle Beach, SC     6,785    Resort    1990   55,393  49,312   48,138
Moorland........  Myrtle Beach, SC     6,799    Resort    1990   54,383  49,590   47,851
Parkland........  Myrtle Beach, SC     7,170    Resort    1992   50,508  46,564   44,614
Oyster Bay......  Sunset Beach, NC     6,685    Resort    1982   62,962  62,141   57,828
The Woodlands
 (5)............  Gulf Shores, AL      6,584    Resort    1994   13,490  43,459   40,816
Royal New                                        Daily
 Kent (6).......  Williamsburg, VA     7,291      Fee     1996     --      --      --
Stonehouse Golf                                  Daily
 Club (7).......  Williamsburg, VA     6,963      Fee     1996     --      --      --
Olde Atlanta....  Atlanta, GA          6,789    Semi-Private  1993 43,415 41,195  39,409
Northgate
 Country Club...  Houston, TX          6,540    Private   1984   44,370  46,600   47,033
  Total..................................................................................
 
<CAPTION>
                    REVENUE PER PLAYER (2)
                  --------------------------          GROSS GOLF REVENUE (3)
                                     TWELVE    -------------------------------------
                                     MONTHS                                TWELVE
                                     ENDED                                 MONTHS
                                    JUNE 30,                             ENDED JUNE       INITIAL
NAME               1994     1995      1996        1994         1995       30, 1996       BASE RENT
- ----------------  -------  -------  --------   -----------  -----------  -----------  ---------------
<S>               <C>      <C>      <C>        <C>          <C>          <C>          <C>
Heritage Club...  $ 51.89  $ 57.28  $ 61.11    $ 3,088,447  $ 3,155,843  $ 3,155,111   $ 1,824,980
Heathland.......  $ 50.12  $ 55.03  $ 56.92    $ 2,776,387  $ 2,713,633  $ 2,740,022   $ 1,556,635(4)
Moorland........  $ 50.12  $ 55.03  $ 56.92    $ 2,725,765  $ 2,729,099  $ 2,723,686   $ 1,556,635(4)
Parkland........  $ 50.12  $ 55.03  $ 56.92    $ 2,531,543  $ 2,560,760  $ 2,539,435   $ 1,556,635(4)
Oyster Bay......  $ 51.60  $ 55.66  $ 58.49    $ 3,248,740  $ 3,458,971  $ 3,382,212   $ 1,975,589
The Woodlands
 (5)............  $ 28.43  $ 33.49  $ 34.86    $   383,569  $ 1,455,355  $ 1,422,948   $   679,029
Royal New
 Kent (6).......    --       --       --           --           --           --        $ 1,816,501
Stonehouse Golf
 Club (7).......    --       --       --           --           --           --        $ 1,770,225
Olde Atlanta....  $ 37.39  $ 38.06  $ 40.77    $ 1,623,367  $ 1,567,918  $ 1,606,558   $   845,058
Northgate
 Country Club...  $ 59.16  $ 66.50  $ 61.88    $ 2,624,805  $ 3,099,110  $ 2,910,484   $ 1,406,843
                                               -----------  -----------  -----------  ---------------
  Total.........                               $19,002,623  $20,740,689  $20,480,456   $14,988,134
                                               -----------  -----------  -----------  ---------------
                                               -----------  -----------  -----------  ---------------
</TABLE>
 
- ---------------
(1) Yardage is calculated from the championship tees.
 
(2) "Revenue Per Player" is calculated  by dividing total Gross Golf Revenue  at
    the  applicable Golf Course by the number of rounds played at the applicable
    Golf Course.  For  Heathland,  Moorland and  Parkland,  which  share  common
    facilities  and  have the  same green  fees, Revenue  Per Player  is equally
    allocated among these courses.
 
(3) Gross Golf Revenue is generally defined as all revenues from a golf  course,
    including green fees, golf cart rentals, range fees, membership dues, member
    initiation  fees  and transfer  fees, but  excluding  food and  beverage and
    merchandise revenue.
 
(4) The Heathland, Moorland  and Parkland Golf Courses  are subject to a  single
    Participating  Lease and the Base Rent is equally allocated among these Golf
    Courses.
 
(5) Opened in August 1994.
 
(6) Opened in August 1996.
 
(7) Opened in June 1996.
 
                                       7
<PAGE>
                       BUSINESS STRATEGIES AND OBJECTIVES
 
    The Company's  primary objective  will  be to  increase Cash  Available  for
Distribution   to  stockholders  and  enhance  stockholder  value  by  acquiring
additional golf  courses that  meet  the Company's  investment criteria  and  by
participating  in increased revenue  from the Golf  Courses and any subsequently
acquired golf courses through the Participating Leases.
 
ACQUISITIONS AND EXPANSIONS
 
    ACQUISITIONS.   The  Company intends  to  acquire additional  golf  courses,
including  multi-course  portfolios, that  meet one  or  more of  its investment
criteria as  generally  described  below.  The  Company  believes  its  multiple
independent  lessee structure, together with  the industry knowledge, experience
and relationships of  management of  the Company  and the  Initial Lessees  will
permit  the Company to effectively target and acquire high quality golf courses,
including those which  might not otherwise  be available for  sale. The  Company
expects to have access to a variety of debt and equity financing sources to fund
acquisitions,  including the Line of  Credit and the ability  to issue OP Units,
which can provide a means of structuring tax deferred transactions for  sellers.
The  Company believes market conditions today  are favorable for the acquisition
of golf courses at attractive returns. The Company believes its structure offers
sellers of  golf  courses the  following  benefits:  (i) the  tax  deferral  and
increased  liquidity associated with owning OP Units; (ii) the ability to retain
control over the operations of the golf courses by leasing the golf course  from
the Company through its multiple independent lessee structure; (iii) the ability
to  obtain  additional  OP Units  through  the Lessee  Performance  Option; (iv)
marketing and purchasing  economies of  scale gained from  participation in  the
Advisory  Association (as  herein defined); and  (v) the ability  to diversify a
seller's investment in golf courses by  participating as an equity owner in  the
Company's portfolio of golf courses.
 
    The Company intends to concentrate its investment activities on golf courses
available at attractive prices that meet one or more of the following criteria:
 
    - high  quality Daily Fee courses that  target avid golfers, who the Company
      believes generally are  willing to  pay the higher  green fees  associated
      with high quality golf courses;
 
    - Resort  Courses that offer  superior facilities and  service and attract a
      relatively high number of affluent destination golfers;
 
    - courses owned  by multi-course  owners  and operators  who have  a  strong
      regional  presence and afford  the Company the opportunity  to expand in a
      particular region;
 
    - private or semi-private golf courses with proven operating histories  that
      have the potential for significant cash flow growth;
 
    - newly  developed, well-designed  golf courses with  high growth potential;
      and
 
    - high quality, well-maintained golf courses with proven operating histories
      located in areas where significant barriers to entry exist.
 
    EXPANSIONS.  The Prior  Owner of Northgate Country  Club currently plans  to
add  nine  holes to  that  Golf Course,  and the  Prior  Owner of  The Woodlands
currently intends to build a new clubhouse (the "Expansion Facilities"). Subject
to satisfaction of certain conditions, the Company has agreed that following the
completion of the Offering it will  acquire the Expansion Facilities when  fully
completed  and operational. The Company will acquire each Expansion Facility for
a price  equal to  the cost  of construction,  which cost  must be  approved  in
advance  by  the  Company  and  which may  include  an  allowance  for  land. No
development fee will be paid to a Prior Owner or any affiliate of a Prior  Owner
in connection with the construction of the Expansion Facilities.
 
    The Base Rent for Northgate Country Club and The Woodlands will be increased
by  an amount based on the price paid for any Expansion Facilities. The increase
in Base Rent is designed to be accretive to the Company's Funds From  Operations
per  share. Upon completion  and intitial operation  of the respective Expansion
Facilities,  the  Participating  Leases  for  Northgate  Country  Club  and  The
Woodlands will be amended
 
                                       8
<PAGE>
to  include the  applicable Expansion Facility,  and the  applicable Prior Owner
will be required to pledge additional  OP Units (or cash or security  acceptable
to  the Company) equal to 15% of the  purchase price paid by the Company for the
applicable Expansion Facility.
 
INTERNAL GROWTH
 
    The Company believes the Golf Courses offer opportunities for revenue growth
through effective marketing and  efficient operations. The Participating  Leases
have  been structured to provide the  Initial Lessees with incentives to operate
and maintain the Golf Courses in a manner designed to increase revenue and, as a
result, increase Lease Payments to  the Company under the Participating  Leases.
The  Company believes that  management of the  Initial Lessees have demonstrated
expertise in the management of  the Golf Courses and  that the Golf Courses  are
positioned to benefit from favorable trends in the golf industry.
 
    The  Participating Leases provide that the Company will receive, in addition
to Base Rent, Participating Rent in an  amount equal to 33 1/3% of any  increase
in Gross Golf Revenue over Gross Golf Revenues at the Golf Courses in 1996. Base
Rent under each Participating Lease will increase by the lesser of 3% or 200% of
the change in the CPI for the prior year (the "Base Rent Escalator") during each
of  the  first  five  years  of each  Participating  Lease  and,  if  the Lessee
Performance Option is exercised, for an additional five years thereafter. "Gross
Golf Revenue" is generally defined as all revenues from a Golf Course  including
green  fees, golf cart  rentals, range fees,  membership dues, member initiation
fees and transfer fees,  excluding, however, food  and beverage and  merchandise
revenue. Annual increases in Lease Payments are limited to 5% during each of the
first  five  years of  the initial  lease terms.  See "The  Golf Courses  -- The
Participating Leases."
 
    The Company will acquire the Golf Courses from the Prior Owners, and expects
to acquire additional golf courses  from other sellers, utilizing an  innovative
lease  structure. This lease structure is designed to facilitate acquisitions of
golf courses with high growth potential  which might not otherwise be  available
for  purchase, as well as to encourage  aggressive growth in revenue at the Golf
Courses. During the  first five years  of each Participating  Lease, each  Prior
Owner  will  have the  one-time right  to elect  to cause  the Company  to issue
additional OP Units  to the Prior  Owner with a  corresponding increase in  Base
Rent.  The Prior Owner of the Northgate Country Club will have an additional two
year period to exercise the Lessee Performance Option if it elects to  construct
the  planned nine  hole expansion. Upon  the exercise of  the Lessee Performance
Option, the Base Rent payable under  the applicable Participating Lease will  be
increased  to take into account  the value of the  additional OP Units issued to
the Prior Owner. Any exercise of the Lessee Performance Option is designed to be
accretive to the Company's Funds From Operations on a per share basis. Following
the exercise of  the Lessee Performance  Option, the then  applicable Base  Rent
will  be increased  so that  the Initial Lessee's  net operating  income for the
prior year will exceed the increased Base  Rent by at least 13.5%. The  adjusted
Base  Rent will thereafter be increased by the Base Rent Escalator each year for
a period of five years.
 
                                       9
<PAGE>
                           THE FORMATION TRANSACTIONS
 
    Prior to or simultaneously with the completion of the Offering, the Company,
the Operating Partnership, the Prior Owners and the Initial Lessees will  engage
in  a  series  of  transactions  (collectively,  the  "Formation  Transactions")
described below.
 
    - The Company will sell 2,775,000 shares of Common Stock in the Offering and
      will contribute  all  of the  net  proceeds thereof  to  its  wholly-owned
      subsidiaries,  GTA GP and GTA  LP, which will in  turn contribute such net
      proceeds to the Operating Partnership. Upon completion of the Offering and
      the Formation Transactions, the Company will,  through GTA GP and GPA  LP,
      own   an  approximately   39.7%  ownership   interest  in   the  Operating
      Partnership. GTA GP  will be  the sole  general partner  of the  Operating
      Partnership.
 
    - The  Prior Owners  will contribute  a 100%  interest in  each of  the Golf
      Courses to  the Company  in  exchange for  an aggregate  of  approximately
      4,194,062  OP Units  and approximately $4.5  million in  cash. The Company
      will use  a  portion  of  the  net  proceeds  of  the  Offering  to  repay
      approximately  $47.4 million of existing  mortgages and other indebtedness
      at the Golf Courses.
 
    - The Company,  as landlord,  will lease  the Golf  Courses to  the  Initial
      Lessees  pursuant to  the Participating  Leases for  initial terms  of ten
      years each, with each Initial Lessee  having the right to extend the  term
      of its Participating Lease for up to six renewal terms of five years each.
 
    - The  Company will enter into the Option Agreement (as herein defined) with
      The Legends Group pursuant to which the Company will be granted the option
      and right of  first refusal  to acquire  golf courses  currently owned  or
      subsequently acquired or developed by The Legends Group.
 
    Following  completion  of  the  Formation  Transactions,  the  structure and
relationships of  the  Company, the  Operating  Partnership, the  Prior  Owners,
management and the Initial Lessees will be as follows:
 
OWNERSHIP STRUCTURE
 
         CHART OF OWNERSHIP STRUCTURE (CAN BE CONVERTED TO ASCII FILE)
 
                                       10
<PAGE>
                       BENEFITS TO OFFICERS AND DIRECTORS
 
    As  a result of the Formation Transactions, executive officers and directors
of the  Company and  certain  of their  Affiliates  will receive  the  following
benefits:
 
    - Larry  D.  Young, a  director of  the  Company and  majority owner  of The
      Legends Group,  and his  affiliates will  receive 3,738,556  OP Units,  as
      consideration for their interests in the Golf Courses owned by The Legends
      Group.  The OP Units to be received by Mr. Young and his affiliates (which
      are redeemable for  cash or, at  the Company's option,  Common Stock on  a
      one-for-one  basis,  beginning  one  year  after  the  completion  of  the
      Offering) will be worth approximately $74.8 million (based on the Offering
      Price) and will be  more liquid than their  interests in the Golf  Courses
      once  a public trading market  for the Common Stock  commences. As of June
      30, 1996, the aggregate book value  of the interests to be contributed  by
      The Legends Group was approximately $38.0 million.
 
    - The  12,500  OP  Units  owned  by Mr.  Blair,  Chairman  of  the  Board of
      Directors, Chief Executive Officer and President of the Company, and David
      J. Dick, Executive Vice President and  a director of the Company, will  be
      worth  approximately $500,000, based on  the Offering Price, a substantial
      increase over the nominal  purchase price paid by  Messrs. Blair and  Dick
      for such OP Units.
 
    - Mr.  Blair and  Mr. Dick  will be granted  options to  acquire 150,000 and
      125,000 shares of Common Stock,  respectively, at the Offering Price.  The
      options  vest ratably over three years commencing on the first anniversary
      of the date of grant.
 
    - Each Independent  Director (as  herein defined)  will receive  options  to
      acquire 5,000 shares of Common Stock at the Offering Price.
 
    - In  connection  with the  acquisition  of the  Golf  Courses owned  by The
      Legends Group, the Company will repay approximately $27.0 million of  debt
      personally guaranteed by Mr. Young.
 
    - The  Company will pay  to Mr. Young and  his affiliates approximately $8.2
      million in repayment of a loan made  by Mr. Young to The Legends Group  in
      connection with the development of the two recently opened Golf Courses.
 
    - Through  the operation of seven of  the Golf Courses, the Legends Lessees,
      which are owned by Mr. Young and  his affiliates, will be entitled to  all
      cash flow from such Golf Courses after payment of the Lease Payments under
      the applicable Participating Leases and other operating expenses.
 
    - Certain  tax  consequences  to  Mr.  Young  and  his  affiliates  from the
      conveyance to the  Company of their  interests in the  Golf Courses  being
      contributed by The Legends Group will be deferred.
 
    - The  Company will enter into employment  agreements with Mr. Blair and Mr.
      Dick providing for annual salaries of $250,000 and $150,000, respectively.
 
                              DISTRIBUTION POLICY
 
    Subsequent to the completion  of the Offering, the  Company intends to  make
regular  quarterly  distributions  to  its  stockholders.  The  Company's  first
distribution, for the period  from the completion of  the Offering to March  31,
1997, is expected to equal a pro rata share of the anticipated initial quarterly
distribution  of  $.40625 per  share of  Common Stock,  which, on  an annualized
basis, will represent a distribution rate of $1.625 per share, or 8.125% of  the
Offering  Price. The Company  estimates that approximately      % of the initial
annual distribution will represent  a return of capital  for federal income  tax
purposes.  In order  to maintain  its status  as a  REIT for  federal income tax
purposes, the Company is  currently required to distribute  at least 95% of  its
taxable  income. Based on the Company's pro  forma results of operations for the
year ended December 31, 1995, the Company would have been required to distribute
approximately $    million, or $   per share to maintain its REIT tax status. On
a pro forma basis for  the year ended December  31, 1995, the estimated  initial
distribution  represents  91.9% of  estimated  Cash Available  for Distribution.
Holders of OP Units will receive
 
                                       11
<PAGE>
distributions on a per unit basis equal to the per share distributions to owners
of Common Stock.  See "Partnership Agreement."  The Company does  not expect  to
adjust   the   estimated  initial   distribution   rate  if   the  Underwriters'
over-allotment option is exercised.
 
    The Company has  established the  initial distribution rate  based upon  the
Company's  estimate of Cash  Available for Distribution,  which has been derived
from the pro forma condensed statement of operations of the Company for the year
ended  December  31,  1995.  The  Company  believes  the  pro  forma   financial
information  for the year ended December 31, 1995 constitutes a reasonable basis
for setting the initial distribution rate.  The Board of Directors, in its  sole
discretion,  will determine the actual distribution  rate based on the Company's
actual results of operations, economic conditions, tax considerations (including
those related to REITs) and other factors. See "Distribution Policy."
 
                                   TAX STATUS
 
    The Company will elect to be taxed as a REIT under sections 856 through  860
of  the Internal Revenue Code of 1986,  as amended (the "Code"), commencing with
its taxable year ending December 31, 1997. If the Company qualifies for taxation
as a REIT, with certain exceptions, the  Company will not be subject to  federal
income  tax at the corporate level on  its taxable income that is distributed to
its  stockholders.  A  REIT  is  subject  to  a  number  of  organizational  and
operational  requirements, including a requirement  that it currently distribute
at least 95% of its taxable income. Failure to qualify as a REIT will render the
Company subject to federal income tax (including any applicable minimum tax)  on
its  taxable  income  at  regular  corporate  rates  and  distributions  to  the
stockholders in any such  year will not be  deductible by the Company.  Although
the  Company  does not  intend to  request  a ruling  from the  Internal Revenue
Service (the "Service") as to its REIT  status, the Company will receive at  the
completion  of the Offering the opinion of  its legal counsel, O'Melveny & Myers
LLP, as to its REIT status, which  opinion will be based on certain  assumptions
and representations and will not be binding on the Service or any court. Even if
the  Company qualifies  for taxation as  a REIT,  the Company may  be subject to
certain state and local taxes on its income and property. In connection with the
Company's election to  be taxed  as a REIT,  the Company's  Charter will  impose
restrictions  on the transfer of shares of  Common Stock. The Company will adopt
the calendar year as its taxable year. See "Risk Factors -Real Estate Investment
Trust and Partnership Qualification", " --  Limits on Changes in Control" and  "
- --  Ownership Limit" and "Federal Income  Tax Considerations" and "Capital Stock
- -- Restrictions on Ownership."
 
                                  THE OFFERING
 
<TABLE>
<S>                             <C>
Common Stock offered by the
 Company......................  2,775,000 shares
Common Stock and OP Units to
 be outstanding after the
 completion of the Offering...  6,997,812 shares (1)
Use of Proceeds...............  To repay mortgage and other existing
                                indebtedness in connection with the acquisition
                                of the Golf Courses, to pay the cash portion of
                                the purchase price for the Golf Courses and
                                certain closing costs, and for working capital.
Proposed NYSE Symbol..........  GTA
</TABLE>
 
- ------------
(1) Does  not include  an  aggregate of  600,000  shares reserved  for  issuance
    pursuant  to  the Company's  Plan and  the Directors'  Plan (each  as herein
    defined). See  "Management  --  Stock Incentive  Plan"  and  "Management  --
    Directors' Plan."
 
                                       12
<PAGE>
                             SUMMARY FINANCIAL DATA
 
    The following tables set forth (i) unaudited selected consolidated pro forma
financial  information for the  Company, (ii) unaudited  selected historical and
combined pro forma  financial information  for The Legends  Group as  accounting
acquiror  and (iii)  selected pro  forma financial  information for  the Initial
Lessees. The pro forma  operating information is presented  as if the  Formation
Transactions  had  occurred as  of the  beginning of  the periods  indicated and
therefore incorporates certain assumptions that are included in the Notes to Pro
Forma Condensed Statements of Operations included elsewhere in this  Prospectus.
The  pro  forma  balance sheet  information  is  presented as  if  the Formation
Transactions had occurred on June 30,  1996. The pro forma information does  not
purport  to  represent  what the  Company's  or the  Initial  Lessees' financial
position or results  of operations actually  would have been  had the  Formation
Transactions,  in fact, occurred on such date  or at the beginning of the period
indicated, or  to  project  the  Company's or  the  Initial  Lessees'  financial
position or results of operations at any future date or any future period.
 
                          GOLF TRUST OF AMERICA, INC.
            UNAUDITED SUMMARY CONSOLIDATED PRO FORMA FINANCIAL DATA
               (in thousands, except per share and footnote data)
<TABLE>
<CAPTION>
                                                                         SIX MONTHS
                                                       YEAR ENDED           ENDED
                                                    DECEMBER 31, 1995   JUNE 30, 1996
                                                    -----------------   -------------
<S>                                                 <C>                 <C>
OPERATING DATA:
  Participating Lease revenue (1).................       $14,988           $ 7,494
  Depreciation and amortization...................         3,202             1,601
  General and administrative (2)..................         1,638               819
  Interest expense................................           366               183
  Minority interest (3)...........................         5,902             2,951
                                                         -------        -------------
  Total expenses and minority interest............        11,108             5,554
                                                         -------        -------------
  Net income applicable to common stockholders....       $ 3,880           $ 1,940
                                                         -------        -------------
                                                         -------        -------------
  Net income per common share.....................       $  1.40           $   .70
  Common shares outstanding.......................         2,775             2,775
                                                         -------        -------------
                                                         -------        -------------
 
<CAPTION>
 
                                                    DECEMBER 31, 1995   JUNE 30, 1996
                                                    -----------------   -------------
<S>                                                 <C>                 <C>
CASH FLOW DATA:
  Cash flows from operating activities (4)........       $13,004           $ 6,502
  Cash flows used in investing activities (5).....           609               304
  Cash flows used in financing activities (6).....        15,696            10,011
 
BALANCE SHEET DATA:
  Investment in Golf Courses......................                         $64,037
  Total assets....................................                          64,696
  Mortgages and notes payable.....................                           4,325
  Minority interest in Operating Partnership......                          36,431
  Total stockholders' equity......................                          23,940
 
OTHER DATA:
  Funds From Operations (7).......................       $12,984           $ 6,492
  Cash Available for Distribution (8).............        12,375             6,187
  Common Stock and OP Units outstanding...........         6,998             6,998
</TABLE>
 
(NOTES ON PAGE 15)
 
                                       13
<PAGE>
             THE LEGENDS GROUP AND ACQUIRED GOLF COURSE OPERATIONS
                 UNAUDITED SUMMARY PRO FORMA FINANCIAL DATA (9)
                                 (in thousands)
 
<TABLE>
<CAPTION>
                                                      SEASIDE
                                                      RESORTS                           NORTHGATE
STATEMENTS OF OPERATIONS         GOLF     HERITAGE    (OYSTER    LEGENDS OF     TOTAL    COUNTRY       THE       OLDE
YEAR ENDED DECEMBER 31, 1995    LEGENDS   GOLF CLUB    BAY)     VIRGINIA(10)   LEGENDS    CLUB      WOODLANDS   ATLANTA    TOTAL
                                -------   ---------   -------   ------------   -------  ---------   ---------   -------   -------
<S>                             <C>       <C>         <C>       <C>            <C>      <C>         <C>         <C>       <C>
Revenue from golf course
 operations...................  $8,004     $3,156     $3,459                   $14,619   $3,099      $1,455     $1,568    $20,741
Other Revenue.................   2,176        783        865                    3,824     1,467         291        466      6,048
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
Total revenue.................  10,180      3,939      4,324                   18,443     4,566       1,746      2,034     26,789
Participating Lease
 payments.....................   4,670      1,825      1,976                    8,471     1,407         679        845     11,402
Other operating expenses......   5,373      2,181      1,925          15        9,494     3,124       1,074      1,442     15,134
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
Net income (loss).............  $  137     $  (67)    $  423       $ (15)      $  478    $   35      $   (7)    $ (253)   $   253
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
EBITDA (12)...................  $  359     $    9     $  490       $ (15)      $  843    $   60      $   (7)    $ (253)   $   643
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
 
SIX MONTHS ENDED JUNE 30, 1996
Revenue from golf
 operations...................  $4,723     $1,904     $1,993       $  21       $8,641    $1,504      $  769     $  900    $11,814
Other revenue.................   1,378        423        478           4        2,283       812         150        250      3,495
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
Total revenue.................   6,101      2,327      2,471          25       10,924     2,316         919      1,150     15,309
Participating Lease
 payments.....................   2,335        913        988         148        4,384       704         340        423      5,851
Other operating expenses......   2,902        989        928         529        5,348     1,602         538        731      8,330
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
Net income (loss).............  $  864     $  425     $  555       $(652)      $1,192    $   10      $   41     $   (4)   $ 1,128
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
EBITDA (12)...................  $  975     $  456     $  588       $(652)      $1,367    $   22      $   41     $   (4)   $ 1,426
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
                                -------   ---------   -------      -----       -------  ---------   ---------   -------   -------
</TABLE>
 
                               THE LEGENDS GROUP
               SUMMARY COMBINED HISTORICAL FINANCIAL INFORMATION
 
<TABLE>
<CAPTION>
                                                                                                 SIX MONTHS ENDED
                                                              YEAR ENDED DECEMBER 31,                JUNE 30,
                                                    -------------------------------------------  ----------------
                                                     1991     1992     1993     1994     1995     1995     1996
                                                    -------  -------  -------  -------  -------  -------  -------
<S>                                                 <C>      <C>      <C>      <C>      <C>      <C>      <C>
FINANCIAL DATA:
  Revenue from golf course operations.............  $10,373  $11,724  $13,455  $14,371  $14,619  $ 8,798  $ 8,641
  Other revenue...................................    2,647    2,931    3,438    3,724    3,823    2,145    2,283
                                                    -------  -------  -------  -------  -------  -------  -------
  Total revenue...................................   13,020   14,655   16,893   18,095   18,442   10,943   10,925
  Operating expenses (11).........................    7,702    8,895    9,882   10,082   10,322    5,217    5,757
  Depreciation and amortization...................    1,253    1,406    1,564    1,830    1,791      911    1,004
  Interest expense................................      892      648      619      998    1,017      505      515
                                                    -------  -------  -------  -------  -------  -------  -------
  Net income (loss)...............................  $ 3,173  $ 3,706  $ 4,828  $ 5,185  $ 5,312  $ 4,310  $ 3,649
                                                    -------  -------  -------  -------  -------  -------  -------
                                                    -------  -------  -------  -------  -------  -------  -------
BALANCE SHEET DATA:
  Investment in Golf Courses......................  $14,917  $17,425  $16,663  $18,301  $32,099  $17,869  $33,738
  Total assets....................................   20,853   20,484   22,719   23,649   41,300   26,287   48,458
  Mortgages, notes payable and advances from
   affiliates and stockholders....................   12,944   16,293   19,285   18,638   35,163   19,602   37,512
  Capital lease obligations.......................      850      332       --       --       --       --       --
  Total owners' equity............................  $ 5,199  $ 2,086  $ 2,263  $ 2,772  $ 5,328  $ 5,645  $ 8,976
</TABLE>
 
(NOTES ON PAGE 15)
 
                                       14
<PAGE>
- ---------------
(1)  Represents payments of  Base Rent from  the Initial Lessees  to the Company
    calculated on a pro forma basis as if the beginning of the period  presented
    was the beginning of a lease year including Participating Lease revenue from
    Legends of Virginia, L.C. of $3,586,000 for the year ended December 31, 1995
    and $1,791,000 for the six months ended June 30, 1996.
 
(2) Represents legal, audit, office, franchise taxes, salaries and other general
    and administrative expenses to be paid by the Company.
 
(3) Calculated as approximately 60.3% of the Operating Partnership's net income.
 
(4)  Represents  the  Company's  income before  minority  interest  adjusted for
    non-cash depreciation and amortization. Estimated pro forma cash flows  from
    operating  activity excludes cash provided by (used in) operating activities
    due to changes in working capital  resulting from changes in current  assets
    and  current liabilities. The Company does  not believe these excluded items
    are material to cash flows from operating activities.
 
(5) Represents the amount of the reserve  which the Company will be required  to
    make  available  annually under  the  Participating Leases  to  fund capital
    expenditures calculated as 2.0%  to 3.0% of Gross  Golf Revenue at the  Golf
    Courses.
 
(6)  Represents  estimated  initial  distributions  to  be  paid  based  on  the
    anticipated initial annual dividend rate of $1.625 per share and OP Unit and
    an aggregate of 6,997,812  shares of Common Stock  and OP Units  outstanding
    and initial borrowing of $4,325,000.
 
(7)  In accordance with the resolution adopted  by the Board of Governors of the
    National Association  of Real  Estate  Investment Trusts,  Inc.  ("NAREIT"),
    Funds  From Operations represents net  income (loss) (computed in accordance
    with generally accepted accounting principles), excluding gains (or  losses)
    from  debt restructuring  or sales  of property,  plus depreciation  of real
    property, and after  adjustments for unconsolidated  partnerships and  joint
    ventures.  Funds From Operations should not  be considered as an alternative
    to net  income or  other measurements  under generally  accepted  accounting
    principles  as an indicator  of operating performance or  to cash flows from
    operating, investing  or financial  activities as  a measure  of  liquidity.
    Funds  from  operations  does  not  reflect  working  capital  changes, cash
    expenditures for capital improvements or principal payments on indebtedness.
    Under the  Participating Leases,  the Company  is obligated  to establish  a
    reserve  for  capital expenditures.  The  Company believes  that  Funds From
    Operations is helpful  to investors as  a measure of  the performance of  an
    equity  REIT,  because, along  with  cash flows  from  operating activities,
    financing activities and investing activities, it provides investors with an
    understanding of the ability  of the Company to  incur and service debt  and
    make capital expenditures.
 
(8)  Cash  Available  for  Distribution  represents  Funds  From  Operations, as
    adjusted for certain  non-cash items,  less pro forma  reserves for  capital
    expenditures under the Participating Leases.
 
(9) Pro forma amounts are presented as if (i) the Operating Partnership recorded
    depreciation  and amortization and (ii)  the Formation Transactions occurred
    as of the beginning of the periods presented.
 
(10) Legends of Virginia  reflects the operations at  both Stonehouse Golf  Club
    and Royal New Kent, which opened in June 1996 and August 1996, respectively.
    Participating  Lease payments reflect the periods  in which the Golf Courses
    were actually operating.
 
(11) Represents  operating  costs  and  expenses,  general  and  administrative,
    repairs and maintenance, utilities, marketing and management fees.
 
(12)  EBITDA  is  defined as  operating  income before  interest  income, taxes,
    depreciation and amortization. EDITDA does not represent cash generated from
    operating  activities  in  accordance  with  generally  accepted  accounting
    principles and is not to be considered as an alternative to net income as an
    indication  of  financial  performance  or  to  cash  flows  from  operating
    activities as a measure of liquidity.
 
                                       15
<PAGE>
                                  RISK FACTORS
 
    PROSPECTIVE INVESTORS SHOULD CAREFULLY CONSIDER THE FOLLOWING INFORMATION IN
CONJUNCTION  WITH  THE OTHER  INFORMATION  CONTAINED IN  THIS  PROSPECTUS BEFORE
PURCHASING SHARES OF COMMON  STOCK IN THE OFFERING.  CERTAIN STATEMENTS IN  THIS
PROSPECTUS  THAT ARE NOT HISTORICAL FACT CONSTITUTE "FORWARD-LOOKING STATEMENTS"
WITHIN THE MEANING  OF THE  PRIVATE SECURITIES  LITIGATION REFORM  ACT OF  1995.
DISCUSSIONS  CONTAINING  SUCH FORWARD-LOOKING  STATEMENTS  MAY BE  FOUND  IN THE
MATERIAL SET FORTH UNDER "PROSPECTUS SUMMARY," "USE OF PROCEEDS,"  "MANAGEMENT'S
DISCUSSION  AND ANALYSIS  OF FINANCIAL  CONDITION AND  RESULTS OF  OPERATIONS --
LIQUIDITY AND CAPITAL RESOURCES", "THE GOLF INDUSTRY" AND "THE GOLF COURSES," AS
WELL AS  WITHIN  THE  PROSPECTUS  GENERALLY. IN  ADDITION,  WHEN  USED  IN  THIS
PROSPECTUS   THE   WORDS  "BELIEVES,"   "ANTICIPATES,"  "EXPECTS"   AND  SIMILAR
EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS. SUCH STATEMENTS
ARE SUBJECT TO A NUMBER OF RISKS AND UNCERTAINTIES. ACTUAL RESULTS COULD  DIFFER
MATERIALLY FROM THOSE PROJECTED IN THE FORWARD-LOOKING STATEMENTS AS A RESULT OF
THE  RISK FACTORS SET FORTH BELOW, AND  THE MATTERS SET FORTH IN THIS PROSPECTUS
GENERALLY. THE COMPANY UNDERTAKES NO  OBLIGATION TO PUBLICLY RELEASE THE  RESULT
OF ANY REVISIONS TO THESE FORWARD-LOOKING STATEMENTS THAT MAY BE MADE TO REFLECT
ANY FUTURE EVENTS OR CIRCUMSTANCES.
 
INITIAL LESSEE PRO FORMA NET INCOME
 
    On  a pro forma basis for the six months ending June 30, 1996, operations at
three of the Golf Courses, including the two recently opened Golf Courses, would
not have generated net operating income for the applicable Initial Lessee. If an
Initial Lessee is unable to generate an operating profit there is a greater risk
that such Initial Lessee  will default on its  obligations under the  applicable
Participating   Lease.  In  that   event,  the  Company's   Cash  Available  for
Distribution to its stockholders could be adversely affected.
 
ACQUISITION OF GOLF COURSES WITH LIMITED OPERATING HISTORY
 
    Two of the Golf Courses recently opened and have limited operating  history.
The  Base Rent for these  Golf Courses is based  on the Company's projections of
Gross Golf Revenue and net operating  income. Consequently, the Company will  be
subject to risks that these Golf Courses will not achieve anticipated Gross Golf
Revenues  or net  operating income and,  therefore, that the  Initial Lessees of
such Golf Courses will be unable to make the Lease Payments.
 
DEPENDENCE ON PAYMENTS UNDER THE PARTICIPATING LEASES
 
    The Company's  ability to  make distributions  to stockholders  will  depend
solely  upon the  ability of  the Initial Lessees  to make  Lease Payments under
Participating Leases (which will be dependent primarily on the Initial  Lessees'
ability to generate sufficient revenues in excess of operating expenses from the
Golf  Courses).  Any failure  or  delay by  an  Initial Lessee  in  making Lease
Payments  may  adversely  affect  the  Company's  ability  to  make  anticipated
distributions to stockholders. Such failure or delay may be caused by reductions
in  revenue from the Golf  Courses or in the net  operating income of an Initial
Lessee or  otherwise.  In  addition, the  Initial  Lessees  are  newly-organized
limited  purpose entities and  have nominal capitalization.  Although failure on
the part  of an  Initial  Lessee to  materially comply  with  the terms  of  its
Participating  Lease  would  give  the  Company  the  right  to  terminate  such
Participating Lease,  recover  any  OP  Units pledged  as  a  security  deposit,
repossess  the applicable Golf Course and  enforce the Lease Payment obligations
under the  Participating Lease,  the  Company would  then  be required  to  find
another  lessee to lease  such Golf Course.  There can be  no assurance that the
Company would be able  to find another  lessee or that,  if another lessee  were
found, the Company would be able to enter into a new lease on favorable terms.
 
DURATION OF LEASE; NO RIGHT TO TERMINATE PARTICIPATING LEASES ON A SALE
 
    The Participating Leases, which, with extensions, may have terms of up to 40
years,  do not terminate  when a Golf Course  is sold. It  may therefore be more
difficult to sell  a Golf  Course, and  the value  to a  prospective buyer,  and
therefore  the price paid to the Company for  a Golf Course, may be less than if
the Participating Leases were to terminate upon a sale. See "The Golf Courses --
The Participating Leases."
 
                                       16
<PAGE>
LACK OF APPRAISALS
 
    No third-party valuations of  the Golf Courses  were obtained in  connection
with  the Formation Transactions. The valuation of the Company is based upon the
capitalization of the  Company's estimated Cash  Available for Distribution  and
the  factors set forth  in this Prospectus in  the section "Underwriting." There
can be no assurance that the price paid by the Company for the Golf Courses does
not exceed the fair market value of one or more of the Golf Courses.
 
LACK OF CONTROL OVER DAY-TO-DAY OPERATIONS AND MANAGEMENT OF THE GOLF COURSES
 
    In order to qualify as a REIT  for federal income tax purposes, the  Company
may  not operate the Golf Courses or  participate in the decisions affecting the
operations of the Golf Courses. Each Initial Lessee will control the  operations
of the Golf Courses it leases under the Participating Leases, which have initial
terms  of ten years and may be extended at the option of each Initial Lessee for
up to six five-year renewal  terms. The Company will  not have the authority  to
require  any Initial Lessee to operate the  Golf Courses in a particular manner,
or to  govern any  particular aspect  of their  operation (e.g.,  setting  green
fees),  except  as set  forth in  the  Participating Leases.  Thus, even  if the
Company believes  an Initial  Lessee is  operating the  Golf Courses  it  leases
inefficiently  or  in  a  manner  that does  not  result  in  a  maximization of
Participating Rent to the Company under the Participating Leases and, therefore,
does not  increase Cash  Available  for Distribution  to the  stockholders,  the
Company may not require an Initial Lessee to change its method of operation. The
Company  is limited to  seeking redress only  if an Initial  Lessee violates the
terms of the Participating Lease, in which case the Company's primary remedy  is
to terminate one or more of the Participating Leases and seek to recover damages
from such Initial Lessee. See "The Golf Courses -- The Participating Leases."
 
GOLF INDUSTRY RISKS
 
    OPERATING RISKS
 
    The  Golf Courses will be subject to  all operating risks common to the golf
industry. These risks  include, among  other things (i)  increases in  operating
costs  due to inflation and other factors,  which increases may not be offset by
increased dues and fees; (ii) dependence on tourism, particularly for the Resort
Courses, which  may fluctuate  and be  seasonal; and  (iii) adverse  effects  of
general  and local economic conditions. These factors could adversely affect the
Initial Lessee's ability to  generate revenues and to  make Lease Payments  and,
therefore, the Company's ability to make expected distributions to the Company's
stockholders.
 
    SUPPLY OF GOLF COURSES
 
    There  have been a substantial  number of new golf  courses opened in recent
years and a number of new courses currently are under development or planned for
development including golf courses located near the Golf Courses. These new golf
courses could increase the competition faced by one or more of the Golf  Courses
and  reduce the rounds  played and revenues  associated with one  or more of the
Golf Courses.  Any  such decrease  in  revenues  may adversely  affect  the  net
operating  income of an Initial  Lessee and, therefore, its  ability to make the
Lease Payments.
 
    INVESTMENT IN SINGLE INDUSTRY
 
    The Company's current strategy is to  acquire only golf courses and  related
facilities.  As  a result,  the Company  will  be subject  to risks  inherent in
investments in a single industry. The effects on Cash Available for Distribution
to stockholders resulting  from a  downturn in the  golf industry  will be  more
pronounced than if the Company had diversified its investments.
 
    SEASONALITY
 
    The  golf industry is  seasonal. Seasonal variations in  revenue at the Golf
Courses may require the Initial Lessees to supplement revenue at the  applicable
Golf  Course to pay Base  Rent. Failure of an  Initial Lessee to properly manage
its cash flow may result in an Initial Lessee with insufficient cash to make its
Lease  Payments  during  low  seasons  and,  therefore,  adversely  affect  Cash
Available for Distribution to stockholders.
 
                                       17
<PAGE>
    ADVERSE WEATHER CONDITIONS
 
    Several climatological factors beyond the control of the Initial Lessees may
influence  the revenues at  the Golf Courses, including  adverse weather such as
hurricanes, heat waves, frosts  and floods. In the  event of adverse weather  or
destruction  of the turf grass at a Golf  Course, the number of rounds played at
such Golf  Course could  decrease, which  could have  a negative  impact on  any
Participating Rent received from the affected Golf Course and the ability of the
applicable Initial Lessee to make its Lease Payment. The six Golf Courses in the
Myrtle  Beach and  Gulf Shores  areas are  generally susceptible  to damage from
hurricanes, which damage (including loss of revenue) is not generally  insurable
at commercially reasonable rates. Consequently, a hurricane may adversely affect
both  the value of the Company's investment  in a particular Golf Course as well
as the ability of the Initial Lessee of such Golf Course to make Lease Payments.
Additionally, hurricanes  may damage  local accommodations  such as  hotels  and
condominiums, thereby limiting play, particularly at Resort Courses.
 
    FACTORS AFFECTING GOLF PARTICIPATION
 
    The  success of  efforts to  attract and  retain members  at private country
clubs and the number  of rounds played at  public golf courses historically  has
been  dependent upon discretionary spending by consumers, which may be adversely
affected by  regional and  economic  conditions. A  decrease  in the  number  of
golfers  or their rates of  participation or in consumer  spending on golf could
have an adverse effect on the Gross Golf Revenue generated per Golf Course  and,
therefore, the Lease Payments to be paid under the Participating Leases.
 
    COURSE CONDITIONS
 
    General  turf grass conditions  must be satisfactory to  attract play on the
Golf  Courses.  Severe  weather  or  other  factors,  including  disease,  could
adversely  affect  the turf  grass conditions  at the  Golf Courses.  Turf grass
conditions at the Golf Courses also depend to a large extent on the quality  and
quantity of water available. The availability and quantity of water available is
affected  by  various factors,  many  of which  are  beyond the  control  of the
Company. There can be no  assurance that certain conditions, including  drought,
governmental  regulation or environmental concerns, which could adversely affect
the supply of water to a particular Golf Course, may not arise in the future.
 
LACK OF OPERATING HISTORY
 
    The Company has been recently organized and has no operating history.  There
can be no assurance that the Company will be able to generate sufficient revenue
from  operations to  make anticipated  distributions. The  Company also  will be
subject to  the  risks  generally  associated with  the  formation  of  any  new
business.  The Company's management has no experience operating a public company
and limited experience working together.
 
RISKS RELATED TO THE COMPANY'S GROWTH STRATEGY
 
    COMPETITION FOR ACQUISITIONS
 
    The Company  will compete  for golf  course acquisition  opportunities  with
entities   organized  for  purposes  substantially   similar  to  the  Company's
objectives as  well as  other purchasers  of golf  courses. The  Company may  be
competing  for such  golf course  acquisition opportunities  with entities which
have substantially greater financial  resources than the  Company and a  broader
geographic  knowledge base. These entities may  also generally be able to accept
more risk than the Company prudently can manage. Thus, competition may generally
reduce the number of suitable golf course acquisition opportunities available to
the Company. See "The Golf Courses -- Competition."
 
    POSSIBLE UNAVAILABILITY OF CAPITAL
 
    The success of the Company's growth strategy will, in part, depend upon  its
access  to capital necessary  to acquire additional golf  courses through use of
excess cash flow, borrowings or subsequent  issuances of Common Stock, OP  Units
or other securities.
 
                                       18
<PAGE>
    INABILITY TO EFFECTIVELY MANAGE GROWTH
 
    The Company's success will depend upon the ability of each Initial Lessee to
effectively operate all of the Golf Courses it leases, as well as the ability of
the Company to continue to select an appropriate lessee for each additional Golf
Course  it acquires. The Company has no  existing arrangement with any entity to
lease golf courses which the Company may acquire in the future. There can be  no
assurance that the Company will have access to capital or that an Initial Lessee
will  effectively operate the Golf  Courses it leases. In  the event the Company
fails to obtain  access to  capital or an  Initial Lessee  fails to  effectively
operate  the  Golf  Courses  it  leases,  Cash  Available  for  Distribution  to
stockholders could be adversely affected.
 
    RISKS RELATED TO EXPANSION OPPORTUNITIES
 
    The Company  is obligated  under certain  conditions to  acquire  additional
facilities  to be  developed at  two of  the Golf  Courses. See  "The Company --
Acquisitions and  Expansions."  Such  acquisitions  will  be  subject  to  risks
associated  with  any  newly  acquired  project  without  an  operating history,
including the  ability of  the additional  facilities to  generate the  expected
revenues.
 
BENEFITS TO OFFICERS AND DIRECTORS
 
    The Company's officers and directors will receive material benefits from the
Formation   Transactions  that  will   not  generally  be   received  by  others
participating in the Offering. Such benefits  include (i) receipt by Mr.  Young,
one of the Company's directors, and his affiliates of 3,738,556 OP Units (valued
at  approximately $74.8  million based  on the  Offering Price)  in exchange for
their interests in  the Golf Courses  contributed by The  Legends Group, (ii)  a
substantial increase in the value of the OP Units held by Mr. Blair and Mr. Dick
over the nominal purchase price paid for such OP Units prior to the commencement
of  the Offering, (iii) repayment of approximately $27.0 million of indebtedness
personally guaranteed by Mr.  Young, (iv) receipt by  the executive officers  of
options  to acquire 275,000  shares of Common  Stock at the  Offering Price, (v)
receipt by  each Independent  Director of  options to  acquire 5,000  shares  of
Common  Stock  at the  Offering Price,  and (vi)  payment to  Mr. Young  and his
affiliates of approximately $8.2 million in repayment of an outstanding loan  to
The  Legends  Group  incurred in  connection  with  the development  of  the two
recently opened Golf Courses. In addition, the Legends Lessees, which will lease
the Golf Courses contributed  by The Legends  Group and which  are owned by  Mr.
Young  and  his affiliates,  will be  entitled to  all cash  flow from  the Golf
Courses leased to the  Legends Lessees after payment  of the Lease Payments  and
other  operating  expenses.  Thus, the  Company's  officers and  certain  of its
directors may  have  interests  that  conflict with  the  interests  of  persons
acquiring Common Stock in the Offering. See "The Formation Transactions."
 
CONCENTRATION OF INVESTMENTS IN MYRTLE BEACH
 
    Five  of  the  Golf  Courses  are located  in  the  Myrtle  Beach  area. The
concentration of the Company's investments in the Myrtle Beach area could result
in adverse events or conditions which affect those areas in particular, such  as
competition,  hurricanes, overbuilding, and economic recession which affect that
area in particular, having a more significant negative impact on the  operations
of   the  Golf  Courses  located  there,   and  ultimately  Cash  Available  for
Distribution to the  Company's stockholders, than  if the Company's  investments
were more geographically diverse.
 
REAL ESTATE INVESTMENT RISKS
 
    GENERAL
 
    Acquisitions  of the Golf  Courses and any additional  golf courses in which
the Company may invest in the  future are subject to risks typically  associated
with  investments in  real estate. Such  risks include the  possibility that the
Golf Courses and  any additional  golf courses  will generate  rent and  capital
appreciation,  if  any, at  rates  lower than  those  anticipated or  will yield
returns lower than those  available through other  investments. Income from  the
Golf  Courses may be  affected by many factors,  including changes in government
regulation, general or local economic conditions, the available local supply  of
golf courses, a decrease in the number of golfers, adverse weather conditions or
other factors.
 
                                       19
<PAGE>
    ILLIQUIDITY OF REAL ESTATE
 
    Real  estate investments are relatively illiquid. The ability of the Company
to vary its portfolio in response to changes in economic and other conditions is
limited. The ground lessor of  the Oyster Bay Golf Course  has a right of  first
refusal  to acquire such Golf  Course upon any proposed  sale by the Company. In
addition, each of the Initial Lessees has a right of first offer to acquire  the
Golf  Course(s) leased by it in the event  of a proposed sale by the Company. In
the event that a  sale of a  Golf Course will  result in a  taxable gain to  the
Prior  Owner  thereof,  the Company  has  agreed  to use  reasonable  efforts to
structure such a sale as a tax-deferred exchange. All of these factors may  make
it  more difficult to transfer a Golf Course  even where such transfer may be in
the best interests of the Company.
 
    ENVIRONMENTAL MATTERS
 
    Operations at  the Golf  Courses  involve the  use  and storage  of  various
hazardous  materials such as herbicides,  pesticides, fertilizers, motor oil and
gasoline.  Under  various  federal,  state   and  local  laws,  ordinances   and
regulations,  an owner or  operator of real  property may become  liable for the
costs of removal or remediation of  certain hazardous substances released on  or
in its property. Such laws often impose such liability without regard to whether
the  owner or  operator knew  of, or  was responsible  for, the  release of such
hazardous substances.  The  presence  of  such substances,  or  the  failure  to
remediate  such substances properly, may adversely affect the owner's ability to
sell such  real  estate or  to  borrow using  such  real estate  as  collateral.
Although  all of the Golf Courses have been subjected to a Phase I environmental
audit (which does  not involve  invasive procedures,  such as  soil sampling  or
ground  water analysis) by an independent environmental consultant, no assurance
can be given that these reports reveal all potential environmental  liabilities,
that no prior or adjacent owner created any material environmental condition not
known  to  the Company  or the  independent  consultant or  that future  uses or
conditions (including, without limitation,  changes in applicable  environmental
laws  and regulations) will not result  in imposition of environmental liability
to the Company. While the Participating Leases provide that the Initial  Lessees
will  indemnify the Company  for certain potential  environmental liabilities at
the Golf Courses,  the Initial  Lessees are newly-formed  entities with  nominal
capitalization. See "The Golf Courses -- Government Regulation."
 
    UNINSURED LOSSES
 
    The Participating Leases require that each Initial Lessee maintain insurance
with  respect to  each of  the Golf  Courses it  leases, including comprehensive
liability, fire, flood (but  only to the extent  comparable golf courses in  the
area  carry  such  insurance and  such  insurance is  available  at commercially
reasonable rates) and extended coverage  insurance. There are, however,  certain
types  of losses (such as  from hurricanes, floods or  earthquakes) which may be
either uninsurable  or  not economically  insurable.  Should an  uninsured  loss
occur,  the  Company could  lose both  its invested  capital in  and anticipated
profits  from  the  applicable  golf  course.  See  "The  Golf  Courses  --  The
Participating Leases."
 
    GROUND LEASE
 
    One  of the Golf Courses, Oyster Bay, is operated pursuant to a ground lease
with a remaining term of  35 years. The ground  lessor may terminate the  ground
lease in accordance with its terms or may choose not to renew such ground lease.
If  the ground lease is terminated or is not renewed, the Company would lose its
investment in the Oyster Bay Golf Course.
 
IMMEDIATE AND SUBSTANTIAL DILUTION
 
    Purchasers of  shares  of  Common  Stock in  the  Offering  will  experience
immediate  and substantial dilution  of $11.37 per share  (based on the Offering
Price) in the net  tangible book value  of the shares of  Common Stock from  the
Offering Price. See "Dilution."
 
POSSIBLE CONFLICTS OF INTEREST
 
    SALE OF GOLF COURSES
 
    One  of the directors of the Company  and his affiliates may have unrealized
gain in  their interests  in certain  of  the Golf  Courses transferred  to  the
Company.  The  sale  of  such  courses by  the  Company  may  cause  adverse tax
 
                                       20
<PAGE>
consequences to  such  director and  his  affiliates. See  "Federal  Income  Tax
Considerations  -- Tax Aspects  of the Operating  Partnership -- Tax Allocations
with Respect to the Golf Courses."  Therefore, the interests of the Company  and
such  director  and his  affiliates could  be different  in connection  with the
disposition of such Golf Courses.
 
    COMPETITION FROM OTHER GOLF COURSES OPERATED BY THE INITIAL LESSEES
 
    Excluding the Golf Courses, affiliates of the Initial Lessees currently  own
and/or  manage  five golf  courses and  related facilities.  Some of  these golf
courses and related facilities are located  in the same geographic areas as  the
Golf Courses and may compete with the Golf Courses. In particular, affiliates of
the  Initial Lessee of The Woodlands will  continue to own and operate a 27-hole
golf facility near The Woodlands. Affiliates of any Initial Lessee may  continue
to  acquire, develop or manage golf courses that compete with the Company's golf
courses. Accordingly, an Initial Lessee's decisions relating to the operation of
a Golf Course that is in competition  with other golf courses managed by it  may
be adverse to the interests of the Company.
 
    OTHER POSSIBLE CONFLICTS
 
    Other  transactions  involving the  Company  and affiliates  of  the Initial
Lessees may also  give rise to  possible conflicts of  interest, such as  future
acquisitions  of  golf  courses  and selection  of  operators  for  golf courses
acquired in the future.
 
REAL ESTATE INVESTMENT TRUST AND PARTNERSHIP QUALIFICATION
 
    The Company intends to operate  so as to qualify as  a REIT under the  Code.
Although  the Company believes that it will  be so organized and will operate in
such a manner  and has received  an opinion  of its legal  counsel, O'Melveny  &
Myers  LLP, as to its REIT status (which opinion is based on certain assumptions
and representations), no assurance can be given that the Company will qualify or
remain qualified as a REIT. Qualification as a REIT involves the application  of
highly  technical and complex  Code provisions for which  there are only limited
judicial or administrative interpretations.  The complexity of these  provisions
and  of the applicable  income tax regulations that  have been promulgated under
the Code (the  "Treasury Regulations") is  greater in  the case of  a REIT  that
holds  its  assets in  partnership form.  The  determination of  various factual
matters and circumstances not entirely  within the Company's control may  affect
its  ability to qualify as  a REIT. In addition, no  assurance can be given that
legislation, new regulations, administrative interpretations or court  decisions
will  not significantly change the  tax laws with respect  to qualification as a
REIT or the federal income tax consequences of such qualification. See  "Federal
Income Tax Considerations."
 
    If  the Company were to fail  to qualify as a REIT  in any taxable year, the
Company would not be  allowed a deduction for  distributions to stockholders  in
computing  taxable income  and would  be subject  to federal  income tax  on its
taxable income  at regular  corporate  rates. Unless  entitled to  relief  under
certain  statutory  provisions,  the  Company would  also  be  disqualified from
treatment as a REIT for the four  taxable years following the year during  which
qualification was lost. As a result, the funds available for distribution to the
Company's stockholders would be reduced for each of the years involved. Although
the  Company currently intends to  operate in a manner  designed to qualify as a
REIT, it  is  possible  that  future  economic,  market,  legal,  tax  or  other
considerations  may cause the Company to fail to  qualify as a REIT or may cause
the Board of  Directors to  revoke the REIT  election. See  "Federal Income  Tax
Considerations."
 
    The  Operating  Partnership  has  been  structured  to  be  classified  as a
partnership for federal income  tax purposes. If the  Service were to  challenge
successfully  the tax status  of the Operating Partnership  as a partnership for
federal income tax purposes,  the Operating Partnership would  be treated as  an
association  taxable  as a  corporation.  In such  event,  the character  of the
Company's assets and items of gross income would change and preclude the Company
from satisfying the asset  tests and possibly the  income tests (imposed by  the
Code as discussed below) and, in turn, would prevent the Company from qualifying
as  a REIT. See "Federal Income Tax Considerations -- Taxation of the Company --
Requirements for Qualification." In addition, the imposition of a corporate  tax
on  the Operating Partnership  would reduce the amount  of funds from operations
available for distribution  to the  Company and its  stockholders. See  "Federal
Income Tax Considerations -- Tax Aspects of the Operating Partnership."
 
                                       21
<PAGE>
COMPETITION FOR MANAGEMENT TIME FOR THE INITIAL LESSEES
 
    Management  of the Initial Lessees will  continue to devote significant time
to other business interests, including in many instances resort and  residential
development on property adjacent to the Golf Courses. As a result, management of
the  Initial Lessees may be subject to  competing demands on their time, and may
not devote sufficient  time to  the operations of  the Golf  Courses, which  may
result in less revenue being generated from the Golf Courses.
 
RISKS OF LEVERAGE; NO LIMITATIONS ON INDEBTEDNESS
 
    Upon   completion  of  the  Offering,  the  Company  will  have  outstanding
indebtedness of  approximately  $4.3 million  incurred  in connection  with  the
acquisition of one of the Golf Courses. The Company's Charter does not limit its
ability  to incur indebtedness.  The Company may  borrow additional amounts from
the same or other lenders in the future, or may issue corporate debt  securities
in  public or  private offerings. Certain  of such additional  borrowings may be
secured by the Golf Courses owned  by the Company. See "Management's  Discussion
and  Analysis of Financial Condition and  Results of Operations -- Liquidity and
Capital  Resources"  and  "Policies  and  Objectives  with  Respect  to  Certain
Activities  -- Financing." The Company has agreed to maintain up to $4.3 million
of indebtedness for a period of up  to 10 years following the completion of  the
Offering  to accommodate a Prior Owner's efforts to minimize certain adverse tax
consequences. In the event that the Company fails to maintain such indebtedness,
the Company will be liable for any resulting income tax liabilities to the Prior
Owner.
 
    There can be  no assurance that  the Company, upon  the incurrence of  debt,
will  be able to  meet its debt service  obligations and, to  the extent that it
cannot, the Company risks the loss of  some or all of its assets, including  any
Golf  Courses  securing  such debt,  to  foreclosure,  which could  result  in a
financial loss  to the  Company.  Adverse economic  conditions could  result  in
higher interest rates on variable rate debt, including borrowings under the Line
of Credit, which could decrease Cash Available for Distribution and increase the
risk of loss upon a sale or from a foreclosure.
 
MARKET FOR COMMON STOCK; ADVERSE EFFECT OF INCREASE IN MARKET INTEREST RATES
 
    Prior to the completion of the Offering, there has been no public market for
the  Common Stock, and there  can be no assurance  that an active trading market
will develop or be sustained or that the Common Stock may be resold at or  above
the  Offering Price. The Offering Price  will be determined through negotiations
between the Company and the Underwriters and may not be indicative of the market
price  for  the  Common  Stock  after  the  completion  of  the  Offering.   See
"Underwriting."
 
    In  addition, one of the factors that  may influence the price of the Common
Stock in public trading markets will  be the annual yield from distributions  by
the  Company  on the  Common  Stock as  compared  to yields  on  other financial
instruments. Thus, an increase  in market interest rates  will result in  higher
yields  on other financial instruments, which  could adversely affect the market
price of the Common Stock.
 
CHANGES IN INVESTMENT AND FINANCING POLICIES
 
    The Board of Directors of the Company (the "Board of Directors")  determines
the  Company's investment  and financing policies  and policies  with respect to
certain other activities,  including its  growth, capitalization,  distributions
and operating policies. Although the Board of Directors has no present intention
to  amend or revise these policies, the Board of Directors may do so at any time
without a vote of the Company's stockholders. See "Policies and Objectives  With
Respect to Certain Activities -- Investment Objectives and Policies."
 
LIMITS ON CHANGES IN CONTROL
 
    The  restrictions on  the ownership  of outstanding  shares of  Common Stock
intended to ensure  compliance with  certain requirements  related to  continued
qualification  of the Company as  a REIT and restrictions  on changes in control
contained in the Company's  Charter and Bylaws, including  a staggered Board  of
Directors  and the ability  of the Board  of Directors to  issue preferred stock
without stockholder approval,  may have  the effect  of inhibiting  a change  in
control  of the Company, even where such a change of control could be beneficial
to the Company's stockholders.
 
                                       22
<PAGE>
DEPENDENCE ON ACQUISITIONS TO INCREASE CASH AVAILABLE FOR DISTRIBUTION
 
    The  Company's  success  in  implementing   its  growth  plan  will   depend
significantly  on the  Company's ability to  acquire additional  golf courses at
attractive prices. Because of the  structure of the Participating Leases,  which
limit  increases in  Lease Payments  to 5%  annually for  the first  five years,
internal growth  through  increases in  revenues  of  the Golf  Courses  is  not
expected  to  provide  as much  growth  in  Cash Available  for  Distribution to
stockholders as will the acquisition of  additional golf courses. See "--  Risks
of  Leverage;  No  Limitation on  Indebtedness"  and  "-- Risks  Related  to the
Company's Growth Strategy." If the Company is unable to acquire additional  golf
courses  at attractive  prices, the  Company's ability  to grow  and maintain or
increase Cash Available for Distribution per share may be adversely affected.
 
DISTRIBUTION TO STOCKHOLDERS
 
    The Company's  ability to  make distributions  to its  stockholders will  be
based principally on Lease Payments under the Participating Leases. In the event
of  a default by an Initial Lessee under its Participating Lease, there could be
a decrease or cessation of Lease Payments from such Initial Lessee. In addition,
the amount available to  the Company to make  distributions to its  stockholders
may  decrease on a per share basis if  golf courses acquired in the future yield
lower than  expected revenues.  In addition,  if the  Company incurs  additional
indebtedness  in the  future, it will  require additional funds  to service such
indebtedness and Cash Available for Distribution may decrease. Distributions  by
the  Company will also be dependent on  a number of other factors, including the
amount of  Funds  From  Operations available  for  distribution,  the  Company's
financial  condition, any decision  to reinvest funds  rather than to distribute
such funds, capital expenditures, the annual distribution requirements under the
REIT provisions of the Code (see "Federal Income Tax Considerations --  Taxation
of  the  Company  --  Requirements  for  Qualifications  --  Annual Distribution
Requirements") and such other factors as the Company deems relevant.
 
    In order to qualify  as a REIT,  the Company generally  will be required  to
distribute to its stockholders at least 95% of its net taxable income each year.
In addition, the Company will be subject to a 4% nondeductible excise tax on the
amount,  if any, by which  certain distributions paid by  it with respect to any
calendar year are less than  the sum of 85% of  its ordinary income, 95% of  its
capital gain net income and undistributed income from prior years.
 
    The Company intends to make distributions to its stockholders to comply with
the  95% distribution  requirements of the  Code and to  avoid the nondeductible
excise tax. The Company's  income and cash flow  will consist primarily of  rent
payments  under  the Participating  Leases.  Differences in  timing  between the
receipt of income and the payment of expenses in arriving at taxable income  and
the  effect of required debt amortization  payments could require the Company to
borrow funds on a  short-term basis to meet  the distribution requirements  that
are necessary to achieve the tax benefits associated with qualifying as a REIT.
 
ADVERSE EFFECT OF SHARES AVAILABLE FOR FUTURE ISSUANCE AND SALE ON MARKET PRICE
OF COMMON STOCK
 
    Sales  of a substantial number  of shares of Common  Stock or the perception
that such sales could occur, may  adversely affect prevailing market prices  for
the  Common Stock.  In addition  to the  shares of  Common Stock  offered by the
Company in the Offering, an aggregate of 4,222,812 OP Units will be  outstanding
upon completion of the Formation Transactions. See "The Formation Transactions".
Fifty percent of the OP Units may be redeemed by the holders of such OP Units at
any  time after the first anniversary of  the completion of the Offering and the
remaining 50% of  such OP Units  may be redeemed  at any time  after the  second
anniversary  of the  completion of  the Offering for  cash, or  at the Company's
option, for shares of Common Stock on a one-for-one basis. See "Shares Available
for Future Sale." At the conclusion  of the periods described above, the  shares
of  Common Stock  issuable upon redemption  of the OP  Units may be  sold in the
public market pursuant to  a shelf registration statement  which the Company  is
obligated  to file with respect  to the issuance of  such shares, or pursuant to
any available exemptions  from registration.  The Company also  has granted  the
Prior  Owners certain  "piggyback" registration  rights commencing  on the first
anniversary of the completion of the Offering (see "Shares Available for  Future
Sale -- Registration Rights").
 
                                       23
<PAGE>
    The  Company's  acquisition  strategy  will  depend  in  part  on  access to
additional capital through sales and  issuances of equity securities,  including
OP  Units. The market price of the Common Stock may be adversely affected by the
availability for future sale and issuance of shares of Common Stock that may  be
issued upon redemption of the OP Units as well as any additional OP Units issued
in future acquisitions or in connection with an Initial Lessee's exercise of the
Lessee  Performance Option. See "The Company -- Acquisitions and Expansions." No
predictions can be made as to the  effect, if any, that future sales of  shares,
or  the perception that such sales could occur will have the price of the Common
Stock.
 
OWNERSHIP LIMIT
 
    In order for the Company to qualify  and to maintain its qualification as  a
REIT, not more than 50% in value of its outstanding stock may be owned, directly
or  constructively, by five  or fewer individuals  (as defined in  the Code). In
addition, rent from related party tenants is not qualifying income for  purposes
of the gross income tests under the Code. See "Federal Income Tax Considerations
- --  Taxation of the Company."  Two sets of constructive  ownership rules (one to
determine whether a REIT is  closely held and one  to determine whether rent  is
from a related party tenant) apply in determining whether these requirements are
met. For the purpose of preserving the Company's REIT qualification, the Charter
prohibits  direct or constructive ownership  of more than 9.8%  of the lesser of
the total number or value of the outstanding shares of the Common Stock or  more
than  9.8%  of the  outstanding preferred  stock  (if any)  of the  Company (the
"Ownership Limit"). The constructive ownership  rules are complex and may  cause
Common   Stock  owned,  directly  or  constructively,  by  a  group  of  related
individuals and/or  entities to  be deemed  to be  constructively owned  by  one
individual  or entity.  As a result,  the acquisition  of less than  9.8% of the
Common Stock (or the acquisition of an  interest in an entity which owns  Common
Stock)  by an  individual or  entity could cause  that individual  or entity (or
another individual or  entity) to own  constructively in excess  of 9.8% of  the
Common  Stock, and thus  subject such Common  Stock to the  Ownership Limit. See
"Capital Stock -- Restrictions on  Ownership." Direct or constructive  ownership
of  shares of  Common Stock  in excess  of the  Ownership Limit  would cause the
violative transfer  or  ownership  to  be  void, or  cause  such  shares  to  be
designated  as  "Shares-in-Trust",  as  herein defined.  See  "Capital  Stock --
Restrictions on Ownership."
 
               SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
 
    Certain  statements  contained   or  incorporated  by   reference  in   this
Prospectus,  including,  without  limitation,  statements  containing  the words
"believes," "anticipates,"  "expects" and  words of  similar import,  constitute
"forward-looking  statements"  within  the  meaning  of  the  Private Securities
Litigation Reform Act of 1995. Such forward-looking statements involve known and
unknown risks,  uncertainties  and other  factors  which may  cause  the  actual
results,  performance or achievements of the Company, or industry results, to be
materially different  from  any  future  results,  performance  or  achievements
expressed  or  implied  by  such forward-looking  statements.  Certain  of these
factors are discussed in  more detail elsewhere  in this Prospectus,  including,
without  limitation, under  the captions  "Prospectus Summary,"  "Risk Factors,"
"Management's Discussion  and Analysis  of Financial  Condition and  Results  of
Operations,"   "The  Golf  Industry"   and  "The  Golf   Courses."  Given  these
uncertainties, prospective investors are cautioned  not to place undue  reliance
on  such  forward-looking statements.  The Company  disclaims any  obligation to
update any such factors or to publicly  announce the result of any revisions  to
any  of the forward-looking statements contained herein to reflect future events
or developments.
 
                                       24
<PAGE>
                                  THE COMPANY
 
    The Company has been created as a self-administered REIT to capitalize  upon
consolidation  opportunities  in the  ownership of  golf  courses in  the United
States. The principal business strategy of  the Company will be to acquire  high
quality golf courses and to lease the golf courses to an affiliate of the seller
or  other  qualified operator.  The  Company believes  its  multiple independent
lessee structure, together with  the substantial industry knowledge,  experience
and relationships within the golf community of management of the Company and the
Initial  Lessees  (who collectively  will  own a  60.3%  equity interest  in the
Company upon  completion  of  the  Formation Transactions)  will  permit  it  to
effectively  target and acquire high quality golf courses, including those which
might not otherwise be available for sale.
 
    Upon completion of the Offering and the Formation Transactions, the  Company
will  be one of only  two publicly traded REITs in  the United States focused on
owning and  acquiring golf  courses and  will own  10 courses  located in  South
Carolina (4), Virginia (2), Alabama, Georgia, North Carolina and Texas. The Golf
Courses  will be leased to the Initial  Lessees affiliated with the Prior Owners
under the Participating Leases, which provide for the payment of fixed Base Rent
and Participating  Rent based  on growth  in revenue  at the  Golf Courses.  The
Company  believes it will benefit from  the continuity of golf course management
provided by the Initial  Lessees, whose affiliates  developed and have  operated
each  of the Golf  Courses since their  completion. Neither the  Company nor its
executive officers will own any interest in or participate in the management  of
the Initial Lessees.
 
    The  Company's goal is to increase stockholder value by becoming the leading
owner of nationally or  regionally recognized high quality  golf courses in  the
United  States.  Four of  the Golf  Courses were  ranked among  the Top  Ten New
Courses by either GOLF DIGEST or GOLF  MAGAZINE in the year the applicable  Golf
Course  opened, including  the recently  opened Stonehouse  Golf Club,  which in
November 1996 was named the Best New Upscale Course by GOLF DIGEST for 1996. Two
of the established courses  (Oyster Bay and Heritage  Club) have been ranked  in
the  Top 50 Public  Golf Courses by  GOLF DIGEST. The  Company believes that the
quality of the Golf  Courses is further reflected  in their average green  fees,
which  significantly exceed national industry averages.  All of the Golf Courses
were developed and  have been  continuously operated  by the  Prior Owners.  The
Initial  Lessees will be special purpose entities  formed by the Prior Owners to
lease the Golf Courses  from the Company pursuant  to the Participating  Leases.
The  Company believes the continuity of management provided by these experienced
operators will facilitate  the Company's growth  and profitability. The  Company
believes  that the substantial  ownership interest of  affiliates of the Initial
Lessees in the  Company will  align the interests  of the  Initial Lessees  with
those  of the stockholders of  the Company. As security  for an Initial Lessee's
obligations under its Participating Lease, each  Prior Owner will pledge to  the
Company  for  a minimum  of two  years OP  Units  having a  value, based  on the
Offering Price,  equal to  15% of  the purchase  price for  the applicable  Golf
Course,  which approximates 16 months of  initial Base Rent under the applicable
Participating Lease.
 
    The Chairman of  the Board,  Chief Executive  Officer and  President of  the
Company,  W. Bradley Blair, II, currently serves as the Executive Vice President
and Chief Operating Officer of The  Legends Group, a leading golf course  owner,
developer  and operator in the southeast  and mid-Atlantic regions of the United
States. Seven of the eight golf courses currently owned by The Legends Group are
being contributed to the  Company. The one course  not being contributed by  The
Legends  Group to the Company is owned by The Legends Group pursuant to a ground
lease with a short  remaining term which does  not presently meet the  Company's
investment  criteria. The Company will have an option and right of first refusal
to acquire any golf  courses owned, developed or  acquired by The Legends  Group
pursuant to the Option Agreement. See "Certain Relationships and Transactions --
Option to Purchase and Right of First Refusal." The initial Participating Leases
with the Legends Lessees will be cross-collateralized and cross-defaulted.
 
    Following the completion of the Offering, the Company expects to have access
to  a  variety  of  debt  and equity  financing  sources  to  fund acquisitions,
including the  ability to  issue  OP Units,  which  can provide  a  tax-deferred
structure  for sellers. Upon completion of  the Offering, the Company expects to
obtain the Line of Credit from a major bank which will be utilized primarily for
the acquisition of additional golf courses. The
 
                                       25
<PAGE>
Company will have  approximately $4.3 million  of outstanding indebtedness  upon
completion  of  the Offering,  which  will be  incurred  in connection  with the
acquisition of one  of the Golf  Courses. The Company  believes its initial  low
level  of debt, coupled  with the Line  of Credit will  provide the Company with
significant  financial   flexibility  in   pursuing  golf   course   acquisition
opportunities.  The Company intends to maintain a capital structure which limits
consolidated  indebtedness   to  no   more  than   50%  of   its  total   market
capitalization.
 
    The  Company's executive offices are located at 190 King Street, Charleston,
South Carolina 29401 and its telephone number is (803) 768-8300.
 
BUSINESS STRATEGY
 
    The Company will  seek to maximize  its Cash Available  for Distribution  to
stockholders  and enhance stockholder value by acquiring additional golf courses
that meet one or more of the Company's investment criteria and by  participating
in  increased revenue from  the Golf Courses and  any subsequently acquired golf
courses through the Participating Leases.
 
    ACQUISITIONS AND EXPANSIONS
 
    ACQUISITIONS.   The  Company intends  to  acquire additional  golf  courses,
including  multi-course  portfolios, that  meet one  or  more of  its investment
criteria as  generally  described  below.  The  Company  believes  its  multiple
independent  lessee structure, together with  the industry knowledge, experience
and relationships of  management of  the Company  and the  Initial Lessees  will
permit  the Company to effectively target and acquire high quality golf courses,
including those which  might not otherwise  be available for  sale. The  Company
expects to have access to a variety of debt and equity financing sources to fund
acquisitions,  including the Line of  Credit and the ability  to issue OP Units,
which can provide a means of structuring tax-deferred transactions for  sellers.
The  Company believes market conditions today  are favorable for the acquisition
of golf courses at attractive returns. The Company believes its structure offers
sellers of  golf  courses the  following  benefits:  (i) the  tax  deferral  and
increased  liquidity associated with owning OP Units; (ii) the ability to retain
control over the
operations of  the golf  course by  leasing  the golf  course from  the  Company
through  its multiple independent lessee structure;  (iii) the ability to obtain
additional OP Units through  the Lessee Performance  Option; (iv) marketing  and
purchasing  economies  of  scale  gained  from  participation  in  the  Advisory
Association; and (v)  the ability  to diversify  a seller's  investment in  Golf
Courses  by participating as an equity owner  in the Company's portfolio of golf
courses.
 
    The Company intends to concentrate its investment activities on golf courses
available at attractive prices that meet one or more of the following criteria:
 
    - high quality Daily Fee courses that  target avid golfers, who the  Company
      believes  are generally  willing to pay  the higher  green fees associated
      with high quality golf courses;
 
    - Resort Courses that offer  superior facilities and  service and attract  a
      relatively high number of affluent destination golfers;
 
    - courses  owned  by multi-course  owners and  operators  who have  a strong
      regional presence and afford  the Company the opportunity  to expand in  a
      particular region;
 
    - private  or semi-private golf courses with proven operating histories that
      have the potential for significant cash flow growth;
 
    - newly developed, well-designed courses with high growth potential; and
 
    - high quality, well-maintained golf courses with proven operating histories
      located in areas where significant barriers to entry exist.
 
                                       26
<PAGE>
    The Company will  undertake a  sophisticated analysis with  respect to  golf
courses  to  be  considered  for acquisition,  including  an  evaluation  of the
following:
 
    - Condition of course and agronomy review;
 
    - Competitive position in market;
 
    - Barriers to entry in development of new golf courses;
 
    - Irrigation -- quantity, quality and cost (watershed, wells, etc.);
 
    - Strength of the  lodging industry, including  hotels and condominiums,  in
      destination golf areas; and
 
    - Product and service differentiation.
 
    EXPANSIONS.   The Prior  Owner of Northgate Country  Club currently plans to
add nine  holes to  that  Golf Course,  and the  Prior  Owner of  The  Woodlands
currently  intends to build a new  clubhouse. Subject to satisfaction of certain
conditions, the Company has agreed that following the completion of the Offering
it will acquire the Expansion  Facilities when fully completed and  operational.
The  Company will acquire each Expansion Facility  for a price equal to the cost
of construction, which cost must be approved in advance by the Company and which
may include an allowance for  land. No development fee will  be paid to a  Prior
Owner  or any affiliate of a Prior  Owner in connection with the construction of
the Expansion Facilities.
 
    The Base Rent for Northgate Country Club and The Woodlands will be increased
by an amount based on the price paid for any Expansion Facilities. The  increase
in  Base Rent is designed to be accretive to the Company's Funds From Operations
per share. Upon  completion and  initial operation of  the respective  Expansion
Facilities,  the  Participating  Leases  for  Northgate  Country  Club  and  The
Woodlands will be amended to include the applicable Expansion Facility, and  the
applicable  Prior Owner will  be required to  pledge for a  minimum of two years
additional OP Units (or cash or security acceptable to the Company) equal to 15%
of the purchase price paid by the Company for the applicable Expansion Facility.
 
    INTERNAL GROWTH
 
    The Company believes the Golf Courses offer opportunities for revenue growth
through  continued   effective   marketing   and   efficient   operations.   The
Participating  Leases have been  structured to provide  the Initial Lessees with
incentives to operate  and maintain  the Golf Courses  in a  manner designed  to
increase  revenue and, as a result, increase Lease Payments to the Company under
the Participating Leases. The  Company believes that  management of the  Initial
Lessees  have demonstrated expertise  in the management of  the Golf Courses and
that the Golf  Courses are positioned  to benefit from  favorable trends in  the
golf industry.
 
    The  Participating Leases provide that the Company will receive, in addition
to Base Rent, Participating Rent in an  amount equal to 33 1/3% of any  increase
in Gross Golf Revenue over Gross Golf Revenues at the Golf Courses in 1996. Base
Rent  under each  Participating Lease will  increase by the  Base Rent Escalator
during each of  the first five  years of  each Participating Lease  and, if  the
Lessee Performance Option is exercised, for an additional five years thereafter.
Annual increases in Lease Payments are limited to 5% during the first five years
of the initial lease terms. See "The Golf Courses -- The Participating Leases."
 
    The Company will acquire the Golf Courses from the Prior Owners, and expects
to  acquire additional golf courses from  other sellers, utilizing an innovative
lease structure. This lease structure is designed to facilitate acquisitions  of
golf  courses with high growth potential  which might not otherwise be available
for purchase, as well as to encourage  aggressive growth in revenue at the  Golf
Courses.  During the  first five years  of each Participating  Lease, each Prior
Owner will  have the  one-time right  to elect  to cause  the Company  to  issue
additional  OP Units to  the Prior Owner  with a corresponding  increase in Base
Rent. Such election  can be made  beginning in  1999. Upon the  exercise of  the
Lessee   Performance  Option,  the  Base   Rent  payable  under  the  applicable
Participating Lease will  be increased  to take into  account the  value of  the
additional  OP  Units issued  to the  Prior  Owner. Any  exercise of  the Lessee
Performance Option  is designed  to be  accretive to  the Company's  Funds  From
Operations on a per share basis.
 
                                       27
<PAGE>
    The  Lessee Performance Option permits an Initial Lessee which is generating
net operating income  in excess  of the  required Lease  Payment, including  any
Participating  Rent, to  increase the  Base Rent  to an  amount that  provides a
minimum lease  coverage ratio  of 113.5%  for  the prior  year's pro  forma  net
operating  income.  This difference  in  net operating  income  for the  year of
conversion and the pro forma net operating income based on the increase in  rent
is then capitalized at the Company's current cost of equity funds plus 200 basis
points.
 
    Upon  the exercise  of the Lessee  Performance Option,  the applicable Prior
Owner will  be  required  to  pledge  additional OP  Units  (or  cash  or  other
securities  acceptable to  the Company) so  that the  aggregate security deposit
equals 15% of the initial purchase price and the value of the OP Units issued in
connection with the exercise of the Lessee Performance Option. The adjusted Base
Rent will thereafter  be increased  annually by the  Base Rent  Escalator for  a
period of five years.
 
THE OPERATING PARTNERSHIP
 
    Upon  contribution  of the  net proceeds  of the  Offering to  the Operating
Partnership,  the  Company,  through  GTA  GP  and  GTA  LP,  will  acquire   an
approximately  39.7% interest in  the Operating Partnership,  a Delaware limited
partnership. The Operating Partnership will own all of the Golf Courses and will
lease the Golf  Courses to  the Initial  Lessees pursuant  to the  Participating
Leases. GTA GP will be the sole general partner of the Operating Partnership and
will  own a 1.0% general partnership  interest in the Operating Partnership. GTA
LP will be one of the Operating  Partnership's limited partners and will own  an
approximately  38.7% limited partnership interest  in the Operating Partnership.
The other Limited Partners of the  Operating Partnership will include the  Prior
Owners  and  Messrs. Blair  and Dick.  In  their capacity  as such,  the Limited
Partners will have limited authority to transact business for, or participate in
the management,  activities  or decisions  of,  the Operating  Partnership.  The
Limited  Partners  (other than  GTA  LP) will  be  entitled to  vote  on certain
matters, including the sale of all or substantially all the Company's assets  or
the  merger or consolidation of the Partnership, which will require the approval
of the holders of at least 66.7% of the interests in the Operating  Partnership.
The  OP Units held by the Limited Partners  other than GTA LP are redeemable 50%
beginning one year after completion of the Offering and 50% beginning two  years
after  completion of the Offering  for cash or, at  the election of the Company,
for shares of Common Stock on a one-for-one basis.
 
                                       28
<PAGE>
                                USE OF PROCEEDS
 
    The net proceeds to the Company from the Offering, after payment of expenses
incurred in  connection with  the Offering,  are estimated  to be  approximately
$48.2  million. The Company intends to apply the net proceeds of the Offering as
follows:
 
<TABLE>
<CAPTION>
                                                                        DOLLARS IN
                                                                         THOUSANDS
                                                                        -----------
<S>                                                                     <C>
Repayment of existing mortgages and other indebtedness (net of cash
 proceeds from initial borrowing of $4.3 million).....................   $  43,200
Payment of cash portion of the purchase price for the Golf Courses,
 and related closing costs............................................       4,400
Working capital.......................................................         600
                                                                        -----------
Total.................................................................   $  48,200
                                                                        -----------
                                                                        -----------
</TABLE>
 
    The balance of the purchase price for the Golf Courses will be paid with the
issuance  of  approximately   4.2  million  OP   Units.  If  the   Underwriters'
over-allotment  option is exercised,  the Company intends  to use the additional
net proceeds of  approximately $7.7  million for the  acquisition of  additional
golf courses and for working capital.
 
    The  mortgage and other indebtedness  to be repaid with  the net proceeds of
the Offering reflects a weighted  average interest rate of approximately  8.75%.
The  weighted average remaining maturity of such indebtedness is approximately 3
years. Approximately $4.0 million of such indebtedness was incurred in the  past
year  and used to fund  a portion of the development  of the two recently opened
Golf Courses.
 
    Pending the  uses described  above, the  net proceeds  will be  invested  in
interest-bearing accounts and short-term, interest-bearing securities, which are
consistent  with the Company's intention to qualify for taxation as a REIT. Such
investments  may  include,  for   example,  government  and  government   agency
securities, certificates of deposit, interest bearing bank deposits and mortgage
loan participation.
 
                                       29
<PAGE>
                              DISTRIBUTION POLICY
 
    Subsequent  to the completion  of the Offering, the  Company intends to make
regular  quarterly  distributions  to  its  stockholders.  The  Company's  first
distribution,  for the period from  the completion of the  Offering to March 31,
1997, is expected to equal a pro rata share of the anticipated initial quarterly
distribution of  $.40625 per  share of  Common Stock,  which, on  an  annualized
basis,  will represent a distribution rate of $1.625 per share, or 8.125% of the
Offering Price. On a pro forma basis  for the year ended December 31, 1995,  the
estimated  initial distribution represents 91.9% of estimated Cash Available for
Distribution. Holders of OP Units will receive distributions on a per unit basis
equal to the per share distributions to owners of Common Stock. The Company does
not  expect  to  adjust   the  estimated  initial   distribution  rate  if   the
Underwriters' over-allotment option is exercised. See "Partnership Agreement."
 
    The  Company has  established the initial  distribution rate  based upon the
Company's estimate of Cash  Available for Distribution,  which has been  derived
from the pro forma condensed statement of operations of the Company for the year
ended   December  31,  1995.  The  Company  believes  the  pro  forma  financial
information for the year ended December 31, 1995 constitutes a reasonable  basis
for  setting the initial distribution rate. The  Board of Directors, in its sole
discretion, will determine the actual  distribution rate based on the  Company's
actual results of operations, economic conditions, tax considerations (including
those related to REITs) and other factors.
 
    The  following table sets  forth certain financial  information for the year
ended December 31, 1995, which has  been used to establish the expected  initial
distribution per share of Common Stock.
 
<TABLE>
<CAPTION>
                                                                           YEAR ENDED
                                                                        DECEMBER 31, 1995
                                                                        -----------------
                                                                         (IN THOUSANDS,
                                                                        EXCEPT PER SHARE
                                                                              DATA)
<S>                                                                     <C>
Pro forma income before minority interest(1)..........................      $   9,782
Pro forma depreciation and amortization...............................          3,202
                                                                              -------
Pro forma Funds From Operations(2)....................................         12,984
Adjustments:
    Estimated capital expenditures(3).................................          (609)
                                                                              -------
Estimated Cash Available for Distribution.............................         12,375
                                                                              -------
                                                                              -------
Expected initial annual distribution(4)...............................         11,371
Expected initial distribution per OP Unit and per share of Common
 Stock................................................................      $   1.625
Expected payout ratio based on estimated Cash Available for
 Distribution(5)......................................................           91.9%
</TABLE>
 
- ------------
(1)  Minority interest in pro forma income  for the year ended December 31, 1995
    is approximately $5.9 million (approximately 60.3%).
 
(2) Management and industry analysts generally consider Funds From Operations to
    be one measure of the financial performance of an equity REIT that  provides
    a  relevant basis for comparison  among REITs and it  is presented to assist
    investors  in  analyzing  the  performance  of  the  Company.  "Funds   From
    Operations"  is  defined as  income  before minority  interest  (computed in
    accordance with generally accepted  accounting principles), excluding  gains
    (losses)  from  debt restructuring  and sales  of  property and  real estate
    related depreciation and amortization  (excluding amortization of  financing
    costs).  Funds  From  Operations  does  not  represent  cash  generated from
    operating  activities  in   accordance  with   generally  accepted   account
    principles  and is not necessarily indicative of cash available to fund cash
    needs. Funds From Operations should not be considered an alternative to  net
    income  as an  indication of  the Company's  financial performance  or as an
    alternative to  cash  flows  from  operating  activities  as  a  measure  of
    liquidity.
 
                                       30
<PAGE>
(3)  The Participating Leases require the Company to reserve annually between 2%
    and 3%  of the  Gross Golf  Revenues of  the Golf  Courses to  fund  capital
    expenditures.  Any capital  expenditures in excess  of such  amounts will be
    funded by the Initial Lessees.
 
(4) Represents expected initial  annual distribution per  share of Common  Stock
    and  OP Unit times the  6,997,812 shares of Common Stock  and OP Units to be
    outstanding upon completion of the Formation Transactions.
 
(5) Represents the anticipated initial aggregate annual distribution divided  by
    Cash  Available  for  Distribution.  The expected  payout  ratio  based upon
    estimated pro forma Funds From Operations is approximately 87.6%.
 
    The Company expects to maintain its initial distribution rate unless  actual
results  of operations, economic conditions or other factors differ from the pro
forma results for the  year ended December 31,  1995. The Company's actual  Cash
Available  for Distribution will  be affected by a  number of factors, including
Gross Golf Revenues generated at the Golf Courses. The Company anticipates  that
Cash Available for Distribution will exceed earnings and profits due to non-cash
expenses,  primarily  depreciation  and  amortization,  to  be  incurred  by the
Company.  Distributions  by  the  Company  to  the  extent  of  its  current  or
accumulated  earnings and  profits for federal  income tax  purposes, other than
capital gain dividends,  will be  taxable to stockholders  as ordinary  dividend
income.  Any  dividends  designated by  the  Company as  capital  gain dividends
generally will  give rise  to capital  gain for  stockholders. Distributions  in
excess  of the Company's  current or accumulated  earnings and profits generally
will be  treated as  a non-taxable  reduction of  a stockholder's  basis in  the
Common   Stock  to  the   extent  thereof,  and   thereafter  as  capital  gain.
Distributions treated as non-taxable reduction in basis will have the effect  of
deferring  taxation until  the sale  of a  stockholder's Common  Stock or future
distributions in excess of  the stockholder's basis in  the Common Stock.  Based
upon  the total estimated Cash Available for Distribution set forth in the table
above, the Company  believes that approximately    %  of the Company's  expected
annual  distribution would represent a return  of capital for federal income tax
purposes. See "Federal Income Tax Considerations  -- Taxation of the Company  --
Annual  Distribution Requirements." If actual Cash Available for Distribution or
taxable income vary from these amounts, or if the Company is not treated as  the
owner  of one or more of the Golf Courses, the percentage of distributions which
represents a return of capital may be materially different.
 
    In order to  maintain its  qualification as a  REIT, the  Company must  make
annual  distributions to its stockholders of at  least 95% of its taxable income
(excluding net  capital gains).  Based on  the Company's  pro forma  results  of
operations  for the year  ended December 31,  1995, the Company  would have been
required to distribute approximately         million, or $        per share,  in
order to maintain its status as a REIT. Under certain circumstances, the Company
may  be  required  to  make  distributions  in  excess  of  Cash  Available  for
Distribution in order to meet such distribution requirements. In such event, the
Company would seek  to borrow the  amount of  the deficiency or  sell assets  to
obtain the cash necessary to make distributions to retain its qualification as a
REIT for federal income tax purposes.
 
    The  Board of Directors,  in its sole discretion,  will determine the actual
distribution rate based  on a number  of factors, including  the amount of  Cash
Available   for  Distribution,   the  Company's   financial  condition,  capital
expenditure requirements for the  Company's properties, the annual  distribution
requirements under the REIT provisions of the Code and such other factors as the
Board  of Directors  deems relevant.  For a discussion  of the  tax treatment of
distributions  to   holders   of  Common   Stock,   see  "Federal   Income   Tax
Considerations."
 
                                       31
<PAGE>
                                 CAPITALIZATION
 
    The  following table sets forth the  capitalization on a historical combined
basis for The Legends Group as of June  30, 1996 and, on a pro forma basis,  for
the  Company  as of  June  30, 1996,  assuming  completion of  the  Offering and
Formation Transactions and use of the proceeds from the Offering as described in
"Use of Proceeds."
 
<TABLE>
<CAPTION>
                                                                                     JUNE 30, 1996
                                                                                ------------------------
                                                                                THE LEGENDS
                                                                                   GROUP     COMPANY PRO
                                                                                HISTORICAL(1)    FORMA
                                                                                -----------  -----------
                                                                                     (IN THOUSANDS)
<S>                                                                             <C>          <C>
Mortgages and other notes payable.............................................   $  37,512    $   4,325
Minority interest in Operating Partnership....................................                   36,431
Stockholders' equity:
  Preferred Stock, $0.01 par value, 10,000,000 shares authorized, no shares
   issued and outstanding.....................................................      --           --
  Common Stock, $0.01 par value per share, 90,000,000 shares authorized,
   2,775,000 shares issued and outstanding, as adjusted (2)...................           4           27
  Additional paid in capital..................................................         300       23,913
  Accumulated earnings........................................................       8,672       --
                                                                                -----------  -----------
  Total stockholders' equity..................................................       8,976       23,940
                                                                                -----------  -----------
    Total capitalization......................................................   $  46,488    $  64,696
                                                                                -----------  -----------
                                                                                -----------  -----------
</TABLE>
 
- ------------
(1) Reflects predecessor entities.
 
(2) Excludes 4,222,812 shares issuable  upon redemption of OP Units  outstanding
    prior   to  the  Offering  or  issued   in  connection  with  the  Formation
    Transactions.
 
                                       32
<PAGE>
                                    DILUTION
 
    The initial price  per share to  the public of  Common Stock offered  hereby
exceeds  the net tangible book value  per share. Therefore, purchasers of Common
Stock in the Offering will realize an immediate and substantial dilution of  the
net  tangible book value of  their shares. Net pro  forma tangible book value is
determined by  subtracting  total liabilities  from  total tangible  assets  and
dividing the remainder by the number of shares of Common Stock and OP Units that
will  be outstanding  after the  Offering. The  following table  illustrates the
dilution to  purchasers of  Common Stock  sold  in the  Offering, based  on  the
Offering Price.
 
<TABLE>
<S>                                                                     <C>        <C>
Offering Price (1)....................................................             $   20.00
Pro forma net tangible book value prior to the Offering (2)...........       2.88
Increase in net tangible book value attributable to shares issued in
 the Offering.........................................................       5.75
                                                                              ---
Pro forma net tangible book value after Formation Transactions (3)....                  8.63
                                                                                   ---------
Dilution per share purchased in the Offering..........................             $   11.37
                                                                                   ---------
                                                                                   ---------
</TABLE>
 
- ------------
(1)  Before  deducting  underwriting  discount  and  estimated  expenses  of the
    Offering.
 
(2) Pro forma net  tangible book value  prior to the  Offering is determined  by
    subtracting  total  liabilities  from  total  tangible  assets  of Operating
    Partnership prior to the Company's contribution, divided by the total number
    of shares  of Common  Stock  and OP  Units to  be  issued by  the  Operating
    Partnership in the Formation Transactions.
 
(3)  Based  on  the total  pro  forma net  tangible  book value  of  the Company
    (including minority interest) divided  by the total  shares of Common  Stock
    and OP Units outstanding.
 
    The  following table sets forth  the number of shares  of Common Stock to be
sold by the Company in the Offering,  the total contributions to be paid to  the
Company  by purchasers of shares  in the Offering, the OP  Units to be issued in
the Formation Transactions,  and the tangible  book value per  share and per  OP
Unit  based on  total contributions  (determined as  if the  consummation of the
Formation Transactions occurred on June 30, 1996).
 
<TABLE>
<CAPTION>
                                                  SHARES OF COMMON STOCK    TOTAL CONTRIBUTIONS TO
                                                  ISSUED BY THE COMPANY
                                                  AND OP UNITS ISSUED BY
                                                      THE OPERATING
                                                       PARTNERSHIP                THE COMPANY           TANGIBLE BOOK
                                                 ------------------------  -------------------------        VALUE
                                                   NUMBER      PERCENT                     PERCENT    PER SHARE/OP UNIT
                                                 ----------  ------------     AMOUNT      ----------  ------------------
                                                                           -------------
                                                                                (IN
                                                                            THOUSANDS)
<S>                                              <C>         <C>           <C>            <C>         <C>
Shares of Common Stock sold by the Company in
 the Offering..................................   2,775,000        39.7%     $  55,500         91.9%     $   20.00(1)
OP Units issued in the Formation
 Transactions..................................   4,222,812        60.3%        12,178         20.2%          2.88(2)
Expenses of the Offering.......................                                 (7,307)       (12.1%)
                                                 ----------                -------------
Total..........................................   6,997,812                  $  60,371                   $    8.63
                                                 ----------                -------------
                                                 ----------                -------------
</TABLE>
 
- ------------
(1) Based on the Offering Price before deducting expenses of the Offering.
 
(2) Based  on the  book  value of  assets to  be  contributed to  the  Operating
    Partnership in the Formation Transactions.
 
                                       33
<PAGE>
                                THE GOLF COURSES
                   SELECTED HISTORICAL FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                                                                                  LEGENDS
                                                                                    OF
                                            HERITAGE GOLF                         VIRGINIA (1)                  NORTHGATE COUNTRY
                        GOLF LEGENDS            CLUB             OYSTER BAY       -------     TOTAL LEGENDS           CLUB
                      -----------------   -----------------   -----------------             -----------------   -----------------
                                                                                    SIX
                      SIX MONTHS ENDED    SIX MONTHS ENDED    SIX MONTHS ENDED    MONTHS    SIX MONTHS ENDED    SIX MONTHS ENDED
                                                                                   ENDED
                      -----------------   -----------------   -----------------   -------   -----------------   -----------------
                      6/30/95   6/30/96   6/30/95   6/30/96   6/30/95   6/30/96   6/30/96   6/30/95   6/30/96   6/20/95   6/20/96
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
<S>                   <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Revenue from golf
 operations.........  $4,812    $4,723    $1,907    $1,904    $2,079    $1,993    $   21    $8,798    $8,641    $1,379    $1,504
Other revenue.......   1,193     1,378       439       423       512       478         4     2,145     2,284       800       812
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
Total revenue.......   6,006     6,101     2,346     2,327     2,591     2,471        25    10,943    10,925     2,179     2,316
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
Operating
 expenses...........   2,908     3,142     1,250     1,087     1,118     1,043       529     5,217     5,868     1,540     1,611
Depreciation........     614       638       156       155        82        95        73       911     1,004       163       171
Interest............     434     1,397        32        27        39        35        35       505       515       223       248
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
Total expenses......  $3,956    $4,177    $1,438    $1,269    $1,239    $1,173    $  657    $6,633    $7,276    $1,926    $2,030
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
Net income (loss)...  $2,050    $1,924    $  908    $1,058    $1,352    $1,298    $ (632)   $4,310    $3,649    $  253    $  286
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
EBITDA(3)...........  $3,098    $2,959    $1,096    $1,240    $1,473    $1,428    $ (504)   $5,726    $5,168    $  639    $  705
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
                      -------   -------   -------   -------   -------   -------   -------   -------   -------   -------   -------
 
<CAPTION>
 
                      THE WOODLANDS (2)
                                            OLDE ATLANTA
                      -----------------   -----------------
 
                      SIX MONTHS ENDED    SIX MONTHS ENDED
 
                      -----------------   -----------------
                      6/30/95   6/30/96   6/30/95   6/30/96
                      -------   -------   -------   -------
<S>                   <C>       <C>       <C>       <C>
Revenue from golf
 operations.........  $  802    $  769    $  868    $  900
Other revenue.......     171       150       222       250
                      -------   -------   -------   -------
Total revenue.......     943       919     1,090     1,150
                      -------   -------   -------   -------
Operating
 expenses...........     511       538       718       781
Depreciation........     122       123       139       162
Interest............     215       183        87       112
                      -------   -------   -------   -------
Total expenses......  $  848    $  844    $  944    $1,055
                      -------   -------   -------   -------
Net income (loss)...  $   95    $   75    $  146    $   95
                      -------   -------   -------   -------
                      -------   -------   -------   -------
EBITDA(3)...........  $  432    $  381    $  372    $  369
                      -------   -------   -------   -------
                      -------   -------   -------   -------
</TABLE>
<TABLE>
<CAPTION>
                                                                                  LEGENDS
                                            HERITAGE GOLF                           OF
                        GOLF LEGENDS            CLUB             OYSTER BAY       VIRGINIA (B)
                      -----------------   -----------------   -----------------   -------
                            YEAR                YEAR                YEAR           YEAR
                            ENDED               ENDED               ENDED          ENDED
                      -----------------   -----------------   -----------------   -------
                      12/31/94  12/31/95  12/31/94  12/31/95  12/31/94  12/31/95  12/31/94
                      -------   -------   -------   -------   -------   -------   -------
<S>                   <C>       <C>       <C>       <C>       <C>       <C>       <C>
Revenue from golf
 operations.........  $8,034    $8,004    $3,088    $3,156    $3,248    $3,459      --
Other revenue.......   2,012     2,176       846       783       867       865      --
                      -------   -------   -------   -------   -------   -------   -------
Total revenue.......  10,046    10,180     3,934     3,939     4,115     4,324      --
                      -------   -------   -------   -------   -------   -------   -------
Operating
 expenses...........   5,707     5,738     2,411     2,442     1,964     2,126    $   15
Depreciation........   1,291     1,257       358       319       181       187        29
Interest............     857       877        63        63        78        77      --
                      -------   -------   -------   -------   -------   -------   -------
Total expenses......  $7,855    $7,872    $2,832    $2,824    $2,223    $2,390    $   44
                      -------   -------   -------   -------   -------   -------   -------
Net income (loss)...  $2,191    $2,308    $1,103    $1,115    $1,891    $1,934    $  (44)
                      -------   -------   -------   -------   -------   -------   -------
                      -------   -------   -------   -------   -------   -------   -------
EBITDA(3)...........  $4,339    $4,442    $1,524    $1,497    $2,150    $2,198    $  (15)
                      -------   -------   -------   -------   -------   -------   -------
                      -------   -------   -------   -------   -------   -------   -------
 
<CAPTION>
 
                                          NORTHGATE COUNTRY
                        TOTAL LEGENDS           CLUB          THE WOODLANDS (C)     OLDE ATLANTA
                      -----------------   -----------------   -----------------   -----------------
 
                            YEAR                YEAR                YEAR                YEAR
                            ENDED               ENDED               ENDED               ENDED
                      -----------------   -----------------   -----------------   -----------------
                      12/31/94  12/31/95  12/20/94  12/20/95  12/31/94  12/31/95  12/31/94  12/31/95
                      -------   -------   -------   -------   -------   -------   -------   -------
<S>                   <C>       <C>       <C>       <C>       <C>       <C>       <C>       <C>
Revenue from golf
 operations.........  $14,371   $14,619   $2,625    $3,099    $  376    $1,455    $1,623    $1,568
Other revenue.......   3,724     3,823     1,537     1,467        87       291       442       466
                      -------   -------   -------   -------   -------   -------   -------   -------
Total revenue.......  18,095    18,442     4,162     4,566       463     1,746     2,065     2,034
                      -------   -------   -------   -------   -------   -------   -------   -------
Operating
 expenses...........  10,082    10,322     3,114     3,140       363     1,074     1,489     1,434
Depreciation........   1,830     1,791       401       323       104       247       352       375
Interest............     998     1,016       475       485       134       424       143       202
                      -------   -------   -------   -------   -------   -------   -------   -------
Total expenses......  $12,910   $13,129   $3,990    $3,948    $  601    $1,745    $1,984    $2,011
                      -------   -------   -------   -------   -------   -------   -------   -------
Net income (loss)...  $5,185    $5,313    $  172    $  618    $ (137)   $    1    $   81    $   23
                      -------   -------   -------   -------   -------   -------   -------   -------
                      -------   -------   -------   -------   -------   -------   -------   -------
EBITDA(3)...........  $8,013    $8,120    $1,048    $1,426    $  101    $  672    $  576    $  600
                      -------   -------   -------   -------   -------   -------   -------   -------
                      -------   -------   -------   -------   -------   -------   -------   -------
</TABLE>
 
- ---------------
(A) Legends of Virginia comprises two courses which commenced operations in June
    1996 (Stonehouse Golf Club) and August 1996 (Royal New Kent).
 
(B) The Woodlands commenced operations in August 1994.
 
(C)  EBITDA is defined as operating  income before interest, taxes, depreciation
    and amortization. EBITDA  does not represent  cash generated from  operating
    activities  in accordance with generally  accepted accounting principles and
    is not to be considered as an alternative to net income as an indication  of
    financial  performance or cash flows from  operating activities as a measure
    of liquidity.
 
                                       34
<PAGE>
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
OVERVIEW
 
    Upon  completion  of  the  Offering  and  the  Formation  Transactions,  the
Operating  Partnership will own  the Golf Courses, and  the Company, through its
wholly owned subsidiaries, GTA  GP and GTA LP,  will own an approximately  39.7%
interest  in the Operating Partnership. GTA GP  will be the sole general partner
of the Operating Partnership.  The Company's primary source  of revenue will  be
the Lease Payments under the Participating Leases. Each Initial Lessee will have
nominal  capitalization  and  an  Initial Lessee's  ability  to  make  the Lease
Payments to the Company under the Participating Leases will be dependent upon an
Initial Lessee's ability to generate sufficient cash flow from the operation  of
the  Golf Course(s) leased by it. Each Golf  Course will be leased by a separate
Initial  Lessee  except  for  the  Heathland,  Moorland  and  Parkland   courses
(collectively,  the "Legends Resort"),  which share a  common clubhouse, driving
range, golf carts and other facilities,  and Royal New Kent and Stonehouse  Golf
Club,  both of which were recently opened  and are located in close proximity to
each other. These two groups of courses each will be leased by a single  Legends
Lessee  pursuant  to a  single Participating  Lease. In  addition to  Base Rent,
Participating Rent will be payable quarterly by the Initial Lessees in an amount
equal to 33  1/3% of the  increase in Gross  Golf Revenues over  the Gross  Golf
Revenues  for the Golf Course for the  year ended December 31, 1996, as adjusted
by the Company and Prior Owners for purposes of arriving at the purchase  prices
of  the  Golf  Courses. Base  Rent  will increase  each  year by  the  Base Rent
Escalator during the  first five years  of the  lease term (and  for five  years
following  the exercise of  the Lessee Performance  Option). Annual increases in
Lease Payments are limited to  a maximum of 5% for  the first five years of  the
lease terms.
 
    As  a  result  of  the  Formation  Transactions,  substantially  all  of the
indebtedness of the Prior Owners related to the Golf Courses will be repaid, the
Golf Courses will be contributed to the Company and the Company and the  Initial
Lessees  will  enter  into  the Participating  Leases  providing  for  the Lease
Payments to the Company. Consequently, the results of operations for the Initial
Lessees following the Formation Transactions will differ significantly from  the
historical results for the Prior Owners.
 
    Management believes the principal source of growth in Gross Golf Revenues at
the  Golf Courses will be increased green fees, cart fees and other related fees
(revenues  per  player).  In  order  to  achieve  higher  revenues  per  player,
management believes the Initial Lessees will need to continue to offer golfers a
high quality golf experience as it relates to the pace of play, condition of the
Golf Course and overall quality of the facilities.
 
    The  following discussion and analysis of  financial condition and pro forma
results of operations of the Company,  the Prior Owners and the Initial  Lessees
is based upon the pro forma consolidated financial statements of the Company and
the  Initial  Lessees  which are  presented  elsewhere in  this  Prospectus, the
historical combined financial  statements of The  Legends Group, the  accounting
acquiror,  with  respect  to  seven  of the  Golf  Courses,  and  the historical
financial statements of the  other Prior Owners. In  establishing the amount  of
Base  Rent for  the Golf  Courses, in addition  to actual  historical results of
operations the Company  and the  Initial Lessees  considered a  number of  other
factors  which,  under  the  accounting rules  of  the  Securities  and Exchange
Commission, cannot be reflected in the  pro forma financial information for  the
Initial Lessees. Such factors include (i) declines in revenues at certain of the
Golf  Courses as a result of unusually severe weather conditions (affecting Olde
Atlanta and The  Woodlands), (ii) cost  savings expected to  be achieved by  the
Initial  Lessees as a result of  operational changes following completion of the
Formation Transactions (affecting the Legends  Group courses and Olde  Atlanta),
(iii)  revenue  enhancing  programs  which  certain  Initial  Lessees  intend to
implement following completion of the Formation Transactions (affecting  Legends
Resort, Oyster Bay and Heritage, and (iv) estimated revenues and expenses at the
two  recently opened Golf Courses (Royal New Kent and Stonehouse Golf Club). The
pro forma financial information for the Company and the Initial Lessees reflects
initial Base Rent and no Participating Rent.
 
                                       35
<PAGE>
    PRO FORMA RESULTS OF OPERATIONS OF THE COMPANY
 
    On a pro forma basis for the year ended December 31, 1995, the Company would
have received $14,988,000 in revenue from the Participating Leases for the  Golf
Courses,  assuming  a  full year's  operation  for  all courses.  The  pro forma
condensed consolidated  statement  of  operations reflects  annual  payments  of
initial Base Rent from each Initial Lessee.
 
    Total  pro forma expenses before  minority interest, totaling $5,206,000 for
the year ended December 31, 1995, reflect depreciation and amortization, general
and administrative expenses and interest expense. Depreciation expense is  based
on  the Company's cost of acquiring the  Golf Courses, except for the seven Golf
Courses acquired by the Company from The Legends Group. Under generally accepted
accounting principles, The Legends Group, with its Prior Owners holding 53.4% of
the combined Common Stock and OP  Units outstanding after the completion of  the
Formation Transactions, is considered the accounting acquiror. Consequently, the
contribution  of the Golf Courses  by The Legends Group  to the Company has been
recorded at the Prior Owners' historical cost.
 
    Minority interest, totaling $5,902,000 for the year ended December 31, 1995,
reflects the  60.3%  interest in  the  pro forma  net  income of  the  Operating
Partnership of the Prior Owners and management.
 
    Pro  forma expenses and minority interest for  the six months ended June 30,
1996 are based upon the same  assumptions underlying the pro forma expenses  and
minority interest presented for the year ended December 31, 1995.
 
    PRO FORMA LIQUIDITY AND CAPITAL RESOURCES OF THE COMPANY
 
    On a pro forma basis, cash flow from operating activities for the year ended
December  31,  1995,  excluding  changes in  working  capital,  would  have been
$13,004,000. This reflects  net income before  minority interest, plus  non-cash
charges to income for depreciation and loan fee amortization. Cash flows used in
investing activities reflects capital expenditures of $609,000, calculated based
upon  the capital expenditure reserve required by the terms of the Participating
Leases.  Cash  flows  used   in  financing  activities,  totaling   $15,696,000,
represents  distributions (based upon an initial estimated per share and OP Unit
distribution rate of $1.625) to holders of the Common Stock and OP Units and the
amount of the initial borrowing of $4,325,000.
 
    The Company's  principal  source of  cash  to meet  its  cash  requirements,
including  distributions to its stockholders, will be its share of the Operating
Partnership's cash flow. The Operating Partnership's sole source of revenue will
be Lease  Payments under  the  Participating Leases.  The Initial  Lessees  have
nominal  capitalization and  the ability  of the  Initial Lessees  to make Lease
Payments to the Operating Partnership  and, therefore, the Company's  liquidity,
including  the ability  to make distributions  to its  stockholders, will depend
upon the Initial Lessees'  ability to generate sufficient  cash flow from  their
operations at their respective Golf Courses.
 
    Concurrent  with the completion  of the Formation  Transactions, the Company
will borrow approximately $4,325,000  which, together with  the net proceeds  of
the  Offering, will be used  to retire mortgage indebtedness  and other debt, to
fund the  cash portion  of  the purchase  of the  Golf  Courses and  to  provide
approximately   $619,000  in   initial  working   capital  ($8,366,000   if  the
underwriters' overallotment  option is  exercised). The  Company has  agreed  to
maintain  approximately  $4,325,000  of  indebtedness  for  up  to  10  years to
accommodate a Prior  Owner's efforts  to seek  to minimize  certain adverse  tax
consequences  from the contribution of  one of the Golf  Courses to the Company.
The Company is negotiating to obtain a commitment for the Line of Credit,  which
would be available primarily for the acquisition of additional golf courses, but
a portion of which may also be used for acquisition of the Expansion Facilities,
for capital expenditures or for general working capital purposes. Detailed terms
and  conditions of  the Line  of Credit are  presently being  negotiated. In the
future,  the  Company  may  negotiate  additional  credit  facilities  or  issue
corporate  debt instruments. Any debt  issued or incurred by  the Company may be
secured or unsecured, long-term or  short-term, fixed or variable interest  rate
and may be subject to such other terms as the Board of Directors deems prudent.
 
                                       36
<PAGE>
    The  Company believes its  acquisition capabilities will  be enhanced by its
initial capital structure.  Upon completion  of the Offering  and the  Formation
Transactions,  consolidated indebtedness  will comprise approximately  3% of the
total market capitalization  of the Company  on a pro  forma basis. The  Company
intends   to  maintain  a  capital   structure  with  consolidated  indebtedness
representing no more than 50% of its total market capitalization.
 
    The Company will invest in additional golf courses as suitable opportunities
arise, and the Company will not undertake investments unless adequate sources of
financing are available. Future acquisitions  of golf courses will be  financed,
in whole or in part, with proceeds from the Line of Credit, additional issuances
of  OP Units or shares of  Common Stock, borrowings under financing arrangements
or other securities issuances. The Company currently has no agreement to acquire
any golf course, other than the Golf Courses, and there can be no assurance that
the Company will make any acquisitions of any other golf courses.
 
    Pursuant to the Participating  Leases, the Company  is obligated to  reserve
annually  for each Golf Course for capital expenditures approved by the Company,
including the periodic replacement or  refurbishment of furniture, fixtures  and
equipment,  an amount equal to  between 2% and 3% of  Gross Golf Revenue at each
Golf Course. Capital expenditures in excess  of these amounts will be funded  by
the  Initial Lessees. The Company anticipates entering into similar arrangements
with respect to golf courses it acquires in the future.
 
THE LEGENDS GROUP PRIOR OWNERS
 
    GENERAL.  Pursuant to the  Formation Transactions, the Company will  acquire
the  following  seven  Golf  Courses  from  The  Legends  Group:  Heritage Club,
Heathland, Moorland, Parkland, Oyster  Bay, Royal New  Kent and Stonehouse  Golf
Club.  These seven Golf  Courses will be  operated by four  Legends Lessees. The
Legends Resort courses  -- Heathland, Moorland  and Parkland --  share a  common
clubhouse,  driving range, golf carts and other facilities and will be leased by
a  single  Legends  Lessee  pursuant  to  a  single  Participating  Lease.   The
newly-opened  Golf Courses -- Royal New Kent  and Stonehouse Golf Club -- are in
similar stages  of operation  and will  be  leased by  a single  Legends  Lessee
pursuant  to a single Participating Lease. Each  of the other Legends Group Golf
Courses will be leased by a  separate Legends Lessee. Aggregate Base Rent  under
the Participating Leases with the Legends Lessees represents approximately 80.4%
of  the Company's pro forma revenue under  the Participating Leases for the year
ended December 31, 1995.  The Legends Group Prior  Owners will receive OP  Units
representing  approximately 53.4% of  the outstanding Common  Stock and OP Units
upon completion of the Formation Transactions.
 
    The following  discussion and  analysis  addresses the  combined  historical
results of operations of the Legends Group Golf Courses. However, the results of
operations  of  The Legends  Group do  not  purport to  represent the  pro forma
results of operations of the  Legends Lessees or the  Company and should not  be
used  to assess the operating performance of the Legends Lessees or the Company.
Two of the Legends Group Golf Courses, Stonehouse Golf Club and Royal New  Kent,
opened in June and August 1996, respectively.
 
    The  Legends Group markets its  courses through media advertising (primarily
in golf  publications) and  various  other promotional  arrangements  (generally
discounted  green fees) provided to guests of  local hotels in the markets where
its Golf Courses are located. In  addition, in 1995, an affiliated entity  began
constructing,  selling and renting  golf villas as  part of a resort/residential
development at the Legends  Resort. This development  eventually is expected  to
include  204 golf  villas with  over 800  beds. The  Company believes  that this
resort/ residential development helped contribute to the number of rounds played
at the Legends  Resort in 1995  and is expected  to continue to  be a source  of
rounds played as the development is completed.
 
    RESULTS OF OPERATIONS
 
SIX MONTHS ENDED JUNE 30, 1996 AND 1995
 
    Revenue  from golf operations decreased  1.8% to $8,641,000 from $8,798,000,
primarily as a result of an 8%  decrease in total rounds played from 154,200  to
141,800. Partially offsetting the decrease in the number of rounds played was an
increase  in the revenue per player (principally  as a result of increased green
fees and golf cart rentals) from $57.06 to $60.93. In January and February 1996,
management reduced available tee times and
 
                                       37
<PAGE>
increased green fees and cart  fees over the prior  period's winter rates in  an
effort  to enhance the quality of the  golf experience during the slower time of
the year.  The Company  believes that  the late,  harsh winter  of 1996  in  the
midwest  and northeastern  United States  reduced vacation  golfers' travel from
these areas, which contributed to the decrease in number of rounds played.
 
    Other revenue sources, including food and beverage and merchandise sales are
significantly influenced by the  number of rounds  played. However, despite  the
decrease  in number of rounds played, other revenue increased 6.5% to $2,284,000
from $2,145,000 principally due to a  15.8% increase in food and beverage  sales
resulting  from additional demand created by  occupants of the newly constructed
golf villas at the Legends Resort.
 
    Operating  expenses   increased  10.3%   to  $6,761,000   from   $6,128,000,
principally  due to one-time  pre-opening costs in  the 1996 period  for the two
recently opened Golf Courses which opened in June and August 1996.
 
    Interest expense increased  2.0% to $515,000  from $505,000 as  a result  of
higher borrowings incurred in connection with the completion of the two recently
opened Golf Courses.
 
    Net income decreased 15.3% from $4,310,000 to $3,649,000.
 
YEAR ENDED DECEMBER 31, 1995 AND 1994
 
    Revenue from golf operations increased 1.7% to $14,619,000 from $14,371,000.
The  increase resulted  primarily from  a 9.5%  increase in  revenues per player
(principally as a  result of increased  green fees and  golf cart rentals)  from
$50.82 to $55.65, which was partially offset by a 7.1% decrease in rounds played
from 282,800 to 262,700.
 
    Other  revenue increased 2.7% to  $3,823,000 from $3,724,000 principally due
to increased food and beverage and merchandise sales.
 
    Operating expenses increased 1.7% to $12,113,000 from $11,912,000, primarily
as a result of normal wage and other operating cost increases.
 
    Interest expense increased 1.9% to $1,017,000 from $998,000 primarily due to
financing costs incurred in connection with the development of the two  recently
opened Golf Courses.
 
    Net income increased 2.4% to $5,312,000 from $5,185,000.
 
YEAR ENDED DECEMBER 31, 1994 AND 1993
 
    Revenue from golf operations increased 6.8% to $14,371,000 from $13,455,000.
The  increase resulted primarily  from a 1.8%  increase in the  number of rounds
played, from  277,700 to  282,800, and  a 4.6%  increase in  revenue per  player
(principally  as a result of  increased green fees and  golf cart rentals), from
$48.32 to $50.55.  The growth in  the number of  rounds played, as  well as  the
increase in the revenue per player, reflected the general growth in total rounds
played  in the  Myrtle Beach  area. New  golf courses  continued to  open in the
region reflecting the  expansion of Myrtle  Beach as a  golf destination  resort
area.
 
    Operating  expenses increased 4.1% to  $11,912,000 from $11,448,000. Repairs
and maintenance costs and depreciation and amortization expenses increased as  a
result  of full stabilization of operations at the Parkland course, which opened
in 1992. Offsetting these increases was a decline in general and  administrative
costs in early 1993 due to the elimination of costs associated with the start-up
of operations at Parkland.
 
    Interest  expense increased  61.2% to  $998,000 from  $619,000. The increase
resulted from  higher  levels  of  borrowing incurred  in  connection  with  the
commencement of construction of the two recently opened Golf Courses.
 
    Net income increased 7.4% to $5,185,000 from $4,828,000.
 
                                       38
<PAGE>
    LEGENDS LESSEES
 
    On a pro forma basis, assuming the Formation Transactions had occurred as of
the  beginning of the respective periods, the pro forma results of operations of
the Legends Lessees  for the year  ended December  31, 1995 and  the six  months
ended June 30, 1996 were as follows:
 
<TABLE>
<CAPTION>
                                                             YEAR ENDED      SIX MONTHS ENDED
GOLF COURSES                                              DECEMBER 31, 1995    JUNE 30, 1996
- --------------------------------------------------------  -----------------  -----------------
<S>                                                       <C>                <C>
LEGENDS RESORT COMPLEX
 (Heathland, Moorland and Parkland)
  Total revenue.........................................      $  10,180          $   6,101
  Participating Lease payment...........................          4,670              2,335
  Net income............................................            137                864
  EBITDA (1)............................................            359                975
HERITAGE
  Total revenue.........................................      $   3,939          $   2,327
  Participating Lease payment...........................          1,825                913
  Net income (loss).....................................            (67)               425
  EBITDA (1)............................................              9                456
OYSTER BAY
  Total revenue.........................................      $   4,324          $   2,471
  Participating Lease payment...........................          1,976                988
  Net income............................................            423                555
  EBITDA (1)............................................            490                588
LEGENDS OF VIRGINIA (2)
 (Royal New Kent and Stonehouse Golf Club)
  Total revenue.........................................      $      --          $      25
  Participating Lease payment...........................             --                148
  Net income (loss).....................................            (15)              (652)
  EBITDA (1)............................................            (15)              (652)
</TABLE>
 
- ------------
(1)  EBITDA  is  defined  as operating  income  before  interest,  income taxes,
    depreciation  and  amortization.  Management  considers  EBITDA  to  be   an
    important  measure of the cash flows  from operations of the Initial Lessees
    (before payment  of  debt  service  obligations  and  non-cash  depreciation
    charges). EBITDA does not represent cash generated from operating activities
    in accordance with generally accepted accounting principles and is not to be
    considered  as an  alternative to net  income as an  indication of financial
    performance or  to cash  flows from  operating activities  as a  measure  of
    liquidity.
(2)  Reflects  one month  of  operations for  the  Stonehouse Golf  Club. Annual
    initial Base Rent for Royal New Kent and Stonehouse Golf Club is $3,586,726.
 
NORTHGATE COUNTRY CLUB
 
    GENERAL.  In 1982, an affiliate of the Prior Owner of Northgate Country Club
began development of  the 430  acres of Northgate  Forest as  a master  planned,
upscale country club residential subdivision. When completed, the development is
expected  to  contain approximately  310  homesites, approximately  30  acres of
complementary  commercial  development,  and   Northgate  Country  Club,   which
ultimately  will have 27 holes of golf.  Currently the Golf Course has 18 holes.
To date,  approximately one-fourth  of  the residential  building sites  in  the
Northgate  Forest  development have  had homes  constructed on  them. Management
believes that revenue growth  at the Northgate Golf  Course will come from  both
future  Northgate Forest residents, as well  as from non-Northgate residents who
are attracted to the Club because of the quality of the golf experience as  well
as  because  of  the  exclusive  and upscale  quality  of  the  development that
surrounds the clubhouse and Golf Course.
 
    Northgate is  a private  country  club. Besides  revenue generated  by  full
country  club  members,  Northgate  generates  revenues  from  golf tournaments,
private parties and non-golf club memberships.
 
                                       39
<PAGE>
    RESULTS OF OPERATIONS
 
SIX MONTHS ENDED JUNE 20, 1996 AND 1995
 
    Golf revenues increased 9.1%  to $1,504,000 from  $1,379,000. The growth  in
revenues  was primarily  a result  of an increase  in club  membership sales and
usage of the  club by the  new members, as  there was no  increase in major  fee
categories  (monthly dues, guest fees, golf  cart rentals). The Company believes
that the additional memberships are attributable to concerted marketing  efforts
to  sell full and special purpose memberships. The enhanced usage of the club is
attributable  to  intensified  sales  and  service  efforts,  as  well  as   the
construction  of an  additional restaurant  and a  tennis pavilion.  The Company
believes that the new restaurant  and tennis pavilion are partially  responsible
for  the increase in memberships and anticipates that they will continue to have
a positive impact on operations. Other  revenue increased 1.5% to $812,000  from
$800,000 also reflecting of increased usage of the club.
 
    Operating  costs and expenses increased  4.6% to $1,782,000 from $1,703,000.
This increase  is  associated with  the  increase in  revenue  discussed  above,
including greater emphasis on quality of service and new membership development.
 
    Interest  expense increased 11.2% to $248,000 from $223,000 as a result of a
slight increase in the average debt outstanding due to higher borrowing costs.
 
    Net income increased to $286,000 from $253,000, as a result of the  increase
in revenues and the decrease in operating expenses.
 
YEAR ENDED DECEMBER 20, 1995 AND 1994
 
    Golf revenues increased 18.1% to $3,099,000 from $2,625,000. The increase is
primarily attributable to a net gain in club membership and usage of the club by
the  new members,  as well  as rate increases  in major  fee categories (monthly
dues, guest  fees, golf  cart  rentals) imposed  in  1995. Revenues  per  player
increased 2.4% to $66.50 from $59.16. Other revenue decreased 4.6% to $1,467,000
from $1,537,000.
 
    Operating  costs and expenses  decreased 1.5% to  $3,463,000 from $3,515,000
primarily due to improved operating efficiencies.
 
    Interest expense increased 2.1% to $485,000 from $475,000.
 
    Net income increased 13.0% to $286,000 from $253,000.
 
YEAR ENDED DECEMBER 20, 1994 AND 1993
 
    Golf revenues increased by 5% to $2,625,000 from $2,499,000, primarily as  a
result  of a net gain of  9.6% in the club membership,  and usage of the club by
the new  members.  The  additional memberships  are  attributable  to  increased
marketing  efforts to sell  full and special  purpose memberships. Other revenue
increased 1.6% to $1,537,000 from $1,513,000.
 
    Operating costs and expenses increased  9.0% to $3,515,000 from  $3,379,000,
consistent with the increase in club usage.
 
    Interest  expense declined  46.8% to $475,000  from $914,000  primarily as a
result of $462,125  of lender  participation fees  incurred in  1993. No  lender
participation fees were incurred in 1994.
 
    Net income increased to $172,000 from a net loss of $281,000.
 
                                       40
<PAGE>
    NORTHGATE LESSEE
 
    On a pro forma basis, assuming the Formation Transactions had occurred as of
the  beginning of the respective periods, the pro forma results of operations of
the Initial Lessee for Northgate Country Club were as follows:
 
<TABLE>
<CAPTION>
                                                            YEAR ENDED           SIX MONTHS
                                                         DECEMBER 31, 1995   ENDED JUNE 30, 1996
                                                        -------------------  -------------------
<S>                                                     <C>                  <C>
Total revenue.........................................       $   4,566            $   1,504
Participating Lease payment...........................           1,407                  704
Net income............................................              35                   10
EBIDTA (1)............................................              60                   22
</TABLE>
 
- ------------
 
(1) EBITDA  is  defined  as  operating income  before  interest,  income  taxes,
    depreciation   and  amortization.  Management  considers  EBITDA  to  be  an
    important measure of the cash flows  from operations of the Initial  Lessees
    (before  payment  of  debt  service  obligations  and  non-cash depreciation
    charges). EBITDA does not represent cash generated from operating activities
    in accordance with generally accepted accounting principles and is not to be
    considered as an  alternative to net  income as an  indication of  financial
    performance  or  to cash  flows from  operating activities  as a  measure of
    liquidity.
 
THE WOODLANDS
 
    RESULTS OF OPERATIONS
 
SIX MONTHS ENDED JUNE 30, 1996 AND 1995
 
    Golf Revenues  decreased 4.1%  to  $769,000 from  $802,000, primarily  as  a
result  of a 10.4% decrease in rounds  played from 25,352 to 22,706. The decline
in total  rounds  played resulted  from  increased competition  from  two  newly
developed golf courses in the Gulf Shores area and the closure of nine holes for
16 days during June 1996 due to extraordinary winter kill problems. Prior to the
golf  course closing, revenues had increased $32,426 or 4.2% through the first 5
months of the year as compared to the same period in 1995.
 
    Revenue per player increased 16.5% from $29.78 to $34.70 as a result of a 6%
increase in  daily  golf  fees.  Management believes  that  golf  revenues  will
continue  to be favorably impacted  by the formation in  1995 of the Gulf Shores
Golf Association, an association of golf course owners in the Gulf Shores  area.
The  Association's goal  is to  promote the  Gulf Shores  golf market  as a golf
destination.
 
    Food and beverage  revenues decreased  10.2% to  $79,000 from  $88,000 as  a
result  of the decrease in rounds played during the period. The Company believes
food and beverage revenues per golfer at  The Woodlands are lower than the  Gulf
Shores market average principally because of the temporary clubhouse facility at
The  Woodlands which the  Woodlands Initial Lessee  plans to replace  with a new
permanent facility in 1997. See "The  Company -- Acquisitions and Expansions  --
Expansions."
 
    Despite  the decrease in rounds played, merchandise revenues increased 13.2%
to $60,000  from $53,000.  The increase  is  due largely  to discount  sales  of
merchandise.  Management of the Golf Course  also hired an assistant director of
golf in 1995 whose focus is largely merchandising inventory.
 
    Operating costs  and  expenses  increased 4.4%  to  $661,000  from  $633,000
principally as a result of an increase in maintenance expenses resulting from an
unusually  cold  winter that  significantly damaged  the  greens at  the course.
Additional fertilizer and topdressing expenses were incurred to reestablish  the
damaged greens.
 
    During  December 1995,  outstanding indebtedness of  $4,000,000 was renewed,
and monthly payments  of principal and  interest began. Prior  to this  renewal,
payment  was interest  only. As  a result,  interest expense  decreased 14.9% to
$183,000 from $215,000.
 
    Net income decreased 21.1% to $75,000 from $95,000.
 
                                       41
<PAGE>
YEAR ENDED DECEMBER 31, 1995
 
    Comparisons between the years ended December 31, 1995 and 1994 would not  be
meaningful, because the course opened in August 1994.
 
    Total  rounds played were 43,459. Golf revenues were $1,455,000. The Company
believes revenues were favorably impacted  by marketing efforts of the  recently
formed  Gulf  Shores Golf  Association. Revenue  per  player increased  17.8% to
$33.49 from $28.43.
 
    Food  and  beverage  revenues  were  $169,000.  Merchandise  revenues   were
$116,000.
 
    Operating  costs and expenses were $1,321,000. Interest expense was $424,000
and net income was $1,000 after depreciation of $247,000 for the first full year
of operations.
 
YEAR ENDED DECEMBER 31, 1994
 
    The course opened  in August  1994. Total  rounds played  were 13,490.  Golf
revenues  for 1994 were $384,000 or an  average of $28.43 per player. Management
of the course priced golf fees $6  to $10 below the market average to  encourage
golfers  to try  the new facility.  Golf fees  were increased in  1995. Food and
Beverage revenues were $56,000. Merchandise revenues were $23,000.
 
    Operating  costs  and  expenses  were  $467,000,  primarily  due  to   costs
associated  with the opening of the golf course. Start-up costs include expenses
incurred for  operating supplies,  increased  labor and  increased  maintenance.
Fertilization  and  turf  grass  replacement expenses  were  above  normal daily
maintenance due  to immature  turf grass  at  the course.  The course  also  had
extensive irrigation and drainage work performed after it was opened.
 
    A net loss of $137,000 was recognized after depreciation of $104,000.
 
    THE WOODLANDS LESSEE
 
    On a pro forma basis, assuming the Formation Transactions had occurred as of
the  beginning of the respective periods, the pro forma results of operations of
the Initial Lessee for The Woodlands were as follows:
 
<TABLE>
<CAPTION>
                                                            YEAR ENDED            SIX MONTHS
                                                         DECEMBER 31, 1995    ENDED JUNE 30, 1996
                                                        -------------------  ---------------------
<S>                                                     <C>                  <C>
Total revenue.........................................       $   1,746             $     919
Participating Lease Payment...........................             679                   340
Net income (loss).....................................              (7)                   41
EBITDA (1)............................................              (7)                   41
</TABLE>
 
- ------------
 
(1) EBITDA  is  defined  as  operating income  before  interest,  income  taxes,
    depreciation   and  amortization.  Management  considers  EBITDA  to  be  an
    important measure of the cash flows  from operations of the Initial  Lessees
    (before  payment  of  debt  service  obligations  and  non-cash depreciation
    charges). EBITDA does not represent cash generated from operating activities
    in accordance with generally accepted accounting principles and is not to be
    considered as an  alternative to net  income as an  indication of  financial
    performance  or  to cash  flows from  operating activities  as a  measure of
    liquidity.
 
OLDE ATLANTA
 
    Olde Atlanta, a semi-private country club, was opened in late 1993 and as of
June 30, 1996 had approximately 375 active memberships. Revenues at Olde Atlanta
include membership fees and dues as well  as daily fees. Olde Atlanta was  built
in  conjunction with a 615 homesite planned community developed by Centex Homes.
Centex is one the nation's  largest homebuilders. The homesites surrounding  the
course are approximately 80% built and occupied.
 
SIX MONTHS ENDED JUNE 30, 1996 AND 1995
 
    Golf  Revenues increased  3.7% to  $900,000 from  $868,000. Unusually severe
winter weather  resulted  in  approximately 1,800  fewer  rounds  played.  Other
revenue increased 12.6% to $250,000 from $222,000.
 
                                       42
<PAGE>
    Operating  costs  and expenses  increased  10.0% to  $943,000  from $857,000
primarily as of result of 3% growth in wages, a new golf cart lease and  driving
range  expenditures, all of which were partially offset by a non-cash decline in
depreciation and amortization. Interest expense increased 28.7% to $112,000 from
$87,000 as outstanding debt increased.
 
    Net income declined to $95,000 from $146,000.
 
YEAR ENDED DECEMBER 31, 1995 AND 1994
 
    Golf Revenues declined  3.4%, to  $1,568,000 from  $1,623,000. During  1994,
which  was  the course's  first full  year of  operation, Olde  Atlanta received
$232,000 of non-resident initiation fees. Non-resident initiation fees decreased
to $52,000 in 1995. Despite the expected decline in initiation fees, revenue per
player grew from $37.39 to $38.06 as member dues increased to levels  offsetting
the  initiation  fees decline.  Other revenue  increased  5.4% to  $466,000 from
$442,000.
 
    Rounds played declined by 2,220 rounds  from 43,415 to 41,195. Such  decline
was  attributable to poor weather in the fourth  quarter of 1995 and to a lesser
extent in the first quarter of such year. The poor weather during these  periods
lowered  the number of playable days.  Rounds played increased during the second
and third quarters.
 
    Operating costs and expenses decreased by 1.7% to $1,809,000 from $1,841,000
primarily as a result of  lower depreciation and amortization. Interest  expense
increased 41.3% to $202,000 from $143,000.
 
    Net income declined to $23,000 from $81,000.
 
OLDE ATLANTA LESSEE
 
    On a pro forma basis, assuming the Formation Transactions had occurred as of
the  beginning of the respective periods, the pro forma results of operations of
the Initial Lessee for Olde Atlanta were as follows:
 
<TABLE>
<CAPTION>
                                                            YEAR ENDED           SIX MONTHS
                                                         DECEMBER 31, 1995   ENDED JUNE 30, 1996
                                                        -------------------  -------------------
<S>                                                     <C>                  <C>
Total revenue.........................................       $   2,034            $   1,150
Participating Lease Payment...........................             845                  423
Net loss..............................................            (253)                  (4)
EBITDA (1)............................................            (253)                  (4)
</TABLE>
 
- ------------
 
(1) EBITDA  is  defined  as  operating income  before  interest,  income  taxes,
    depreciation   and  amortization.  Management  considers  EBITDA  to  be  an
    important measure of the cash flows  from operations of the Initial  Lessees
    (before  payment  of  debt  service  obligations  and  non-cash depreciation
    charges). EBITDA does not represent cash generated from operating activities
    in accordance with generally accepted accounting principles and is not to be
    considered as an  alternative to net  income as an  indication of  financial
    performance  or  to cash  flows from  operating activities  as a  measure of
    liquidity.
 
INFLATION
 
    All of the Participating Leases provide  for initial terms of 10 years  with
Base  Rent and Participating Rent features. Base  Rent will increase by the Base
Rent Escalator for each  year during the  first five years of  the term of  each
Participating  Lease (and for an additional five years if the Lessee Performance
Option is exercised).  All of such  leases are triple  net leases requiring  the
Initial  Lessees to pay for all maintenance and repair, insurance, utilities and
services, and, subject  to certain  limited exceptions, all  real estate  taxes,
thereby  minimizing the Company's  exposure to increases  in costs and operating
expenses resulting from inflation.
 
SEASONALITY
 
    The golf industry  is seasonal  in nature  based on  weather conditions  and
fewer available tee times in the rainy season and the winter months. Each of the
Initial  Lessees  operating a  Daily Fee  course  may vary  green fees  based on
changes in demand.
 
                                       43
<PAGE>
                               THE GOLF INDUSTRY
 
    The  Company believes  the United  States golf  industry is  entering into a
period of  significant  growth.  The  Company  expects  that  this  growth  will
contribute to an increase in the number of rounds played and Gross Golf Revenues
at  the Golf Courses and any golf  courses subsequently acquired by the Company.
Golf course ownership in the United States is highly fragmented, with relatively
few multi-course  owners  or  operators. There  are  approximately  15,400  golf
courses  in the United States owned  by approximately 11,000 different entities.
The Company believes that the 15 largest golf course owners in the United States
collectively own or lease fewer than 5% of the total number of golf courses  and
that fewer than 10 golf course owners own more than 10 golf courses. The Company
believes  that this fragmented  ownership provides an  excellent opportunity for
consolidation of the ownership high quality golf courses.
 
    The Company believes the relatively few number of multi-course owners in the
golf course  industry  has resulted  from  a  variety of  factors,  including  a
scarcity  of capital, the entrepreneurial nature  of many golf course owners and
operators and  the associated  pride  of ownership.  The Company  believes  that
economies  of scale in  owning and operating multiple  golf courses, the growing
significance of  professional  financial management  in  the operation  of  golf
courses  and the desire for  liquidity by golf course  owners will contribute to
the consolidation of the ownership of golf courses.
 
    Largely in response to the  increasing popularity of golf, the  construction
of  golf  courses in  the United  States has  increased significantly  in recent
years. New  golf  course openings  from  the mid-1970's  through  1987  averaged
approximately  150 golf courses per  year. For the period  1987 through 1995, an
average of 275 new golf  courses were opened each year,  with a high of 336  new
golf course openings in 1995.
 
    The  golf industry  generated approximately $15  billion in  revenues in the
United States  in 1995.  The Company  believes the  game of  golf has  exhibited
strong growth in popularity as shown below.
 
<TABLE>
<CAPTION>
                                                                1980         1995      % CHANGE
                                                                 ---          ---      ---------
<S>                                                          <C>          <C>          <C>
                                                                    (MILLIONS)
Number of golfers..........................................          15           25      67%
Rounds played..............................................         358          490      37%
</TABLE>
 
    Additionally,  the  Company  believes the  game  of golf  will  benefit from
favorable demographic trends. The United States Census Bureau estimates that the
population age 50  and over  will increase  from 69.3  million in  1996 to  96.3
million  in 2010, a 39% increase. The average number of rounds played per golfer
on an annual basis increases significantly with age. Golfers in their 50's  play
more  than twice as many  rounds annually as golfers  in their 30's, and golfers
age 65 and older generally play three  times as many rounds annually as  golfers
in  their 30's. The Company  believes that the number of  golfers as well as the
total number of rounds played will increase significantly as the average age  of
the population continues to increase. The Company anticipates that the number of
golfers,  as well  as the total  number of  rounds played, will  increase as the
average age of the population continues  to increase. The Company believes  that
the  "baby boomers," the oldest of whom are in their early 50's, will contribute
to the growth in total rounds played  due to growing wealth and leisure time  as
well as the suitability of golf as a sport for an aging population. In addition,
the  Company  believes that  golfers over  the  age of  50 play  a substantially
greater number  of rounds  at  high quality  golf  courses relative  to  younger
golfers  because,  on average,  older golfers  have  more disposable  income and
leisure time than younger golfers.
 
                                       44
<PAGE>
    The following  graph sets  forth the  difference in  age dispersion  in  the
United  States between 1996 and 2010 and the effect on the number of golf rounds
played as an individual ages.
 
                                  DEMOGRAPHICS
 
          COLUMNS REPRESENT AVERAGE ANNUAL ROUNDS/GOLFER PER AGE GROUP
 
    Graph depicting the average number of rounds of golf played in different age
groups. Graph also depicts the age dispersion in the United States between  1996
and 2010.
 
                                       45
<PAGE>
    The  following chart illustrates the growth  in demand at Daily Fee courses,
as compared  to municipal  courses, which  tend  to be  of lesser  quality,  and
private country clubs.
 
    Chart depicting the demand growth in rounds played in 1994 and 1995 at Daily
Fee,  municipal  and  private  courses  and  the  percentage  change  associated
therewith.
 
    The Company believes that high  quality Daily Fee courses (including  Resort
Courses),  similar to those targeted  by the Company, are  well situated to take
advantage of the changing demographics. High quality golf courses have generated
increased revenues by charging higher green  fees in response to golfer  demand.
The following table illustrates the percentage increase in weekend green fees at
Daily Fee courses.
 
<TABLE>
<CAPTION>
                                                                           GREEN FEES -- WEEKEND
                                                                                ------------
DAILY FEE                                                                    1993         1995       % CHANGE     ANNUAL CHANGE
                                                                              ---          ---      -----------  ---------------
<S>                                                                       <C>          <C>          <C>          <C>
Median..................................................................   $      18    $      21         16.7%           8.0%
Top 25%.................................................................   $      25    $      30         20.0%           9.5%
Top 5%..................................................................   $      53    $      65         22.6%          10.7%
</TABLE>
 
                                       46
<PAGE>
                                THE GOLF COURSES
 
    The  Golf Courses  consist of  10 nationally  or regionally  recognized high
quality courses  located  in  the mid-Atlantic,  southeastern  and  southwestern
United  States.  Four of  the Golf  Courses were  ranked among  the Top  Ten New
Courses by either GOLF DIGEST or GOLF  MAGAZINE in the year the applicable  Golf
Course  opened, including  the recently  opened Stonehouse  Golf Club,  which in
November 1996 was named the Best New Upscale Course by GOLF DIGEST for 1996. Two
of the established courses  (Oyster Bay and Heritage  Club) have been ranked  in
the Top 50 Public Golf Courses by GOLF DIGEST.
 
    The Golf Courses include eight high quality Daily Fee courses (including six
Resort  Courses), one  semi-private country club  and one  private country club.
"Daily Fee" courses  are open to  the public and  generate revenues  principally
through green fees, golf cart rentals, food and beverage operations, merchandise
sales  and driving  range charges. "Resort  Courses" are Daily  Fee golf courses
that attract a significant percentage of players from outside the immediate area
in which the golf course is located and generate a significant amount of revenue
through golf vacation packages. The Company  considers the Daily Fee and  Resort
Courses  to be high-end golf  courses because of the  quality and maintenance of
each golf course and the average  green fees, which are significantly above  the
averages  for golf courses in  their respective geographic markets. Semi-private
country clubs typically  offer memberships with  playing privileges, while  also
catering  to the public, and receive revenue  from the same sources as Daily Fee
Courses as well  as from membership  dues. Private country  clubs are  generally
closed  to  the public  and derive  revenues  principally from  membership dues,
initiation fees, transfer fees, golf cart rentals, guest fees, food and beverage
operations and merchandise sales.
 
    The Company  believes  that the  overall  quality  of the  Golf  Courses  is
reflected  in  the  average  green  fees  charged  at  each  Golf  Course, which
significantly exceed national averages. The  Company believes its focus on  high
quality Daily Fee golf courses and private and semi-private country clubs, which
attract  golfers with attractive demographic  and economic profiles, will result
in stronger and  less cyclical revenue  growth in comparison  to lower-end  golf
courses.
 
    Five  of the Golf  Courses are located  in the Myrtle  Beach, South Carolina
vicinity, a popular year-round golf destination area. Myrtle Beach is considered
one of the nation's premier golf  resort locations with nearly 100 golf  courses
and  more than 3.9 million rounds played  in 1995, according to the MYRTLE BEACH
GOLF HOLIDAY-TM-. In  addition to  golf courses, Myrtle  Beach offers  a mix  of
entertainment,  shopping and dining, as well as proximity to beaches. All of the
Golf Courses  located  in the  Myrtle  Beach  vicinity were  developed  and  are
currently owned and operated by The Legends Group.
 
    Two  of the Golf Courses are located  in the Williamsburg, Virginia area and
were opened  in  June  and  August  1996.  Williamsburg  is  a  leading  tourist
destination  and  an  emerging  golf  destination  area,  with  a  population of
approximately 2.6 million within  a 60 mile radius,  providing the area with  an
opportunity  to  attract both  resort  and local  golfers.  Since 1995  five new
courses have been opened in the Williamsburg vicinity, including two of the Golf
Courses.  In  addition  to  golf  course  opportunities,  Williamsburg  and  the
surrounding  area offer  shopping, dining,  entertainment and  historical sites.
Both of  the  Golf  Courses  located in  Williamsburg  were  developed  and  are
currently owned and operated by The Legends Group.
 
    One  of the Golf Courses is located  in Gulf Shores, Alabama, a popular golf
and vacation destination area located near the Florida panhandle. In addition to
golf, Gulf Shores offers 30 miles of  sandy beaches. The other Golf Courses  are
located  in Houston,  Texas and Atlanta,  Georgia, two  major metropolitan areas
with high levels of golf participation.
 
                                       47
<PAGE>
    Certain information respecting each of the Golf Courses is set forth below:
<TABLE>
<CAPTION>
                                                                                                               REVENUE PER
                                                                                            ROUNDS              PLAYER (2)
                                                                                   ------------------------   --------------
                                                                                                    TWELVE
                                                                                                    MONTHS
                                                                                                    ENDED
                                                               TYPE OF      YEAR                   JUNE 30,
                                LOCATION       YARDAGE (1)      COURSE     OPENED   1994    1995     1996      1994    1995
                           ------------------  -----------   ------------  ------  ------  ------  --------   ------  ------
<S>                        <C>                 <C>           <C>           <C>     <C>     <C>     <C>        <C>     <C>
Heritage Club............  Pawleys Island, SC     7,040         Resort      1986   59,524  55,094   51,634    $51.89  $57.28
Heathland................  Myrtle Beach, SC       6,785         Resort      1990   55,393  49,312   48,138    $50.12  $55.03
Moorland.................  Myrtle Beach, SC       6,799         Resort      1990   54,383  49,590   47,851    $50.12  $55.03
Parkland.................  Myrtle Beach, SC       7,170         Resort      1992   50,508  46,564   44,614    $50.12  $55.03
Oyster Bay...............  Sunset Beach, NC       6,685         Resort      1988   62,962  62,141   57,828    $51.60  $55.66
The Woodlands (5)........  Gulf Shores, AL        6,584         Resort      1994   13,490  43,459   40,816    $28.43  $33.49
Royal New Kent (6).......  Williamsburg, VA       7,291       Daily Fee     1996     --      --      --         --      --
Stonehouse Golf Club
 (7).....................  Williamsburg, VA       6,963       Daily Fee     1996     --      --      --         --      --
Olde Atlanta.............  Atlanta, GA            6,789      Semi-Private   1993   43,415  41,195   39,409    $37.39  $38.06
Northgate Country Club...  Houston, TX            6,540        Private      1984   44,370  46,600   47,033    $59.16  $66.50
 
<CAPTION>
 
                                          TOTAL GROSS GOLF REVENUE (3)
                            TWELVE    -------------------------------------
                            MONTHS                                TWELVE
                            ENDED                                 MONTHS
                           JUNE 30,                             ENDED JUNE      INITIAL
                             1996        1994         1995       30, 1996      BASE RENT
                           --------   -----------  -----------  -----------  --------------
<S>                        <C>        <C>          <C>          <C>          <C>
Heritage Club............   $61.11    $ 3,088,447  $ 3,155,843  $ 3,155,111  $ 1,824,980
Heathland................   $56.92    $ 2,776,387  $ 2,713,633  $ 2,740,022  $ 1,556,635(4)
Moorland.................   $56.92    $ 2,725,765  $ 2,729,099  $ 2,723,686  $ 1,556,635(4)
Parkland.................   $56.92    $ 2,531,543  $ 2,560,760  $ 2,539,435  $ 1,556,635(4)
Oyster Bay...............   $58.49    $ 3,248,740  $ 3,458,971  $ 3,382,212  $ 1,975,589
The Woodlands (5)........   $34.86    $   383,569  $ 1,455,355  $ 1,422,947  $   679,029
Royal New Kent (6).......    --           --           --           --       $ 1,816,501
Stonehouse Golf Club
 (7).....................    --           --           --           --       $ 1,770,225
Olde Atlanta.............   $40.77    $ 1,623,367  $ 1,567,918  $ 1,606,558  $   845,058
Northgate Country Club...   $61.88    $ 2,624,805  $ 3,099,110  $ 2,910,484  $ 1,406,843
                                      -----------  -----------  -----------  --------------
                           Total..    $19,002,623  $20,740,689  $20,480,456  $14,988,134
                                      -----------  -----------  -----------  --------------
                                      -----------  -----------  -----------  --------------
</TABLE>
 
- ---------------
(1)  Yardage is calculated from the championship tees.
 
(2)  "Revenue Per Player" is calculated by dividing Total Gross Golf Revenue  at
     the applicable Golf Course by the number of rounds played at the applicable
     Golf  Course.  For Heathland,  Moorland  and Parkland,  which  share common
     facilities and have  the same  green fees,  Revenue Per  Player is  equally
     allocated among these courses.
 
(3)  Gross Golf Revenue is generally defined as all revenues from a golf course,
     including  green  fees, golf  cart  rentals, range  fees,  membership dues,
     member initiation fees and transfer  fees, but excluding food and  beverage
     and merchandise revenue.
 
(4)  The  Heathland, Moorland and Parkland Golf  Courses are subject to a single
     Participating Lease and the Base Rent is equally allocated among these Golf
     Courses.
 
(5)  Opened in August 1994.
 
(6)  Opened in August of 1996.
 
(7)  Opened in June of 1996.
 
                                       48
<PAGE>
DESCRIPTIONS OF THE GOLF COURSES
 
    GENERAL
 
    Set forth below are brief descriptions  of each of the Golf Courses.  Unless
otherwise  noted, the Company will  own fee title to  the Golf Courses, free and
clear of any material liens.
 
    RESORT COURSES
 
    Resort Courses are  Daily Fee golf  courses that draw  a high percentage  of
players  from outside  the immediate  area in  which the  course is  located and
generate a significant amount of revenue through golf vacation packages.
 
        HEATHLAND -- MYRTLE BEACH, SOUTH  CAROLINA.  Heathland, a Resort  Course
    developed  by  The Legends  Group,  opened in  1990  and was  named  by GOLF
    MAGAZINE as  one of  the United  States' Top  10 New  Courses in  1990.  The
    Heathland  course has been  molded in the  image of the  British Isles links
    courses and most of its holes  are without trees or vegetation, providing  a
    spectacular  visual presentation.  Heathland is  part of  the Legends Resort
    that consists of a 42,000 square foot clubhouse on a 1,300 acre development,
    along with the Moorland and Parkland courses that are described below.  This
    Scottish  style resort includes various amenities such as a pub adorned with
    Scottish memorabilia and the sounds of Scottish bagpipes at sunset.
 
        MOORLAND -- MYRTLE  BEACH, SOUTH  CAROLINA.  Moorland,  a Resort  Course
    developed  by The Legends Group, opened in 1990 and was named by GOLF DIGEST
    as one of the United States' Top 5 New Courses in 1990. Moorland is part  of
    the  Legends Resort and was designed by P.B. Dye. Moorland consists of large
    expanses of natural growth, sand and water that combine with undulations and
    bulkheaded areas to present a challenging "target style" course.
 
        PARKLAND -- MYRTLE  BEACH, SOUTH  CAROLINA.  Parkland,  a Resort  Course
    developed  by The Legends Group, opened in  1992 and is the last golf course
    that was opened at the  Legends Resort. Parkland demonstrates the  diversity
    and  beauty of  the local natural  terrain by its  combination of tree-lined
    fairways, vast  natural areas,  deep-faced bunkers  and massive  multi-level
    greens.
 
        HERITAGE  CLUB --  PAWLEYS ISLAND,  SOUTH CAROLINA.   Heritage  Club was
    developed by The Legends Group and  opened in 1986. Heritage Club was  named
    to  GOLF  DIGEST'S Top  50  Public Courses  in  the United  States  in 1992.
    Heritage Club is a semi-private resort consisting of over 600 acres of giant
    magnolias and oaks, fresh water lakes and marshes. Heritage Club is built on
    the  site  of  two  plantations  and  retains  a  historic  atmosphere  with
    facilities   designed  in  a  traditional  plantation  architectural  style,
    including the southern style Colonial Clubhouse.
 
        OYSTER BAY -- SUNSET  BEACH, NORTH CAROLINA.   Oyster Bay, developed  by
    The  Legends Group, opened in 1983 and was  named by GOLF DIGEST as its Best
    New Resort  Course in  the  United States  in 1983  and  was named  to  GOLF
    DIGEST'S  Top 50 Public Courses in the  United States in 1992. Oyster Bay is
    operated pursuant  to a  ground lease  with a  remaining term  of 35  years.
    Oyster  Bay consists of several marsh-oriented  holes, two island greens and
    strategic fresh water  lakes. Over half  of the holes  are situated so  that
    water hazards add an additional challenge.
 
        THE  WOODLANDS -- GULF  SHORES, ALABAMA.  The  Woodlands is a 6,600-yard
    par 72 course which opened in 1994. The course, featuring lakes, marshes and
    tree-lined fairways, was designed by Larry Nelson, former United States Open
    champion and two-time PGA Championship winner. Gulf Shores, Alabama, located
    near the Florida panhandle, is an emerging golf course destination area that
    includes 10 golf courses in the immediate area. Gulf Shores includes over 30
    miles of white sand  beaches and the historical  Civil War outposts of  Fort
    Morgan and Fort Gaines.
 
        Subject  to  certain conditions,  the Company  has  agreed to  acquire a
    clubhouse to  be constructed  at the  course by  the Initial  Lessee of  The
    Woodlands  (See "The Company  -- Acquisitions and  Expansions"). The Company
    believes that  the construction  of the  clubhouse will  permit the  Initial
    Lessee to attract more group and tournament play and also permit an increase
    in green fees.
 
                                       49
<PAGE>
        The  Company has agreed to reconvey to  the Prior Owner of The Woodlands
    the land on which a portion of certain of the existing holes are located  at
    such time as the Prior Owner is prepared to contribute comparable golf holes
    to the Company. All costs associated with such exchange shall be paid for by
    the Prior Owner.
 
    HIGH-END DAILY FEE COURSES
 
    The  Company  considers  its  Daily  Fee  courses  to  be  high-end courses,
reflected in the quality and maintenance standards of the golf courses, and  the
green fees, which are generally higher than other golf courses in their market.
 
        STONEHOUSE  GOLF CLUB -- WILLIAMSBURG,  VIRGINIA.  Stonehouse Golf Club,
    located within a 20,000 acre master planned community, was developed by  The
    Legends  Group. Stonehouse Golf  Club opened in  June 1996 and  was named by
    GOLF DIGEST as the  Best New Upscale Course  for 1996. Stonehouse Golf  Club
    was  designed by Mike  Strantz (formerly with Tom  Weiskopf Golf Design) and
    constructed in a densely forested area that includes tall hardwood trees and
    deep ravines. One of the holes at Stonehouse Golf Club features a spring-fed
    waterfall behind the  green while  another requires  players to  hit over  a
    wide,  plunging ravine to  a green on a  cliff-like setting. Stonehouse Golf
    Club features large greens and wide fairways despite the nearby trees.
 
        ROYAL NEW KENT -- PROVIDENCE FORGE,  VIRGINIA.  Royal New Kent,  located
    just  outside Williamsburg, Virginia, was developed by The Legends Group and
    opened in  August, 1996.  Royal New  Kent is  located adjacent  to New  Kent
    Downs,  which is scheduled to open in  1997 and will be the only pari-mutual
    horse racing facility in Virginia. Royal New Kent also was designed by  Mike
    Strantz  and includes five sets of tees, including the "Invicta" tees (which
    is Latin for  "unconquerable") to accommodate  the over 7,000  yards of  the
    course.  Royal New  Kent was fashioned  after traditional  Irish courses and
    features a fairway lined with a stone wall.
 
    SEMI-PRIVATE COUNTRY CLUB COURSES
 
    Semi-Private country  clubs offer  membership  packages that  allow  members
special  privileges at the golf course, but  also allow public play upon advance
reservation.
 
        OLDE ATLANTA GOLF  CLUB --  ATLANTA, GEORGIA.   Olde  Atlanta Golf  Club
    ("Olde  Atlanta") is a semi-private, non-equity club that is open for public
    play as well as for member play.  Olde Atlanta was designed by Arthur  Hills
    and  located  in  Suwanee,  Georgia (a  northeast  Atlanta  suburb),  in the
    foothills of  north Georgia.  This geographic  setting allows  for  multiple
    changes  in  terrain and  elevation  throughout the  course.  Olde Atlanta's
    course layout includes three lakes, clustered mounds, grass and sand bunkers
    and grassy hollows. Olde  Atlanta's facilities include  a 6,000 square  foot
    clubhouse,  which includes a pro shop and a  dining room that can seat up to
    100 persons.
 
    PRIVATE COUNTRY CLUB COURSES
 
    Private country  clubs  are generally  closed  to the  public  and  generate
revenue  principally  through initiation  fees  and membership  dues,  golf cart
rentals and guest green fees. Initiation fees and membership dues are determined
according to the particular market segment in which the club operates.
 
    Revenue and  cash  flows  of  private and  semi-private  country  clubs  are
generally  more stable and predictable than  those of public courses because the
receipt of membership dues is independent of the level of course utilization.
 
        NORTHGATE COUNTRY  CLUB  --  HOUSTON, TEXAS.    Northgate  Country  Club
    ("Northgate"),  is a full  service upscale country  club with a championship
    golf course designed by Robert von Haggie and Bruce Devlin, which opened  in
    1984.  An additional nine holes are expected  to open at the course in 1998.
    The Company has agreed to acquire such additional holes, subject to  certain
    conditions.  The Golf Course is located in  a forested area north of Houston
    within a 440  acre high-end master  planned community. See  "The Company  --
    Acquisitions and Expansions - Expansions."
 
                                       50
<PAGE>
        Northgate  recently  completed  the  construction  of  a  tennis  center
    building and a restaurant cafe.  The improvements provide Northgate  greater
    utilization  of its facilities,  which the Company  believes have produced a
    sustainable increase  in new  membership sales.  The adjacent  country  club
    community  of  Northgate  Forest  is presently  comprised  of  177 developed
    homesites with completed  homes situated  on 83  of these  homesites. It  is
    anticipated that 128 more homesites will be developed with approximately 80%
    of  these new homesites to be situated on the additional nine hole expansion
    referred to above, which is expected to provide Northgate with a sustainable
    source of future members.
 
    The following  table  sets  forth certain  information  regarding  the  Golf
Courses.
 
                       THE GOLF COURSES -- RESORT COURSES
<TABLE>
<CAPTION>
                                LOCATION          NO. OF                     YEAR
COURSE NAME                   CITY, STATE          HOLES       YARDAGE      OPENED
- ------------------------  --------------------  -----------  -----------  -----------
<S>                       <C>                   <C>          <C>          <C>
Heathland...............  Myrtle Beach, South           18        6,785         1990
                          Carolina
Parkland................  Myrtle Beach,                 18        7,170         1992
                          South Carolina
Moorland................  Myrtle Beach,                 18        6,799         1990
                          South Carolina
Heritage Club...........  Pawleys Island,               18        7,040         1986
                          South Carolina
Oyster Bay..............  Sunset Beach,                 18        6,685         1988
                          North Carolina
The Woodlands...........  Gulf Shores,                  18        6,584         1994
                          Alabama
 
<CAPTION>
                                          FACILITIES AND SERVICES
                          --------------------------------------------------------
                           DRIVING      CART                   FOOD &
COURSE NAME                 RANGE      RENTAL    CLUBHOUSE    BEVERAGE   PRO SHOP
- ------------------------  ---------   ---------  ---------   ----------  ---------
<S>                       <C>         <C>        <C>         <C>         <C>
Heathland...............     Yes         Yes        Yes         Yes         Yes
Parkland................     Yes         Yes        Yes         Yes         Yes
Moorland................     Yes         Yes        Yes         Yes         Yes
Heritage Club...........     Yes         Yes        Yes         Yes         Yes
Oyster Bay..............     Yes         Yes        Yes         Yes         Yes
The Woodlands...........     Yes         Yes      Yes(1)        Yes         Yes
</TABLE>
 
- ------------
(1) The  Woodlands has a  temporary clubhouse which the  Company expects will be
    replaced with a  permanent facility.  See "The Company  -- Acquisitions  and
    Expansions - Expansions."
 
                 THE GOLF COURSES -- HIGH-END DAILY FEE COURSES
<TABLE>
<CAPTION>
                                                                                            FACILITIES AND SERVICES
                                                                                       ----------------------------------
                                LOCATION          NO. OF                     YEAR       DRIVING     CART
COURSE NAME                   CITY, STATE          HOLES       YARDAGE      OPENED       RANGE     RENTAL     CLUBHOUSE
- ------------------------  --------------------  -----------  -----------  -----------  ---------  ---------  ------------
<S>                       <C>                   <C>          <C>          <C>          <C>        <C>        <C>
Royal New Kent..........  Providence Forge,             18        7,291         1996      Yes        Yes        Yes(1)
                          Virginia
Stonehouse Golf Club....  Williamsburg,                 18        6,963         1996      Yes        Yes        Yes(1)
                          Virginia
 
<CAPTION>
                            FOOD &
COURSE NAME                BEVERAGE   PRO SHOP
- ------------------------  ----------  ---------
<S>                       <C>         <C>
Royal New Kent..........     Yes         Yes
Stonehouse Golf Club....     Yes         Yes
</TABLE>
 
- ------------
(1) These courses each have a temporary clubhouse which the Company expects will
    be  replaced with  a permanent facility.  The construction  of the permanent
    facilities will be at the election of the applicable Initial Lessee, and  at
    the sole cost and expense of the applicable Initial Lessee. See "The Company
    -- Acquisitions and Expansions -- Expansions."
 
                                       51
<PAGE>
              THE GOLF COURSES -- SEMI-PRIVATE COUNTRY CLUB COURSE
<TABLE>
<CAPTION>
                                LOCATION          NO. OF                     YEAR
COURSE NAME                   CITY, STATE          HOLES       YARDAGE      OPENED
- ------------------------  --------------------  -----------  -----------  -----------
<S>                       <C>                   <C>          <C>          <C>
Olde Atlanta............  Atlanta, Georgia              18        6,789         1993
 
<CAPTION>
                                           FACILITIES AND SERVICES
                          ----------------------------------------------------------
                           DRIVING      CART                     FOOD &
COURSE NAME                 RANGE      RENTAL     CLUBHOUSE     BEVERAGE   PRO SHOP
- ------------------------  ---------   ---------  ------------  ----------  ---------
<S>                       <C>         <C>        <C>           <C>         <C>
Olde Atlanta............     Yes         Yes         Yes          Yes         Yes
</TABLE>
 
                THE GOLF COURSES -- PRIVATE COUNTRY CLUB COURSE
<TABLE>
<CAPTION>
                                LOCATION          NO. OF                     YEAR
COURSE NAME                   CITY, STATE          HOLES       YARDAGE      OPENED
- ------------------------  --------------------  -----------  -----------  -----------
<S>                       <C>                   <C>          <C>          <C>
Northgate Country
 Club...................  Houston, Texas                18        6,540         1984
 
<CAPTION>
                                           FACILITIES AND SERVICES
                          ----------------------------------------------------------
                           DRIVING      CART                     FOOD &
COURSE NAME                 RANGE      RENTAL     CLUBHOUSE     BEVERAGE   PRO SHOP
- ------------------------  ---------   ---------  ------------  ----------  ---------
<S>                       <C>         <C>        <C>           <C>         <C>
Northgate Country
 Club...................     Yes         Yes         Yes          Yes         Yes
</TABLE>
 
THE PARTICIPATING LEASES
 
    THE  FOLLOWING SUMMARY OF  THE PARTICIPATING LEASES  BETWEEN THE COMPANY AND
THE INITIAL LESSEES (THE "PARTICIPATING LEASES") IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO THE PARTICIPATING LEASES, A FORM OF WHICH IS FILED AS AN EXHIBIT TO
THE REGISTRATION STATEMENT, OF  WHICH THIS PROSPECTUS IS  A PART. THE  FOLLOWING
DESCRIPTION  OF THE  PARTICIPATING LEASES  DOES NOT  PURPORT TO  BE COMPLETE BUT
CONTAINS A SUMMARY OF THE MATERIAL PROVISIONS THEREOF.
 
    LEASE TERM.  The  Participating Leases, all of  which will contain the  same
basic  provisions described below,  will be entered into  upon the conveyance to
the Company of  the Golf  Courses. The Company's  interest in  each Golf  Course
includes the land, buildings and improvements, related easements and rights, and
fixtures  (collectively, the "Leased Property"). Each Golf Course will be leased
to the respective Initial Lessee under  a Participating Lease which will have  a
primary  term of  10 years ending  on December  31, 2006 (the  "Fixed Term"). In
addition, each  Initial Lessee  will have  options to  extend the  term of  each
Participating  Lease (the  "Extended Terms") for  six terms of  five years each,
subject to  earlier termination  upon the  occurrence of  certain  contingencies
described  in the Participating Lease. (The  term of the Participating Lease for
Oyster Bay, which is leased pursuant to a ground lease with 35 years  remaining,
will  have four extension  terms of five years  each.) Any additional properties
acquired will be leased pursuant to such  terms and conditions as may be  agreed
upon  between the lessee and  the Company at the  time of such acquisitions, and
such terms  and conditions  may vary  from the  terms and  conditions  described
herein  with respect to  the Participating Leases.  The Company anticipates that
any new  leases will  be with  either existing  Initial Lessees,  affiliates  of
sellers of courses or unaffiliated third parties experienced in the operation of
similar courses.
 
    In addition, at the expiration of the Fixed Term and the Extended Terms, the
Initial  Lessee will have a  right of first offer to  continue to lease the Golf
Course on the  terms and  conditions pursuant to  which the  Company intends  to
lease the Golf Course to a third party.
 
    USE  OF  THE GOLF  COURSES.   Each Participating  Lease permits  the Initial
Lessee to operate the Leased Property as  a golf course, along with a  clubhouse
and  other activities customarily associated with or incidental to the operation
of a golf  course and other  facilities located at  the golf course,  including,
where  applicable, swim  and tennis operations.  Operations may  include sale or
rental of golf-related merchandise, sale of memberships, furnishing of  lessons,
operation  of a driving range, and sales of food and beverages, including liquor
sales.
 
    BASE RENT; PARTICIPATING  RENT.   Base Rent  will increase  annually by  the
lesser  of 3% or 200% of  the change in CPI for  the prior year during the first
five years  of each  Participating Lease  term and,  if the  Lessee  Performance
Option  is  exercised, an  additional  five years  thereafter  from the  date of
exercise. The  Participating  Leases provide  for  the Company  to  receive,  in
addition  to Base Rent, Participating  Rent equal to 33  1/3% of any increase in
Gross Golf Revenue  over Gross Golf  Revenue for 1996,  as adjusted, which  base
year  will be reset to the year immediately  preceding the date on which a Prior
Owner exercises the Lessee Performance  Option, if applicable. For the  recently
opened Golf Courses, the base year Gross Golf Revenue is based on an estimate by
 
                                       52
<PAGE>
the  Company and the Initial Lessee of such courses, which estimate was also the
basis for the valuation of those Golf Courses. If the Lessee Performance  Option
is exercised, the base year for measuring Gross Golf Revenue will be adjusted to
the  year preceding the exercise of such option. Increases in the Lease Payments
under the Participating Leases  are limited to 5%  during the first five  years.
Base  Rent is required  to be paid monthly  in arrears on the  first day of each
calendar month and Participating Rent is payable quarterly in arrears.
 
    TRIPLE NET LEASES.   The Participating Leases are  structured as triple  net
leases  under which each Initial Lessee will  be required to pay all real estate
and personal  property  taxes,  insurance,  utilities  and  services  and  other
operating  expenses. Out of the  payment of Base Rent,  the Company will reserve
with respect to  each Golf Course  a capital replacement  reserve (the  "Capital
Replacement  Fund")  of between  2%  and 3%  of  the annual  Gross  Golf Revenue
generated by  such Golf  Course (depending  primarily on  the condition  of  the
structures  and the  age and  condition of the  Golf Course),  which the Initial
Lessee of such course may use for capital improvements or replacements  pursuant
to a capital replacement budget approved by the Company. The Company will not be
required  to make or pay  for any capital improvements  with respect to any Golf
Course, except to the extent of such Capital Replacement Fund.
 
    SECURITY DEPOSIT.  As security for an Initial Lessee's obligations under the
Participating Leases, the seller of each  Golf Course will pledge, on behalf  of
the  affiliated Initial Lessee, OP Units (or cash or other collateral acceptable
to the Company) with a  value initially equal to 15%  of the purchase price  for
the  applicable Golf  Course, which approximates  16 months of  the initial Base
Rent (at the Offering Price). The OP  Units will not be released for two  years.
Beginning in the third year and any time thereafter, one-third of the pledged OP
Units  will be released when the net  operating income to lease payment coverage
ratio (the "Coverage Ratio") from the  applicable Golf Course for the two  prior
fiscal  years  equals  or exceeds  120%,  130%  and 140%,  respectively.  If the
Coverage Ratio falls  below 120% at  any time following  the release of  pledged
collateral,  then  the  Initial  Lessee  shall be  required  to  retain  and not
distribute profits until such time as six months of Base Rent at current  levels
has  been  retained.  In addition,  the  Participating Leases  with  the Legends
Lessees will be cross-collateralized and cross-defaulted.
 
    The security deposit will be increased following the exercise of any  Lessee
Performance Option to equal approximately 15% of the sum of the initial purchase
price  of such Golf  Course and the value  of any additional  OP Units issued in
connection with the exercise  of the Lessee Performance  Option. If the  Company
acquires  any Expansion Facility, the security deposit also will be increased by
an amount equal  to approximately  15% of the  purchase price  of the  Expansion
Facility.
 
    ADVISORY  ASSOCIATION.  Each Initial Lessee will be a member of the Advisory
Association, which will participate in  cross-marketing of the Golf Courses  and
will  identify each Golf Course as owned  by the Company, thereby increasing the
golfing consumer's  brand  name awareness  of  the Company.  Membership  in  the
Advisory  Association also  is designed to  provide the  Initial Lessees greater
purchasing power  with vendors  than individual  Initial Lessees.  The  Advisory
Association  is  expected to  provide a  means of  ensuring a  consistent, high-
quality product at each of the  Golf Courses. In conjunction with management  of
the  Company,  the Advisory  Association will  review  and analyze  any disputes
between the  Company  and  an  Initial  Lessee  concerning  annual  capital  and
operating  budgets and will also, in  conjunction with the Company, confirm each
Initial Lessee's compliance  with its repair  and maintenance obligations  under
each Participating Lease.
 
    MAINTENANCE  AND MODIFICATIONS.  Each Initial  Lessee will, at its sole cost
and expense, maintain and operate its respective Leased Property in good  order,
repair  and appearance and will make structural and non-structural, interior and
exterior foreseen and unforeseen, and  ordinary and extraordinary repairs  which
may  be necessary and  appropriate to keep  such Leased Property  in good order,
repair and appearance. Each Initial Lessee  will also maintain each Golf  Course
it  leases  in  accordance  with  the  condition  of  the  Golf  Course  at  the
commencement of the Participating Lease and otherwise in a condition  comparable
to  other comparable golf  courses in the  vicinity of that  Golf Course. If the
Company, in  consultation  with the  Advisory  Association, determines  that  an
Initial  Lessee  has  failed  to  comply  with  its  maintenance  and  operation
obligations, then the Company shall provide a written list to the Initial Lessee
setting   forth   a    list   of    remedial   work   and/or    steps   to    be
 
                                       53
<PAGE>
performed.  If the  Initial Lessee disputes  the Company's  assertions, then the
matter shall  be handled  by a  committee composed  of members  of the  Advisory
Association and representatives of the Company. The Company will not be required
to  build or  rebuild any improvements  on any  Leased Property, or  to make any
repairs, replacements, alterations,  restorations or renewals  of any nature  or
description   to  any  Leased  Property,   whether  ordinary  or  extraordinary,
structural or non-structural, foreseen or unforeseen, or to make any expenditure
whatsoever with respect thereto, in connection with any Participating Lease,  or
to maintain any Leased Property in any way. In the event that the Company elects
to  make  capital improvements  on  a Golf  Course,  the Company  will generally
condition such election on an increase  in minimum rent under the  Participating
Lease with respect to such Golf Course to reflect such expenditures.
 
    The  Company  will  maintain with  respect  to  each Golf  Course  a Capital
Replacement Fund in an amount equal to between 2% and 3% of Gross Golf  Revenues
at  such Golf Course,  depending on certain factors,  including the condition of
the structures and the  age and condition  of the Golf  Course. The Company  and
each  Initial Lessee will  agree on the use  of funds in  these reserves and the
Company has the  right to  approve each  Initial Lessee's  annual and  long-term
capital expenditure budgets. Funds in the Capital Replacement Fund shall be paid
to  an Initial Lessee to reimburse such  Initial Lessee for expenditures made in
connection with capital  replacements. Amounts in  the Capital Replacement  Fund
will  be  deemed to  accrue interest  at a  money market  rate of  interest. Any
amounts in the  Capital Replacement  Fund at  the expiration  of the  applicable
Participating Lease will be retained by the Company.
 
    During  the Fixed Term and  each Extended Term, each  Initial Lessee, at its
sole  cost  and  expense,  may  make  alterations,  additions,  changes   and/or
improvements  ("Initial Lessee  Improvements") to each  Leased Property, without
the Company's prior written consent,  provided such alterations do not  diminish
the value or appearance of the Golf Course. All such Initial Lessee Improvements
will  be subject to  all the terms  and provisions of  each applicable Lease and
will become the property of the Company upon termination of such Lease.
 
    At the end of  the Participating Lease, all  remaining personal property  on
the Leased Property will become the property of the Company.
 
    INSURANCE.    Each Initial  Lessee will  maintain  insurance on  each Leased
Property it leases under insurance  policies providing for all-risk,  liability,
flood  (if  carried by  comparable golf  course  facilities in  the area  and is
otherwise available at commercially reasonable rates) and worker's compensation,
which at  the  time  is usual  and  commonly  obtained in  connection  with  the
properties  similar in type of building size  and use to the Leased Property and
located in  the geographic  area  where the  Leased  Property is  located.  Each
insurance policy will name the Company as additional insureds or loss payees, as
applicable.
 
    ENVIRONMENTAL   MATTERS.      Each   Initial   Lessee   will   make  various
representations and warranties relating to  environmental matters in respect  of
the applicable Leased Property in each Participating Lease.
 
    ASSIGNMENT  AND SUBLETTING.   An Initial  Lessee may not,  without the prior
written consent of the Company (which consent may be withheld by the Company  in
its  sole discretion,  except in  limited instances),  assign, mortgage, pledge,
hypothecate, encumber  or  otherwise transfer  any  Participating Lease  or  any
interest therein, all or any part of the Leased Property or suffer or permit any
lease  or the leasehold estate created thereby or any other rights arising under
any  Participating  Lease  to  be  assigned,  transferred,  mortgaged,  pledged,
hypothecated   or  encumbered,  in  whole   or  in  part,  whether  voluntarily,
involuntarily or by  operation of law.  An assignment of  a Participating  Lease
will  be deemed to include  any change of control of  such Initial Lessee, as if
such change  of control  were an  assignment of  the Participating  Lease.  Each
Initial  Lessee shall have  the right to  assign its Participating  Lease to its
affiliates.
 
    Each Prior Owner shall retain the right  to use the existing portion of  any
club  house or other improvements  on a Golf Course  for its continued corporate
operations not associated with the Golf Course.
 
    Each Initial Lessee may, with  the Company's prior approval, which  approval
the Company may withhold in its discretion, be permitted to sublease portions of
any  Leased  Property to  operate portions  (but  not the  entirety) customarily
associated with or incidental  to the operation of  a golf course (e.g,  driving
range, restaurant, etc.).
 
                                       54
<PAGE>
    COMPANY'S  RIGHT OF FIRST OFFER.  In the event the Initial Lessee desires to
sell its interest in its Participating Lease to an unaffiliated third party,  it
must  first  offer  the Company  or  its  designee the  right  to  purchase such
interest. The Initial Lessee must give the Company written notice of its  intent
to  sell, which shall indicate the terms  and conditions upon which such Initial
Lessee intends to sell its interest  in the Participating Lease. The Company  or
its  designee shall thereafter have a period of 60 days to elect to purchase the
leasehold interest on  the terms  and conditions  at which  such Initial  Lessee
proposes  to sell  its interest. If  the Company  or its designee  elects not to
purchase the interest of the Initial  Lessee, then such Initial Lessee shall  be
free to sell its interest to a third party, subject to the Company's approval as
described  below. However, if the  terms on which the  Initial Lessee intends to
sell its interest are reduced by 5% or more then such Initial Lessee shall again
offer the Company the right to acquire its interest, provided the Company  shall
have only 15 days to accept such offer.
 
    INITIAL  LESSEE'S RIGHT OF FIRST OFFER.  The Company may sell a Golf Course,
but must first offer the Initial Lessee of such course the right to purchase the
Golf Course. The Company must give the relevant Initial Lessee written notice of
its intent to sell, which shall indicate the terms and conditions upon which the
Company intends to sell such Golf  Course. Such Initial Lessee shall  thereafter
have  a period of 60 days to elect to  purchase the Golf Course on the terms and
conditions at  which the  Company proposes  to  sell the  Golf Course.  If  such
Initial Lessee elects not to purchase the Golf Course, then the Company shall be
free  to sell the Golf Course  to a third party. However,  if the terms on which
the Company intends to sell the Golf Course are reduced by 5% or more, then  the
Company  shall again  offer such  Initial Lessee the  right to  acquire the Golf
Course upon the  same terms and  conditions, provided that  such Initial  Lessee
shall have only 15 days to accept such offer.
 
    DAMAGE TO, OR CONDEMNATION OF, A LEASED PROPERTY.  In the event of damage to
or  destruction of any Leased  Property which is caused  by an insured risk, the
Initial Lessee will be  obligated to diligently restore  the Leased Property  to
substantially  the same condition as existed immediately prior to such damage or
destruction  and,  to  the  extent  the  insurance  proceeds  and  the   Capital
Replacement  Fund  are  insufficient  to  do so,  such  Initial  Lessee  will be
obligated to contribute the excess funds needed to restore the Leased  Property.
Any  excess insurance proceeds will be  paid to the Company. Notwithstanding the
foregoing, in the event the damage or destruction of the Leased Property renders
the Leased Property unsuitable for use a  golf course for a period of 12  months
or more, the Initial Lessee may terminate the Participating Lease.
 
    INDEMNIFICATION  GENERALLY.  Under each  Participating Lease, the applicable
Initial Lessee will agree to indemnify,  and is obligated to hold harmless,  the
Company  from  and  against  all  liabilities,  obligations,  claims,  actual or
consequential  damages,  penalties,  causes   of  action,  costs  and   expenses
(including  reasonable attorneys'  fees and  expenses) imposed  upon or asserted
against the Company as  owner of the applicable  Leased Property on account  of,
among  other things, (i) any accident, injury to or death of a person or loss of
or damage to property on  or about the Leased  Property, (ii) any use,  non-use,
condition,  maintenance or repair  misuse, by such Initial  Lessee of the Leased
Property, (iii)  any impositions  (which  are the  obligations of  the  relevant
Initial   Lessee  to  pay   pursuant  to  the   applicable  provisions  of  such
Participating Lease) or the operations thereon, (iv) any failure on the part  of
such  Initial  Lessee  to  perform  or  comply with  any  of  the  terms  of the
Participating Lease or any  sublease, (v) any taxes  levied against such  Leased
Property,  and (vi) any liability the Company may incur or suffer as a result of
any permitted contest by such Initial Lessee under any Participating Lease.
 
    EVENTS OF DEFAULT.   Events  of Default  are defined  in each  Participating
Lease to include, among others, the following:
 
        (i)  if an Initial Lessee fails to make a rent payment when such payment
    becomes due and payable and such failure is not cured by such Initial Lessee
    within  a period of 10 days after receipt of written notice thereof from the
    Company;
 
        (ii) if an Initial Lessee fails to observe or perform any material term,
    covenant or condition of a Participating Lease and such failure is not cured
    by such Initial  Lessee within a  period of  30 days after  receipt by  such
    Initial  Lessee  of written  notice thereof  from  the Company,  unless such
    failure cannot with
 
                                       55
<PAGE>
    due diligence  be cured  within a  period of  30 days,  in which  case  such
    failure  will  not constitute  an Event  of Default  if such  Initial Lessee
    proceeds promptly and with due diligence to cure the failure and  diligently
    completes the curing thereof, within 120 days;
 
        (iii)  if an Initial Lessee: (a) admits  in writing its inability to pay
    its debts generally as they become  due, (b) files a petition in  bankruptcy
    or  a  petition  to take  advantage  of  any insolvency  act,  (c)  makes an
    assignment for the benefit of its creditors, (d) is unable to pay its  debts
    as they mature, (e) consents to the appointment of a receive of itself or of
    the  whole or any substantial part of  its property, or (f) files a petition
    or answer seeking reorganization or arrangement under the federal bankruptcy
    laws or any other applicable law or statute of the United States of  America
    or any state thereof;
 
        (iv) if such Initial Lessee is liquidated or dissolved;
 
        (v)  if such Initial Lessee voluntarily  ceases operations on the Leased
    Property, except as a result of damage, destruction or a partial or complete
    condemnation or other unavoidable delays; or
 
        (vi) if such Initial Lessee or an affiliate thereof is in default  under
    any other Participating Lease with the Company.
 
    If an Event of Default occurs and is continuing under a Participating Lease,
then  the Company may  terminate the Participating Lease  by giving such Initial
Lessee not  less than  10 days  notice (only  if required  by the  Participating
Lease)  of such termination and  upon the expiration of  such time, the Fixed or
Extended Term, as the case may be, will terminate and all rights of such Initial
Lessee under such Participating Lease shall cease.
 
    GOVERNING LAW.  The Participating Leases  will be governed by and  construed
in  accordance  with the  law of  the state  where the  Golf Course  is located.
Because the Golf Courses are located in various states, the Participating Leases
may be subject to restrictions imposed by applicable local law.
 
COMPETITION
 
    The Golf Courses are, and any additional golf courses and related facilities
acquired by the Company will be, subject to competition for players and  members
from  other golf courses  located in the  same geographic areas.  The number and
quality of golf courses in a particular area could have a material effect on the
revenues of the Golf Courses. In addition, revenues of the Golf Courses will  be
affected  by  a number  of factors  including  the demand  for golf  and general
economic conditions. In addition, the Company will be subject to the competition
for the acquisition of golf courses and related facilities with other purchasers
of golf courses, including other golf course acquisition companies.
 
EMPLOYEES
 
    The  Company  will  be  self-administered  and  will  have  eight  full-time
employees, three of which will be devoted primarily to acquisitions.
 
LEGAL PROCEEDINGS
 
    Owners  and operators  of golf  courses are  subject to  a variety  of legal
proceedings arising in the ordinary course of operating a golf course, including
proceedings relating to  personal injury and  property damage. Such  proceedings
are  generally brought against  the operator of  a golf course,  but may also be
brought against  the owner.  Each of  the Prior  Owners has  represented to  the
Company  that the Golf Course(s)  contributed by it currently  is not subject to
any material  legal  proceedings.  The Participating  Leases  provide  that  the
respective Initial Lessee is responsible for claims based on personal injury and
property  damage at the Golf  Courses leased by such  Initial Lessee and require
each Initial Lessee to maintain insurance for such purposes. See  "Participating
Leases" and "Risk Factors -- Real Estate Investment Risks -- Uninsured Losses."
 
GOVERNMENT REGULATION
 
    ENVIRONMENTAL  MATTERS.  Operations of the  Golf Courses involve the use and
storage  of  various  hazardous   materials  such  as  herbicides,   pesticides,
fertilizers,  motor oils  and gasoline. Under  various federal,  state and local
laws, ordinances and  regulations, an  owner or  operator of  real property  may
become liable for the costs of
 
                                       56
<PAGE>
removal  or remediation  of certain hazardous  substances released on  or in its
property. Such laws often  impose such liability without  regard to whether  the
owner or operator knew of, or was responsible for, the release of such hazardous
substances.  The presence of  such substances, or the  failure to remediate such
substances properly when released, may  adversely affect the owner's ability  to
sell  such real estate  or to borrow  using such real  estate as collateral. The
Company has not been notified by any governmental authority of any material non-
compliance, liability or other claim in connection with any of the Golf  Courses
and  the Company is not aware of  any other environmental condition with respect
to any of the Golf Courses that is  likely to be material for which the  Company
is  being indemnified by  the Initial Lessees  or Prior Owners.  All of the Golf
Courses have been  subjected to a  Phase I environmental  audit (which does  not
involve  invasive procedures, such as soil sampling or ground water analysis) by
an independent environmental  consultant. No  assurance, however,  can be  given
that these reports reveal all potential environmental liabilities, that no prior
or  adjacent owner created any material environmental condition not known to the
Company or  the  independent  consultant  or  that  future  uses  or  conditions
(including,  without limitation,  changes in  applicable environmental  laws and
regulations) will  not  result in  imposition  of environmental  liability.  The
Participating Leases provide that the Initial Lessees will indemnify the Company
for  certain  potential  environmental  liabilities  at  the  Golf  Courses. See
"Participating Leases."
 
    AMERICANS WITH  DISABILITIES ACT.    The Golf  Courses  are subject  to  the
Americans  with  Disabilities Act  of  1990 (the  "ADA").  The ADA  has separate
compliance requirements for "public accommodations" and "commercial  facilities"
but  generally requires that public facilities such as clubhouses and recreation
areas be made accessible to people with disabilities. These requirements  became
effective in 1992. Compliance with the ADA requirements could require removal of
access   barriers  and   other  capital   improvements  at   the  Golf  Courses.
Noncompliance could result  in imposition  of fines or  an award  of damages  to
private  litigants. Under the Participating Leases,  the Initial Lessees will be
responsible for any costs associated with ADA compliance.
 
                                       57
<PAGE>
                                   MANAGEMENT
 
DIRECTORS, PROPOSED DIRECTORS AND EXECUTIVE OFFICERS
 
    Upon completion of the  Offering, the Board of  Directors will consist of  7
members.  The directors include  W. Bradley Blair  II, Chairman, Chief Executive
Officer and President,  David J.  Dick, Executive  Vice President  and Larry  D.
Young, founder of The Legends Group. The remaining directors will be Independent
Directors   (the  "Independent   Directors").  See   "Partnership  Agreement  --
Management" and  "Capital  Stock --  Corporate  Governance." Subject  to  rights
pursuant  to any  employment agreements,  officers of  the Company  serve at the
pleasure of the Board of Directors.
 
    Set forth  below is  information  with respect  to directors  and  executive
officers of the Company.
 
<TABLE>
<CAPTION>
                                                                                                TERM
             NAME                   AGE                         POSITION                       EXPIRES
- ------------------------------      ---      ----------------------------------------------  -----------
<S>                             <C>          <C>                                             <C>
W. Bradley Blair, II..........          52   Chairman of the Board of Directors,                   1999
                                              Chief Executive Officer and
                                              President of the Company
David J. Dick.................          37   Executive Vice President, Director                    1998
Larry D. Young................          55   Director                                              2000
</TABLE>
 
    W.  Bradley Blair, II is the Chairman  of the Board, Chief Executive Officer
and President of the Company. Prior to the completion of the Offering Mr.  Blair
served  as Executive Vice President, Chief Operating Officer and General Counsel
for The Legends Group since 1993. As an officer of The Legends Group, Mr.  Blair
was   responsible  for  all  aspects   of  operations,  including  acquisitions,
development and marketing. From 1978 to 1993, Mr. Blair was the managing partner
and currently is  of counsel at  Blair, Conway  Bograd and Martin,  a law  firm,
specializing in real estate, finance, taxation and acquisitions. Several clients
of  Blair, Conway Bograd and  Martin were golf course  owners and companies. Mr.
Blair received a Bachelor of Science Degree in Business from Indiana  University
and  a Juris  Doctorate from  University of  North Carolina  at Chapel  Hill Law
School.
 
    David J. Dick  is Executive Vice  President of the  Company. Since 1993  Mr.
Dick has worked with the Inland Group, Inc. as a consultant specializing in real
estate  investment banking and golf  course finance. From 1983  to 1992 Mr. Dick
served as  Vice  President of  Development  and Asset/Portfolio  management  for
Thoner  & Birmingham Development Corporation, a  golf and country club community
developer that is  affiliated with the  owner of Northgate  Country Club.  While
with  Thoner &  Birmingham Development Corporation,  Mr. Dick's responsibilities
included many aspects of  golf course and  country club development,  operations
and   management.  Mr.  Dick   received  a  Bachelor   of  Science  in  Business
Administration from Central Missouri State  University. Mr. Dick is a  Certified
Commercial Investment Member and a registered representative with H. D. Vest, an
NASD member firm.
 
    Larry  D. Young  is a  director of  the Company  and is  the founder  of The
Legends Group. Mr.  Young began his  career in  the golf business  in the  early
1960's. He constructed his first golf course in 1973 (Green Valley) in Gastonia,
North  Carolina. In  1975 he  moved to  Myrtle Beach,  South Carolina,  where he
started what became The  Legends Group, a leading  golf course owner,  developer
and operator in the southeast and Mid-Atlantic regions of the United States. Mr.
Young  has served  in numerous  capacities in  golf industry  related non-profit
organizations.
 
COMMITTEES OF THE BOARD OF DIRECTORS
 
    AUDIT COMMITTEE.   Promptly following  the completion of  the Offering,  the
Board  of Directors will establish an audit committee that will consist of three
Independent Directors  (the  "Audit Committee").  The  Audit Committee  will  be
established  to make  recommendations concerning  the engagement  of independent
public accountants, review with the independent public accountants the plans and
results of the audit engagement,
 
                                       58
<PAGE>
approve professional services  provided by the  independent public  accountants,
review  the independence of the independent  public accounts, consider the range
of audit and non-audit  fees and review the  adequacy of the Company's  internal
accounting controls.
 
    COMPENSATION  COMMITTEE.  Promptly following the completion of the Offering,
the  Board  of   Directors  will   establish  a   compensation  committee   (the
"Compensation  Committee") to determine compensation, including awards under the
Company's Stock  Incentive  Plan,  for the  Company's  executive  officers.  The
Company   expects  that  the  Compensation   Committee  will  consist  of  three
Independent Directors.
 
    The Board of Directors  will not initially have  a nominating committee  and
the entire Board of Directors will perform the function of such a committee. The
Company  may from time  to time form other  committees as circumstances warrant.
Such committees will have authority and responsibility as delegated by the Board
of Directors.
 
    The membership  of  the  Committees  of  the  Board  of  Directors  will  be
established after the completion of the Offering.
 
COMPENSATION OF DIRECTORS
 
    The Company intends to pay its Independent Directors fees for their services
as  directors. Directors will receive annual  compensation of $10,000 plus a fee
of $1,000 for attendance at each meeting of the Board of Directors, but not  for
committee meetings. Directors who are not Independent Directors will not be paid
any  director fees. The Company will reimburse directors for their out-of-pocket
travel expenses.
 
DIRECTORS AND OFFICERS INSURANCE
 
    The Company will have directors and officers liability insurance.  Directors
and  officers liability insurance insures (i)  the officers and directors of the
Company from any claim arising  out of an alleged  wrongful act by such  persons
while  acting as directors and officers of  the Company, and (ii) the Company to
the extent that it has indemnified the directors and officers for such loss.
 
INDEMNIFICATION
 
    The Charter provides for the  indemnification of the Company's officers  and
directors  against  certain liabilities  to the  fullest extent  permitted under
applicable law. The Charter also provides that the directors and officers of the
Company be  exculpated from  monetary damages  to the  fullest extent  permitted
under  applicable  law. In  addition,  the officers,  directors  and controlling
persons of the Company  will be indemnified against  certain liabilities by  the
Underwriters,   and  the  Underwriters  will   be  indemnified  against  certain
liabilities by the Company. See "Underwriting."
 
EXECUTIVE COMPENSATION
 
    Prior to  the  completion of  the  Offering, the  Company  did not  pay  any
compensation  to  its executive  officers. The  following  table sets  forth the
estimated 1997 compensation, on an annualized basis, expected to be paid to  the
most   highly  compensated  executive   officers  of  the   Company  whose  cash
compensation from the  Company in  1997 on an  annualized basis  is expected  to
exceed $100,000.
 
<TABLE>
<CAPTION>
                                                                                                           LONG-TERM
                                                                                                          COMPENSATION
                                                                                 ANNUAL COMPENSATION    ----------------
                                                                                                           SECURITIES
                                                                               -----------------------     UNDERLYING
NAME AND PRINCIPAL POSITION                                                     YEAR (1)      SALARY    OPTIONS/SARS (2)
- -----------------------------------------------------------------------------  -----------  ----------  ----------------
<S>                                                                            <C>          <C>         <C>
W. Bradley Blair, II.........................................................        1997   $  250,000        150,000
 Chairman of the Board of Directors/Chief Executive Officer/President
David J. Dick................................................................        1997   $  150,000        125,000
 Executive Vice President
</TABLE>
 
- ------------
(1) Amounts  given are annualized  projections for the  year ending December 31,
    1997.
 
                                       59
<PAGE>
(2) Options to purchase an aggregate of  295,000 shares of Common Stock will  be
    granted  to directors and  executive officers of  the Company effective upon
    closing of the Offering. See "-- Stock Incentive Plan."
 
STOCK INCENTIVE PLAN
 
    The Company intends  to establish  a stock  incentive plan  (the "Plan")  to
enable  executive officers and other key employees of the Company to participate
in the ownership  of the Company.  The Plan  is designed to  attract and  retain
executive  officers  and  other key  employees  of  the Company  and  to provide
incentive to such  persons to  maximize the  Company's cash  flow available  for
distribution.  The Plan provides  for the award to  executive officers and other
key employees of the Company (subject to the Ownership Limit) of a broad variety
of stock-based  compensation alternatives  such as  nonqualified stock  options,
incentive  stock options, restricted  stock and performance  awards and provides
for the  grant  to  executive  officers (subject  to  the  Ownership  Limit)  of
nonqualified stock options.
 
    The  Plan  will  be administered  by  the Compensation  Committee,  which is
authorized to  select from  among  the eligible  employees  of the  Company  the
individuals  to whom options,  restricted stock purchase  rights and performance
awards are to be  granted and to  determine the number of  shares to be  subject
thereto  and the terms  and conditions thereof.  The Compensation Committee will
select the individuals to whom nonqualified stock options are to be granted  and
will  determine the  number of shares  to be  subject thereto and  the terms and
conditions thereof.  The Compensation  Committee is  also authorized  to  adopt,
amend and rescind rules relating to the administration of the Plan. No member of
the Compensation Committee will be eligible to participate in the Plan.
 
    AWARDS UNDER THE PLAN
 
    NONQUALIFIED  STOCK OPTIONS  will provide for  the right  to purchase Common
Stock at a specified price which may be less than fair market value on the  date
of  grant (but not less than par  value), and usually will become exercisable in
installments after the grant date. Nonqualified stock options may be granted for
any reasonable term.
 
    INCENTIVE STOCK OPTIONS,  if granted, will  be designed to  comply with  the
provisions  of the  Code and  will be subject  to restrictions  contained in the
Code, including exercise prices equal to at  least 100% of fair market value  of
the Common Stock on the grant date and a ten year restriction on their term, but
may  be subsequently modified to disqualify  them from treatment as an incentive
stock option.
 
    RESTRICTED STOCK may  be sold  to participants  at various  prices (but  not
below  par value) and made subject to  such restrictions as may be determined by
the Compensation Committee. Restricted stock,  typically, may be repurchased  by
the Company at the original purchase price if the conditions or restrictions are
not  met. In general, restricted stock may not be sold, or otherwise transferred
or hypothecated,  until  restrictions  are  removed  or  expire.  Purchasers  of
restricted stock, unlike recipients of options, will have voting rights and will
receive dividends prior to the time when the restrictions lapse.
 
    PERFORMANCE  AWARDS  may  be granted  by  the Compensation  Committee  on an
individual or group basis. Generally, these  awards will be based upon  specific
agreements  and may be  paid in cash or  in Common Stock or  in a combination of
cash and Common  Stock. Performance  awards may include  "phantom" stock  awards
that  provide for payments  based upon increases  in the price  of the Company's
Common Stock over a  predetermined period. Performance  awards may also  include
bonuses  which may be granted by the  Compensation Committee on an individual or
group basis  and which  may  be payable  in cash  or  in Common  Stock or  in  a
combination of cash and Common Stock.
 
    The  Board of Directors will approve prior to the completion of the Offering
the grant of options  to Mr. Blair and  Mr. Dick to purchase  up to 150,000  and
125,000   shares  of  Common  Stock,   respectively.  The  options  will  become
exercisable in three equal installments,  commencing upon the first  anniversary
of  the date of grant and each of  the two years thereafter. The options will be
exercisable for 10 years from the date of grant at the fair market value of  the
Common Stock on the date of grant.
 
                                       60
<PAGE>
    A  maximum of 225,000 additional shares  will be reserved for issuance under
the Plan. There is no limit on the  number of awards that may be granted to  any
one  individual so  long as the  grant does  not violate the  Ownership Limit or
cause the Company to fail to qualify as a REIT for federal income tax  purposes.
See "Capital Stock -- Restrictions on Ownership."
 
DIRECTORS' PLAN
 
    SHARE  AUTHORIZATION.  A  maximum of 100,000  shares of Common  Stock may be
issued under the Company's Non-Employee Directors' Plan (the "Directors' Plan").
The share limitation and terms of  outstanding awards shall be adjusted, as  the
Compensation  Committee deems  appropriate, in  the event  of a  stock dividend,
stock split, combination,  reclassification, recapitalization  or other  similar
event.
 
    ELIGIBILITY.    The Directors'  Plan provides  for the  grant of  options to
purchase Common Stock and the award of  shares of Common Stock to each  eligible
director  of the  Company. No director  who is an  employee of the  Company or a
Prior Owner is eligible to participate in the Directors' Plan.
 
    OPTIONS.  The Directors' Plan provides that each eligible director who is  a
member  of the Board of Directors as of the date that the registration statement
relating to  the Offering  is declared  effective  by the  SEC will  be  awarded
nonqualified options to purchase 5,000 shares of Common Stock on that date (each
such  director,  a "Founding  Director"). Each  eligible director  who is  not a
Founding Director (a "Non-Founding Director") will receive nonqualified  options
to  purchase 5,000  shares of  Common Stock on  the date  of the  meeting of the
Company's stockholders at which  the Non-Founding Director  is first elected  to
the  Board  of  Directors.  The  options  granted  to  Founding  Directors  upon
effectiveness of the registration statement  relating to the Offering will  have
an  exercise price equal to  the initial public offering  price and will vest on
the date of grant.  The exercise price  of options under  future grants will  be
100%  of the fair market value of the Common Stock on the date of grant and will
vest in  the  same  manner.  The  exercise price  may  be  paid  in  cash,  cash
equivalents,   Common  Stock  or   a  combination  thereof   acceptable  to  the
Compensation  Committee.  Options   granted  under  the   Directors'  Plan   are
exercisable for 10 years from the date of grant.
 
    CERTAIN  FEDERAL INCOME TAX CONSEQUENCES RELATING TO OPTIONS.  Generally, an
eligible director does not recognize any taxable income, and the Company is  not
entitled  to a deduction  upon the grant of  an option. Upon  the exercise of an
option the eligible director recognizes ordinary  income equal to the excess  of
the  fair market value of the shares acquired over the option exercise price, if
any. Special rules may apply as a result of Section 16 of the Exchange Act.  The
Company  is generally entitled to a  deduction equal to the compensation taxable
to the eligible director as ordinary  income. Eligible directors may be  subject
to backup withholding requirements for federal income tax.
 
    AMENDMENT  AND TERMINATION.  The Directors' Plan provides that the Board may
amend or terminate the Plan, but the  terms of the Plan relating to the  amount,
price  and timing  of awards under  the Plan may  not be amended  more than once
every six months other than  to comport with changes in  the Code, or the  rules
and  regulations  thereunder. An  amendment  will not  become  effective without
stockholder approval if  the amendment  materially (i) increases  the number  of
shares  that  may  be  issued  under  the  Directors'  Plan,  (ii)  changes  the
eligibility requirements, or (iii) increases  the benefits that may be  provided
under  the Directors' Plan. No options may  be granted under the Directors' Plan
after December 31, 2006.
 
                                       61
<PAGE>
DEFERRED COMPENSATION PLAN
 
    The  Company intends to  establish a deferred  compensation plan under which
executive officers of  the Company  may elect to  defer receiving  a portion  of
their cash compensation otherwise payable in one tax year until a later tax year
and  thereby  postpone payment  of  tax on  the  deferred amount.  Prior  to the
beginning of  any taxable  year,  such executive  officers  may elect  to  defer
receipt  of such  amount of cash  compensation until  a future date  or until an
event selected  by such  persons pursuant  to the  terms of  the plan.  Deferred
compensation will be invested in a separate trust account.
 
EMPLOYMENT AGREEMENTS
 
    The  Company will enter  into written employment  agreements with W. Bradley
Blair, II and David J. Dick. The employment agreement for Mr. Blair will have  a
term of four years and the employment agreement for Mr. Dick will have a term of
three years. The employment agreement of each of such executives provides for an
annual salary of $250,000 and $150,000 for Messrs. Blair and Dick, respectively,
with  annual  performance bonuses  determined  by the  Independent  Directors in
connection with the achievement of performance criteria to be determined by  the
Board  of Directors. In addition,  each of Messrs. Blair  and Dick have received
options to purchase shares of Common Stock as described above under the  heading
"Stock  Incentive  Plan." In  addition,  each of  Messrs.  Blair and  Dick shall
receive severance payments  equal to  base compensation  and bonus  at the  most
recent annual amount for the longer of the balance of the employment term or two
years  upon the death, disability, termination or resignation of such executive,
unless such  executive  resigns  without  "good cause"  or  unless  the  Company
terminates  such executive as a result  of gross negligence, willful misconduct,
fraud or a material breach of the employment agreement. Each such executive will
have "good cause" to terminate his employment  with the Company in the event  of
any  reduction  in his  compensation or  benefits,  material breach  or material
default by the Company under his employment agreement or following the merger or
change in control of the Company.
 
    Following the completion  of the  Offering, the  Compensation Committee  may
establish  incentive compensation  arrangements for  its executive  officers and
certain key employees.
 
    COVENANTS NOT TO  COMPETE.  Mr.  Blair and  Mr. Dick have  agreed to  devote
substantially  full time to the business of the Company and not to engage in any
competitive business. Mr. Blair and Mr. Dick have agreed not to compete directly
with the Company in a  business similar to that of  the Company for a period  of
one  year following  any termination  of employment.  Mr. Blair  may continue to
invest with Mr.  Young and  his affiliates  in certain  residential real  estate
developments.
 
                                       62
<PAGE>
                                INITIAL LESSEES
 
    The  Initial Lessees, each  of which is  owned by an  affiliate of the Prior
Owners of each of the Golf Courses, will lease the Golf Courses under triple net
leases. The Initial Lessees derive revenues  from the operation of golf  courses
principally  through receipt of green fees, membership initiation fees, food and
beverage operations, sale of merchandise, membership dues, golf cart rentals and
driving range charges. Each Initial Lessee will be a single purpose entity  with
nominal assets.
 
THE LEGENDS LESSEES
 
    The  four Legends Lessees  will lease the seven  golf courses contributed by
The Legends Group. The three Golf Courses at The Legends Complex will be  leased
pursuant  to a single Participating Lease, as  will the two recently opened Golf
Courses. Each of  the other Golf  Courses will be  leased to individual  Initial
Lessees pursuant to separate Participating Leases. Each Participating Lease with
the  Legends Lessees will be cross-defaulted and cross-collateralized. Mr. Young
and his affiliates will own  each of the Legends  Lessees. The Legends Group  is
contributing  seven of the  eight courses it currently  operates. The course not
being contributed did not meet the  Company's investment criteria because it  is
subject  to  a ground  lease with  a short  remaining term.  That course  may be
acquired by the Company at a later date should the ground lease be extended. See
"Certain Transactions -- Option to Purchase and Right of First Refusal."
 
    Mr. Young, who is a  director of the Company, began  his career in the  golf
business  in the early 1960's and has owned and managed golf courses for over 25
years. During such time, Mr. Young  has designed and developed 10 golf  courses,
eight  of which have been nationally recognized. Mr. Young constructed his first
course in 1973 (Green Valley) in Gastonia, North Carolina. In 1975, he moved  to
Myrtle  Beach, South Carolina, where  he started what was  to become The Legends
Group, a  company  specializing  in development,  construction,  management  and
ownership  of golf courses. Mr. Young has  served in numerous capacities in golf
industry related non-profit organizations.
 
THE WOODLANDS
 
    The Woodlands was developed,  is currently owned, and  will be leased to  an
affiliate  of Craft Farms. Craft Farms is operated by the father and son team of
R.C. and Robert Craft, longtime residents  of Gulf Shores, Alabama. In  addition
to  developing Craft Farms, a successful golf community encompassing both resort
and residential properties,  the Crafts  operate a successful  turf grass  farm.
R.C.  and Robert Craft have a total  of approximately 20 years experience in the
golf industry and continue  to own and  operate a golf  course located near  The
Woodlands.
 
    Mr.  R. C.  Craft has  approximately 50 years  of experience  in real estate
ownership and management and, together with Mr. Robert Craft, has over 10 years'
experience in golf  course development and  management in a  resort market.  Mr.
Robert  S.  Craft is  the Chairman  of the  Board of  Colonial Bank  (Gulf Coast
Region), the Board  of Directors of  the Colonial Bank  Holding Company and  the
President  and founder of  the Gulf Shores Golf  Association, a cooperative golf
marketing network.
 
OLDE ATLANTA GOLF CLUB
 
    Olde Atlanta Golf Club is being conveyed to the Company by Olde Atlanta Golf
Club Limited Partnership,  a partnership in  which The Crescent  Company is  the
general partner. Olde Atlanta Golf Club Limited Partnership developed the course
in  1993,  and  the  course  will be  leased  to  an  affiliate  thereof. Senior
management at The  Crescent Company,  including its president  E. Neal  Trogdon,
have  a combined 30 years  of experience in the  golf industry and affiliates of
The Crescent Company currently own and manage three other golf courses.
 
    Mr. Trogdon is the President of  The Crescent Company. Since his first  golf
course  acquisition in 1989, Mr. Trogdon  has served as managing general partner
for the  four  Daily  Fee golf  courses  now  managed by  The  Crescent  Company
including  Olde Atlanta.  The golf courses  are located in  the Atlanta, Georgia
suburbs (2)  and  Augusta, Georgia  area  (2).  Mr. Trogdon  was  previously  an
Executive  Vice President  at The  First National Bank  of Chicago  and a senior
officer at NationsBank.
 
                                       63
<PAGE>
NORTHGATE COUNTRY CLUB
 
    Northgate Country Club was developed, is currently owned and will be  leased
to  an affiliate of Jack  Thoner. Mr. Thoner has over  35 years of experience in
real estate development and has owned and operated Northgate Country Club for 12
years. Mr. Thoner's real  estate development includes  the construction of  over
5,000 multi-family units, as well as hotel and office properties.
 
GOLF COURSE OPERATIONS
 
    Prior  to the completion  of the Offering,  the Golf Courses  were owned (or
leased pursuant to long-term  ground leases) and operated  by the Prior  Owners,
all  of which are affiliates  of the Initial Lessees.  Such Initial Lessees will
continue to operate  the Golf Courses  under the Participating  Leases with  the
Company. See "The Golf Courses -- The Participating Leases." Each Initial Lessee
has  developed sophisticated  operating systems and  procedures in  all areas of
golf course  operations that  enable  it to  provide  high quality  service  and
products to its customers.
 
           POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN ACTIVITIES
 
    Set  forth below is a discussion  of the Company's investment objectives and
policies,  financing  policies  and  policies  with  respect  to  certain  other
activities.  These policies are determined by the  Board of Directors and may be
amended or revised from time to time at the discretion of the Board of Directors
without a vote of the Company's stockholders.
 
    As the sole general partner of  the Operating Partnership, the Company  also
will  determine the investment policies of  the Operating Partnership. Under the
Partnership Agreement, all future investments generally must be made through the
Operating Partnership. See "Partnership Agreement -- Management."
 
INVESTMENT OBJECTIVES AND POLICIES
 
    The Company's investment objective  is to maximize  both current income  and
long-term  growth in income.  The Company will seek  to accomplish its objective
through its ownership of Golf  Courses and selective acquisitions of  additional
golf courses and related facilities.
 
    The  Company  may purchase  or  lease properties  for  long-term investment,
expand and improve the Golf Courses presently owned or sell such properties,  in
whole  or in part, when circumstances  warrant. The Company also may participate
with other entities in property ownership, through joint ventures or other types
of  co-ownership.  Equity  investments  may  be  subject  to  existing  mortgage
financing  and other indebtedness that have priority over the equity interest of
the Company.
 
    While the Company intends  to emphasize equity  real estate investments,  it
may,  in its discretion, invest in mortgages, stock of other REITs, partnerships
and  other  real  estate  interests.  Such  mortgage  investments  may   include
participating or convertible mortgages.
 
    There  are no limitations on the percentage of the Company's assets that may
be invested in any one property or venture. The Board of Directors may establish
limitations as it deems appropriate from time to time. No limitations have  been
set  on the number of properties in which  the Company will seek to invest or on
the concentration of investments in any one geographic region.
 
DISPOSITIONS
 
    The Company has no current intention to cause the disposition of any of  the
Golf  Courses, although it reserves the right to do so if the Board of Directors
determines that such action would be in  the best interests of the Company.  The
Company  has agreed to use reasonable efforts  to structure the sale of any Golf
Course as a  tax deferred  like-kind exchange  if the  contributing Prior  Owner
would  incur an adverse  tax liability upon such  sale. The Participating Leases
impose restrictions on the Company's ability to sell the Golf Courses. See  "The
Golf  Courses  -- The  Participating  Leases --  Initial  Lessee Right  of First
Offer".
 
                                       64
<PAGE>
FINANCING
 
    The Company presently intends  to maintain a  ratio of debt-to-total  market
capitalization  of 50% or less. Following the completion of the Offering and the
use of net proceeds therefrom, the Company will have approximately $4.3  million
of  indebtedness,  which  constitutes  approximately  3%  of  its  total  market
capitalization. The Company  may, however,  from time to  time re-evaluate  this
policy  and  decrease  or  increase such  ratio  accordingly.  The  Company will
determine its financing policies in  light of then current economic  conditions,
relative  costs of debt and equity  capital, market values of properties, growth
and acquisition  opportunities and  other  factors. If  the Board  of  Directors
determines  that additional  funding is  desirable, the  Company may  raise such
funds through additional equity offerings,  debt financing or retention of  cash
flow  (subject to provisions in the  Code concerning taxability of undistributed
REIT income and REIT qualification), or a combination of these methods.
 
    In connection with the acquisition of  one of the Golf Courses, the  Company
has agreed to maintain, for a period of 10 years following the completion of the
Offering,  at least  $4.3 million of  indebtedness to accommodate  the effort to
minimize certain  adverse tax  consequences  of the  Prior  Owner of  such  Golf
Course. Such indebtedness may be reduced upon certain taxable events relating to
the  OP Units to be  held by the Prior  Owner of such Golf  Course. In the event
that the Company fails to maintain such indebtedness, the Company will be liable
for any resulting  income tax liabilities  incurred by the  Prior Owner of  such
Golf Course.
 
    It  is  anticipated  that  borrowings will  be  made  through  the Operating
Partnership, although  the  Company may  also  incur indebtedness  that  may  be
re-loaned  to the Operating Partnership on the  same terms and conditions as are
applicable  to  the  Company's  borrowing   of  such  funds.  See   "Partnership
Agreement." Indebtedness may be in the form of purchase money obligations to the
Prior  Owners, publicly or privately placed  debt instruments, or financing from
banks, institutional investors or other  lenders, any of which indebtedness  may
be  unsecured or may be secured by  mortgages or other interests in the property
owned by the Company. There are no  limits on the number or amount of  mortgages
or  other interests which may  be placed on any  one property. In addition, such
indebtedness may be recourse to all or  any part of the property of the  Company
or  may be limited to the particular property to which the indebtedness relates.
The proceeds from any borrowings may  be used for the payment of  distributions,
working  capital, to purchase OP Units,  to refinance indebtedness or to finance
acquisitions, expansions or development of new properties.
 
    In the event  that the  Board of  Directors determines  to raise  additional
equity  capital, the Board  has the authority,  without stockholder approval, to
issue additional  shares  of authorized  Common  Stock or  other  capital  stock
(including  securities senior to the Common Stock)  of the Company in any manner
(and on such terms and for  such consideration) it deems appropriate,  including
in  exchange for property. Existing stockholders  would have no preemptive right
to purchase shares issued in any offering,  and any such offering might cause  a
dilution of a stockholder's investment in the Company. If the Board of Directors
determines  to  raise  additional  equity capital  to  fund  investments  by the
Operating Partnership, the Company will  contribute such funds to the  Operating
Partnership as a contribution to capital and purchase of additional OP Units. In
addition,  the Company may issue additional shares of Common Stock in connection
with the  exchange of  OP  Units for  shares of  Common  Stock pursuant  to  the
exercise of Redemption Rights. See "Partnership Agreement."
 
    The  Board  of  Directors also  has  the  authority to  cause  the Operating
Partnership to issue additional OP  Units in any manner  (and on such terms  and
for  such  consideration) as  it deems  appropriate,  including in  exchange for
property. See "Partnership Agreement -- Capital Contribution."
 
WORKING CAPITAL RESERVES
 
    The Company will maintain working capital reserves (and when not sufficient,
access to borrowings) in  amounts that the Board  of Directors determines to  be
adequate  to meet normal  contingencies in connection with  the operation of the
Company's business and investments.
 
                                       65
<PAGE>
CONFLICT OF INTEREST POLICIES
 
    The Company will adopt  certain policies and  enter into certain  agreements
designed  to minimize  potential conflicts of  interest. The  Company's Board of
Directors is subject to certain provisions  of Maryland law, which are  designed
to eliminate or minimize certain potential conflicts of interest. However, there
can be no assurance that these policies always will be successful in eliminating
the influence of such conflicts, and if they are not successful, decisions could
be made that might fail to reflect fully the interests of all stockholders.
 
    CHARTER AND BYLAW PROVISIONS
 
    The  Company's Charter, with limited exceptions, requires that a majority of
the Company's Board of Directors be comprised of persons who are not officers or
employees of the Company or  Affiliates of any advisor  to the Company under  an
advisory  agreement, any lessee or management  company operating any property of
the Company,  any  subsidiary of  the  Company or  any  partnership that  is  an
Affiliate  of the  Company (each  such person,  an "Independent  Director"). The
Charter provides that such provisions relating to Independent Directors may  not
be  amended, altered or  repealed without the affirmative  vote of two-thirds of
all the votes  entitled to be  cast on  the matter. In  addition, the  Company's
Bylaws  provide that any purchase, sale, lease or mortgage involving the Company
in which a director or officer of the Company or any affiliate of the  foregoing
has any direct or indirect interest, other than solely as a result of his status
as  a director,  officer or shareholder  of the  Company, must be  approved by a
majority of the directors, including a majority of the Independent Directors.
 
PROVISIONS OF MARYLAND LAW
 
    Pursuant to  Maryland  law (the  jurisdiction  under which  the  Company  is
organized),  each director  is required to  discharge his duties  in good faith,
with the care  an ordinarily prudent  person in a  like position would  exercise
under  similar circumstances and in a manner he reasonably believes to be in the
best interest of  the Company. In  addition, under Maryland  law, a contract  or
transaction  between the Company and any of its directors or between the Company
and a corporation, firm or other entity in which a director is a director or has
a material financial interest is not void or voidable solely because of (a)  the
common directorship or interest, (b) the presence of the director at the meeting
of the Board or a committee of the Board that authorizes or approves or ratifies
the  contract or transaction or (c) the counting of the vote of the director for
the authorization, approval or  ratification of the  contract or transaction  if
(i) after disclosure of the interest, the transaction is authorized, approved or
ratified,  by the affirmative vote of a majority of the disinterested directors,
or by the  affirmative vote  of a  majority of  the votes  cast by  stockholders
entitled  to vote other than the votes of shares owned of record or beneficially
by the interested  director or corporation,  firm or other  entity, or (ii)  the
transaction is fair and reasonable to the Company.
 
OTHER POLICIES
 
    The  Company intends  to operate  in a  manner that  will not  subject it to
regulation under the Investment Company Act of 1940. The Company does not intend
(i) to  invest in  the securities  of other  issuers (other  than the  Operating
Partnership)  for the  purpose of exercising  control over such  issuer, (ii) to
underwrite securities of other  issuers or (iii) to  trade actively in loans  or
other investments.
 
    The  Company  may  make  investments  other  than  as  previously described,
although it does not  currently intend to  do so. The  Company has authority  to
repurchase  or otherwise reacquire  Common Stock or any  other securities it may
issue and may engage in  such activities in the  future. The Board of  Directors
has  no present intention of causing the Company to repurchase any of the shares
of Common Stock,  and any such  action would  be taken only  in conformity  with
applicable  federal and state laws and the requirements for qualifying as a REIT
under the  Code and  the Treasury  Regulations. Although  it may  do so  in  the
future,  except in connection  with the Formation  Transactions, the Company has
not issued Common Stock  or any other securities  in exchange for property,  nor
has  it reacquired  any of its  Common Stock  or any other  securities. See "The
Formation Transactions." The Company may make loans to third parties, including,
without limitation, to its officers and to joint
 
                                       66
<PAGE>
ventures in which  it decides  to participate. The  Company has  not engaged  in
trading,  underwriting or  agency distribution  or sale  of securities  of other
issuers, nor has the Company invested  in the securities of other issuers  other
than the Operating Partnership for the purpose of exercising control.
 
                           THE FORMATION TRANSACTIONS
 
    Prior to or simultaneously with the completion of the Offering, the Company,
the  Operating Partnership, the Prior Owners and the Initial Lessees will engage
in the Formation Transactions described below.
 
    - The Company will sell 2,775,000 shares of Common Stock in the Offering and
      will contribute all  of the net  proceeds thereof  to GTA GP  and GTA  LP,
      which  will  in  turn  contribute  such  net  proceeds  to  the  Operating
      Partnership.  Upon   completion  of   the  Offering   and  the   Formation
      Transactions,  the  Company  will,  through  GTA GP  and  GPA  LP,  own an
      approximately 39.7% ownership interest  in the Operating Partnership.  GTA
      GP will be the sole general partner of the Operating Partnership.
 
    - The  Prior Owners  will contribute  a 100%  interest in  each of  the Golf
      Courses to  the Company  in  exchange for  an aggregate  of  approximately
      4,194,062  OP Units  and approximately $4.5  million in  cash. The Company
      will use  a  portion  of  the  net  proceeds  of  the  Offering  to  repay
      approximately  $47.4 million of existing  mortgages and other indebtedness
      at the Golf Courses.
 
    - The Company,  as landlord,  will lease  the Golf  Courses to  the  Initial
      Lessees  pursuant to  the Participating  Leases for  initial terms  of ten
      years each, with each Initial Lessee  having the right to extend the  term
      of its Participating Lease for up to six renewal terms of five years each.
 
    - The  Company will enter  into the Option Agreement  with The Legends Group
      pursuant to which  the Company  will be granted  the option  and right  of
      first  refusal  to acquire  golf courses  currently owned  or subsequently
      acquired or developed by The Legends Group.
 
BENEFITS TO OFFICERS AND DIRECTORS
 
    As a result of the Formation Transactions, executive officers and  directors
of  the  Company and  certain  of their  affiliates  will receive  the following
benefits:
 
    - Larry D.  Young, a  director of  the  Company and  majority owner  of  The
      Legends  Group, and  his affiliates  will receive  3,738,556 OP  Units, as
      consideration for their interests in the Golf Courses owned by The Legends
      Group. The OP Units to be received by Mr. Young and his affiliates  (which
      are  redeemable for cash  or, at the  Company's option, Common  Stock on a
      one-for-one  basis,  beginning  one  year  after  the  completion  of  the
      Offering) will be worth approximately $74.8 million (based on the Offering
      Price)  and will be more  liquid than their interests  in the Golf Courses
      once a public trading  market for the Common  Stock commences. As of  June
      30,  1996, the aggregate book value of  the interests to be contributed by
      The Legends Group was approximately $38.0 million.
 
    - The 12,500  OP  Units  owned  by  Mr. Blair,  Chairman  of  the  Board  of
      Directors,  Chief Executive Officer and President  of the Company, and Mr.
      Dick, Executive Vice  President and  a director  of the  Company, will  be
      worth  approximately $500,000, based on  the Offering Price, a substantial
      increase over the nominal  purchase price paid by  Messrs. Blair and  Dick
      for such OP Units.
 
    - Mr.  Blair and  Mr. Dick  will be granted  options to  acquire 150,000 and
      125,000 shares of Common Stock,  respectively, at the Offering Price.  The
      options  vest ratably over three years commencing on the first anniversary
      of the date of grant.
 
    - Each Independent Director will receive options to acquire 5,000 shares  of
      Common Stock at the Offering Price.
 
    - In  connection  with the  acquisition  of the  Golf  Courses owned  by The
      Legends Group, the Company will repay approximately $27.0 million of  debt
      personally guaranteed by Mr. Young.
 
                                       67
<PAGE>
    - The  Company will pay  to Mr. Young and  his affiliates approximately $8.2
      million in repayment of a loan made  by Mr. Young to The Legends Group  in
      connection with the development of the two recently opened Golf Courses.
 
    - Through  the operation of seven of  the Golf Courses, the Legends Lessees,
      which are owned by Mr.  Young or his affiliates,  will be entitled to  all
      cash flow from such Golf Courses after payment of the Lease Payments under
      the applicable Participating Leases and other operating expenses.
 
    - Certain  tax  consequences  to  Mr.  Young  and  his  Affiliates  from the
      conveyance of their interests in the Golf Courses being contributed by The
      Legends Group will be deferred.
 
TRANSFER DOCUMENTS
 
    The transfer  of  the Golf  Courses  is subject  to  the completion  of  the
Offering  as well as the normal and  customary conditions to the closing of real
estate transactions. The Company  will assume certain  past obligations and  all
obligations  arising after the transfer of the  Golf Courses to the Company. The
agreements to  transfer  the  Golf  Courses  will  contain  representations  and
warranties  to  the Company  concerning the  Golf  Courses customarily  found in
agreements of  such type.  Such representations  and warranties  will  generally
survive  the closing of the transfer of title  to the Golf Courses for one year.
The representations and warranties will be secured by a pledge of OP Units  from
each  Prior Owner for a period of one  year, which OP Units will also secure the
obligations of the  related Initial  Lessee under  the applicable  Participating
Lease.
 
                     CERTAIN RELATIONSHIPS AND TRANSACTIONS
 
RELATIONSHIPS AMONG OFFICERS AND DIRECTORS
 
    Larry  Young is  a director  of the  Company and  the majority  owner of The
Legends Group  and  the Legends  Lessees.  Mr.  Blair, upon  completion  of  the
Offering, will resign as Chief Operating Officer of The Legends Group.
 
ACQUISITION OF INTERESTS IN CERTAIN OF THE GOLF COURSES
 
    Mr. Young and his affiliates will receive 3,738,556 OP Units in exchange for
their  interests in certain of  the Golf Courses. Upon  exercise of his right to
redeem such OP Units (which rights are not exercisable until beginning one  year
after  the completion of the Offering), such persons and entities may receive an
aggregate of 3,738,556 shares of Common Stock or, at the Company's option,  cash
in  the amount of approximately  $74.8 million based on  the Offering Price. See
"Partnership Agreement -- Redemption Rights."
 
REPAYMENT OF INDEBTEDNESS
 
    The  Company  will  repay   approximately  $27.0  million  of   indebtedness
guaranteed  by  Mr.  Young. The  Company  also will  pay  to Mr.  Young  and his
affiliates approximately $8.2 million in repayment  of a loan made by Mr.  Young
to  The Legends  Group in  connection with the  development of  the two recently
opened Golf Courses.
 
EMPLOYMENT AGREEMENTS
 
    The Company will enter into employment agreements with W. Bradley Blair,  II
and  David J.  Dick pursuant to  which Mr. Blair  will serve as  Chairman of the
Board, Chief  Executive  Officer  and  President and  Mr.  Dick  will  serve  as
Executive  Vice President  of the Company,  for a  term of four  years and three
years, respectively,  at an  initial annual  base compensation  of $250,000  and
$150,000,  respectively, subject to any  increases in base compensation approved
by the Compensation Committee.  Upon termination of  the employments other  than
for  cause,  Messrs.  Blair  and  Dick will  be  entitled  to  receive severance
benefits. See "Management -- Employment Agreements."
 
OPTION TO PURCHASE AND RIGHT OF FIRST REFUSAL
 
    The Legends Group currently owns a golf course that is not being contributed
to the Company, because it is subject  to a ground lease with a short  remaining
term,  and may  acquire or  develop additional golf  courses in  the future. The
Company will have an option and right of first refusal to acquire all such  golf
courses,  pursuant to an Option to Purchase and Right of First Refusal Agreement
(the "Option Agreement"). Commencing  four years after the  public opening of  a
golf  course developed by The Legends Group,  or 24 months after the acquisition
of
 
                                       68
<PAGE>
an established operating golf  course, the Company  may purchase the  applicable
golf  course under the  Option Agreement for  a purchase price  based on the net
operating income of the golf course,  subject to adjustments agreed upon by  the
parties,  divided by a capitalization rate equal to the Company's cost of equity
capital plus 200 basis  points. For purpose of  this calculation, the  Company's
cost  of equity capital is  deemed to equal the  Company's Funds From Operations
yield for the then current fiscal year as published by First Call, less reserves
for capital expenditures. In  the event The Legends  Group receives a bona  fide
third  party offer to  acquire a developed  golf course, the  option will not be
effective pending the acquisition by the third party, in which case the  Company
shall have the right to purchase the developed golf course pursuant to the right
of  first  refusal  described  below.  The  Company  anticipates  that  any such
developed golf course  will have achieved  stabilized operating revenues  before
the  Company  would  consider purchasing  such  developed golf  course  from The
Legends Group or any affiliate of The Legends Group.
 
    If the Company  does not  elect to  exercise its  option to  acquire a  golf
course  owned, acquired or developed by The Legends Group, or if the parties are
unable to agree on the adjustments to  net operating income for purposes of  the
pricing  formula, then the Company will have  a right of first refusal under the
Option Agreement with respect  to such golf course.  The right of first  refusal
will  obligate The Legends Group to offer the  Company the right to buy any such
golf course on the  same terms and  conditions as The  Legends Group intends  to
offer  to any third party. If the Company does not exercise its right to acquire
such golf course,  The Legends  Group will  be free to  sell to  a third  party,
provided  if The Legends  Group either opts  not to sell  the golf course within
nine months or reduces the purchase price by 5% or more, The Legends Group  must
again offer the golf course to the Company. The Option Agreement shall run for a
period of 10 years after the Offering.
 
                             PARTNERSHIP AGREEMENT
 
    THE   FOLLOWING  SUMMARY   OF  THE  PARTNERSHIP   AGREEMENT,  INCLUDING  THE
DESCRIPTIONS OF CERTAIN PROVISIONS  SET FORTH ELSEWHERE  IN THIS PROSPECTUS,  IS
QUALIFIED  IN ITS ENTIRETY  BY REFERENCE TO THE  PARTNERSHIP AGREEMENT, WHICH IS
FILED AS AN EXHIBIT TO THE REGISTRATION STATEMENT OF WHICH THIS PROSPECTUS IS  A
PART.
 
MANAGEMENT
 
    The  Operating Partnership  is organized  as a  Delaware limited partnership
pursuant to the terms of the Partnership Agreement. Pursuant to the  Partnership
Agreement,   the  Company,  as  the  sole   general  partner  of  the  Operating
Partnership, will generally have full, exclusive and complete responsibility and
discretion in the management and control of the Operating Partnership  including
the  ability  to cause  the Operating  Partnership to  enter into  certain major
transactions including acquisitions, dispositions, refinancings and selection of
golf course operators and to cause  changes in the Operating Partnership's  line
of  business and  distribution policies.  If the Company  elects to  sell a golf
course contributed by a Limited Partner,  then the Company will be obligated  to
use  reasonable efforts to structure the  sale as tax deferred exchange, subject
to limited exceptions.
 
    The consent of Limited  Partners (other than GTA  LP) holding 66.67% of  the
interests  in  the Operating  Partnership is  required  with respect  to certain
amendments  to  the  Partnership  Agreement,  including  amendments  which   (i)
adversely  affect the  Limited Partners  rights to  redeem their  OP Units, (ii)
adversely affect  the Limited  Partners rights  to receive  cash  distributions,
(iii)  alter the Operating Partnership's allocation of income, or (iv) impose on
the Limited Partners the obligation to make capital contributions. In  addition,
the  affirmative vote of  Limited Partners (including GTA  LP) holding 66.67% of
the interests in  the Operating Partnership  is required  for a sale  of all  or
substantially  all  of the  assets of  the Company,  or to  approve a  merger or
consolidation of the Operating Partnership.
 
TRANSFERABILITY OF OP UNITS
 
    The Partnership Agreement generally provides  that Limited Partners may  not
transfer their OP Units without the consent of the Company.
 
                                       69
<PAGE>
PLEDGE
 
    Each  Limited Partner may pledge up to 85%  of its OP Units as collateral to
institutional third party  lenders. In addition,  for a period  of at least  two
years,  each Limited Partner will pledge to  the Company OP Units having a value
based on the  Offering Price  equal to  15% of the  purchase price  of the  Golf
Course  contributed by it (approximately 16 months  of initial Base Rent, at the
Offering Price)  as  collateral  for the  applicable  Participating  Lease.  See
"Percentage  Lease -- Security Deposit." In  addition, the pledged OP Units will
also secure representations and warranties made by the Prior Owner in connection
with the Formation  Transactions for a  period of one  year. See "The  Formation
Transactions."
 
REDEMPTION RIGHTS
 
    Pursuant  to the Partnership Agreement, the Limited Partners, other than GTA
LP,  will  receive  rights  which  will  enable  them  to  cause  the  Operating
Partnership  to redeem each  OP Unit for cash  equal to the value  of a share of
Common Stock (or, at  the Company's election, the  Company may purchase each  OP
Unit  offered for  redemption for  one share  of Common  Stock) (the "Redemption
Rights"). The Redemption  Rights may not  be exercised, however,  if and to  the
extent  that  the  delivery  of  Common  Stock  upon  exercise  of  such  rights
(regardless of whether the Company would  exercise its rights to deliver  Common
Stock)  would (i) result in any person owning, directly or indirectly, shares of
Common Stock in excess of the Ownership Limit, (ii) result in shares of  capital
stock  of the Company being owned by  fewer than 100 persons (determined without
reference to  any rules  of  attribution), (iii)  result  in the  Company  being
"closely  held" within the meaning of section 856(h) of the Code, (iv) cause the
Company to  own,  actually or  constructively,  10%  or more  of  the  ownership
interests  in  a tenant  of the  Company's or  the Operating  Partnership's real
property, within the meaning of section  856(d)(2)(B) of the Code, or (v)  cause
the  acquisition of shares of Common Stock  by such redeeming Limited Partner to
be "integrated"  with any  other  distribution of  shares  of Common  Stock  for
purposes  of complying  with the  Securities Act.  The Redemption  Rights may be
exercised (subject to certain  lock-up agreements described in  "Underwriting"),
at  any time after one  year following the completion  of the Offering, provided
that not more  than four  redemptions by any  Unitholder may  occur during  each
calendar  year, and each  Limited Partner may not  exercise the Redemption Right
for less than 1,000 OP Units or,  if such Limited Partner holds less than  1,000
OP  Units,  all of  the OP  Units held  by  such Limited  Partner. Prior  to the
expiration of such one year period,  the Redemption Right may be exercised  (but
only for cash) by a lender to which any OP Units may have been pledged, provided
that such pledge was permissible in light of the lock-up agreements described in
"Underwriting."  In  the future,  it may  become  necessary to  place additional
restrictions on the exercise  of Redemption Rights in  order to assure that  the
Operating  Partnership does not  become a "publicly  traded partnership" that is
treated as a corporation  for federal income tax  purposes. See "Federal  Income
Tax  Considerations  --  Tax  Aspects  of  the  Operating  Partnership  and  the
Subsidiary Partnerships."  The  aggregate  number  of  shares  of  Common  Stock
initially issuable upon exercise of the Redemption Rights will be 4,222,812. The
number of shares of Common Stock issuable upon exercise of the Redemption Rights
will be adjusted upon the occurrence of share splits, mergers, consolidations or
similar  pro rata share  transactions, which otherwise would  have the effect of
diluting the ownership interests of the Limited Partners or the stockholders  of
the Company. See "Shares Available for Future Sale."
 
CAPITAL CONTRIBUTION
 
    The  Company, through GTA  GP and GTA  LP, will contribute  to the Operating
Partnership  substantially  all  of  the  net  proceeds  of  the  Offering,   in
consideration of which GTA GP will receive a 1% general partnership interest and
GTA  LP will receive  approximately a 38.7% limited  partnership interest in the
Operating Partnership. The Partnership Agreement provides that if the  Operating
Partnership requires additional funds at any time or from time to time in excess
of  funds  available  to the  Operating  Partnership from  borrowing  or capital
contributions, the Company may borrow such funds from a financial institution or
other lender and lend such funds to the Operating Partnership on the same  terms
and conditions as are applicable to the Company's borrowing of such funds. Under
the  Partnership Agreement,  the Company  generally is  obligated to contribute,
through GTA  GP and  GTA LP,  the proceeds  of a  share offering  as  additional
capital  to  the Operating  Partnership.  Moreover, the  Company  is authorized,
through  GTA  GP   and  GTA   LP,  to   cause  the   Operating  Partnership   to
 
                                       70
<PAGE>
issue  partnership interests for less than fair  market value if the Company has
concluded in good  faith that  such issuance  is in  the best  interests of  the
Company  and the Operating Partnership. If the Company so contributes additional
capital to the Operating Partnership, GTA GP and GTA LP will receive  additional
OP  Units and  their percentage interests  in the Operating  Partnership will be
increased on a  proportionate basis  based upon  the amount  of such  additional
capital  contributions and the value of the Operating Partnership at the time of
such  contributions.  Conversely,  the  percentage  interests  of  the   Limited
Partners,  other than GTA LP, will be  decreased on a proportionate basis in the
event of additional capital contributions by the Company.
 
TERM
 
    The Operating Partnership will continue in full force and effect for a  term
of  75 years, or until sooner dissolved pursuant to the terms of the Partnership
Agreement.
 
TAX MATTERS
 
    Pursuant to the Partnership Agreement, the  general partner will be the  tax
matters  partner of the Operating Partnership  and, as such, will have authority
to handle tax audits and to make tax  elections under the Code on behalf of  the
Operating Partnership.
 
                                       71
<PAGE>
                   PRINCIPAL STOCKHOLDERS OF THE COMPANY AND
                PRINCIPAL PARTNERS IN THE OPERATING PARTNERSHIP
 
    The  following table sets forth certain information regarding the beneficial
ownership of Common Stock and OP Units by each director, by each named executive
officer of the Company, by all directors and officers of the Company as a  group
and  by each person who is expected to be  the beneficial owner of 5% or more of
the outstanding  Common  Stock  immediately  following  the  completion  of  the
Offering.  As of the date of this Prospectus  each person named in the table has
sole voting and investment  power with respect  to all of  the shares of  Common
Stock  or  OP  Units shown  as  beneficially  owned by  such  person,  except as
otherwise set forth in the notes to the table.
 
<TABLE>
<CAPTION>
                                                                PERCENTAGE OF SHARES OF                 PERCENTAGE INTEREST
                                          NUMBER OF SHARES OF        COMMON STOCK        NUMBER OF OP      IN OPERATING
 NAME AND ADDRESS OF BENEFICIAL OWNER        COMMON STOCK             OUTSTANDING          UNITS(2)         PARTNERSHIP
- ---------------------------------------  ---------------------  -----------------------  -------------  -------------------
<S>                                      <C>                    <C>                      <C>            <C>
W. Bradley Blair.......................               --                      --               12,500                *
David J. Dick..........................               --                      --               12,500                *
Larry D. Young(1)......................               --                      --            3,738,556            53.4%
Directors and officers
 as a group (3 persons)................               --                      --            3,763,556            53.8%
</TABLE>
 
- ------------
*   Less than 1%.
 
(1) Address  is The  Legends  Group, 1500  Legends  Drive, Myrtle  Beach,  South
    Carolina 29577.
 
(2) The Operating Partnership will have 6,997,812 OP Units outstanding as of the
    Offering,  of which 2,775,000 will be owned  by the Company. The numbers and
    percentages set forth in  this table assumed that  all outstanding OP  Units
    are  redeemed for  shares of  Common Stock. The  OP Units  (other than those
    owned by  the Company)  may be  redeemed  as follows:  50% after  the  first
    anniversary  of  the completion  of the  Offering and  50% after  the second
    anniversary of the completion of the Offering.
 
                                       72
<PAGE>
                                 CAPITAL STOCK
 
GENERAL
 
    Under the Charter, the total number of  shares of all classes of stock  that
the  Company  has authority  to issue  is  100,000,000 consisting  of 90,000,000
shares of Common Stock and 10,000,000 shares of preferred stock, par value  $.01
per  share (the "Preferred Stock"). No shares of Preferred Stock are outstanding
or will be outstanding immediately after completion of the Offering.
 
    The holders  of Common  Stock are  entitled to  one vote  per share  on  all
matters  voted on by stockholders, including elections of directors, and, except
as otherwise required by law or provided in any resolution adopted by the  Board
of  Directors with  respect to  any series  of Preferred  Stock establishing the
powers, designations, preferences and  relative, participating, option or  other
special  rights  of such  series, the  holders  of such  shares of  Common Stock
exclusively  possess  all  voting  power.  The  Charter  does  not  provide  for
cumulative  voting in  the election  of directors.  Subject to  any preferential
rights of any outstanding series of Preferred Stock, the holders of Common Stock
are entitled to such distributions as may  be declared from time to time by  the
Board  of  Directors from  funds available  therefor,  and upon  liquidation are
entitled  to  receive  PRO  RATA  all  assets  of  the  Company  available   for
distributions to such holders. All shares of Common Stock issued in the Offering
will  be fully  paid and  nonassessable and  the holders  thereof will  not have
preemptive rights.
 
    The Charter provides for a staggered Board of Directors consisting of  three
classes  as nearly equal in  size as practicable. Each  class holds office until
the third annual meeting  for selection of directors  following the election  of
such  class, except that the initial terms  of the three classes expire in 1998,
1999 and 2000, respectively. The provisions relating to the staggered board  may
be  amended only upon the vote of the  holders of at least 66.67% of the capital
stock entitled to vote for the election of directors.
 
    The Board of Directors is authorized  to provide for the issuance of  shares
of  Preferred Stock in one or more series,  to establish the number of shares in
each series and to fix the  designation, powers, preferences and rights of  each
such  series and  the qualifications,  limitations or  restrictions thereof. The
Company has no present intention to issue shares of Preferred Stock.
 
CORPORATE GOVERNANCE
 
    Certain significant  actions will  require stockholder  approval,  including
certain amendments to the Charter or the Bylaws including provisions relating to
cumulative  voting and indemnification. In addition, certain actions relating to
the Operating Partnership and the Company's interest therein require approval of
the Limited Partners. See "Partnership Agreement -- Management."
 
RESTRICTIONS ON OWNERSHIP
 
    For the Company to qualify  as a REIT under the  Code, it must meet  certain
requirements  concerning  the ownership  of  its outstanding  shares  of capital
stock. Specifically, not  more than 50%  in value of  the Company's  outstanding
shares  of capital stock may be owned,  directly or indirectly, by five or fewer
individuals (as defined in the Code to include certain entities) during the last
half of a taxable  year, and the  Company must be beneficially  owned by 100  or
more persons during at least 335 days of a taxable year of 12 months or during a
proportionate   part  of  a  shorter  taxable  year.  See  "Federal  Income  Tax
Considerations -- Requirements for Qualification." In addition, the Company must
meet certain requirements regarding the nature  of its gross income in order  to
qualify  as a REIT. One  such requirement is that at  least 75% of the Company's
gross income for each year must consist  of rents from real property and  income
from  certain  other  real  property  investments.  The  rents  received  by the
Operating Partnership from  an Initial Lessee  would not qualify  as rents  from
real property, which would result in loss of REIT status for the Company, if the
Company  were at any time to own, directly or constructively, 10% or more of the
ownership  interests  in  an  Initial  Lessee  within  the  meaning  of  Section
856(d)(2)(B) of the Code. See "Federal Income Tax Considerations -- Requirements
for Qualification -- Income Tests."
 
    Because  the Board of Directors believes it  is essential for the Company to
qualify as a REIT, the Charter,  subject to certain exceptions described  below,
provides   that  no   person  may   own,  or   be  deemed   to  own   by  virtue
 
                                       73
<PAGE>
of the constructive  ownership provisions  of the Code,  more than  9.8% of  the
lesser in value of the total number or value of the outstanding shares of Common
Stock  or  more than  9.8% of  the  outstanding shares  of Preferred  Stock (the
"Ownership Limit"). The constructive ownership rules of the Code are complex and
may cause  shares  owned actually  or  constructively  by two  or  more  related
individuals  and/or entities  to be  constructively owned  by one  individual or
entity. As a result, the acquisition of less than 9.8% of the outstanding shares
of Common Stock or 9.8% of the shares of Preferred Stock (or the acquisition  of
an interest in an entity which owns the shares) by an individual or entity could
cause  that  individual  or entity  (or  another  individual or  entity)  to own
constructively in excess of  9.8% of the outstanding  shares of Common Stock  or
9.8%  of the outstanding shares of Preferred Stock, and thus subject such shares
to the  Ownership Limit  provisions of  the Charter.  The Ownership  Limit  also
prohibits any transfer of Common or Preferred Stock that would (i) result in the
Common  and Preferred  Stock being owned  by fewer than  100 persons (determined
without reference to any rules of attribution), (ii) result in the Company being
"closely held" within the meaning of Section 856(h) of the Code, or (iii)  cause
the  Company to own,  directly or constructively,  10% or more  of the ownership
interests in a  tenant of  the Company's real  property, within  the meaning  of
Section  856(d)(2)(B) of the Code. Except  as otherwise provided below, any such
acquisition  or  transfer  of  the   Company's  capital  stock  (including   any
constructive  acquisition or transfer of ownership)  shall be null and void, and
the intended  transferee  or  owner  will acquire  no  rights  to,  or  economic
interests in, the shares.
 
    Subject  to certain  exceptions described  below, any  purported transfer of
Common or Preferred Stock that would  (i) result in any person owning,  directly
or  indirectly, Common or Preferred Stock in excess of the Ownership Limit, (ii)
result in the Common and Preferred Stock  being owned by fewer than 100  persons
(determined  without reference to any rules of attribution), (iii) result in the
Company being "closely held" within the  meaning of Section 856(h) of the  Code,
or  (iv) cause the Company to own,  directly or constructively, 10.0% or more of
the ownership interests in a tenant  of the Company's or the Partnership's  real
property,  within  the meaning  of  Section 856(d)(2)(B)  of  the Code,  will be
designated as "Shares-in-Trust"  and transferred automatically  to a trust  (the
"Share Trust") effective on the day before the purported transfer of such Common
or  Preferred Stock. The record holder of the Common or Preferred Stock that are
designated as  Shares in  Trust (the  "Prohibited Owner")  will be  required  to
submit  such  number  of  Common  or Preferred  Stock  to  the  Share  Trust for
designation in  the  name  of the  Share  Trustee.  The Share  Trustee  will  be
designated   by  the   Company.  The  beneficiary   of  the   Share  Trust  (the
"Beneficiary") will be one  or more charitable organizations  that are named  by
the Company.
 
    Shares-in-Trust will remain issued and outstanding Common or Preferred Stock
and  will be entitled to  the same rights and privileges  as all other shares of
the same  class  or series.  The  Share Trust  will  receive all  dividends  and
distributions   on  the  Shares-in-Trust   and  will  hold   such  dividends  or
distributions in trust  for the benefit  of the Beneficiary.  The Share  Trustee
will  vote all  Shares-in-Trust. The  Share Trustee  will designate  a permitted
transferee of the  Shares-in-Trust, provided that  the permitted transferee  (i)
purchases such Shares-in-Trust for valuable consideration and (ii) acquires such
Shares-in-Trust  without  such acquisition  resulting in  a transfer  to another
Share Trust.
 
    The Prohibited Owner  with respect  to Shares-in-Trust will  be required  to
repay  to the Share Trust the amount  of any dividends or distributions received
by the Prohibited  Owner (i) that  are attributable to  any Shares-in-Trust  and
(ii)  that the record  date of which was  on or after the  date that such shares
became Shares-in-Trust. The  Prohibited Owner  generally will  receive from  the
Share  Trustee the lesser of (i) the  price per share such Prohibited Owner paid
for the Common or Preferred Stock  that were designated as Shares-in-Trust  (or,
in  the case of a gift or devise,  the Market Price (as defined below) per share
on the date of such transfer) and (ii) the price per share received by the Share
Trustee from the sale or other disposition of such Shares-in-Trust. Any  amounts
received  by  the Share  Trustee in  excess of  the  amounts to  be paid  to the
Prohibited Owner will be distributed to the Beneficiary.
 
    The Shares-in-Trust will  be deemed  to have been  offered for  sale to  the
Company,  or its designee, at a  price per share equal to  the lesser of (i) the
price per share in the transaction that created such Shares-in-Trust (or, in the
case of  a gift  or devise,  the Market  Price per  share on  the date  of  such
transfer) or (ii) the Market Price per
 
                                       74
<PAGE>
share  on the date  that the Company,  or its designee,  accepts such offer. The
Company will have the right to accept such  offer for a period of 90 days  after
the  later of  (i) the  date of  the purported  transfer which  resulted in such
Shares-in-Trust and (ii) the  date the Company determines  in good faith that  a
transfer resulting in such Shares-in-Trust occurred.
 
    "Market  Price" on any date shall mean  the average of the Closing Price (as
defined below) for the five consecutive  Trading Days (as defined below)  ending
on  such date. The "Closing  Price" on any date shall  mean the last sale price,
regular way, or, in case  no such sale takes place  on such day, the average  of
the closing bid and asked prices, regular way, in either case as reported in the
principal  consolidated transaction reporting system  with respect to securities
listed or admitted to trading on the  New York Stock Exchange or, if the  Common
or  Preferred Stock are not listed or admitted  to trading on the New York Stock
Exchange, as reported in the principal consolidated transaction reporting system
with respect to securities listed on the principal national securities  exchange
on  which the  shares of  Common or  Preferred Stock  are listed  or admitted to
trading or,  if the  shares  of Common  or Preferred  Stock  are not  listed  or
admitted  to trading on any national securities exchange, the last quoted price,
or if not so  quoted, the average of  the high bid and  low asked prices in  the
over-the-counter  market, as reported by  the National Association of Securities
Dealers, Inc. Automated Quotation System or, if such system is no longer in use,
the principal other automated quotations system that  may then be in use or,  if
the shares of Common or Preferred Stock are not quoted by any such organization,
the  average of the closing bid and  asked prices as furnished by a professional
market maker making a market in the Common or Preferred Stock as selected by the
Board of  Directors. "Trading  Day" shall  mean  a day  on which  the  principal
national  securities exchange on  which the shares of  Common or Preferred Stock
are listed or admitted to trading is open for the transaction of business or, if
the shares of Common or Preferred Stock are not listed or admitted to trading on
any national securities exchange,  shall mean any day  other than a Saturday,  a
Sunday  or a  day on  which banking institutions  in the  State of  New York are
authorized or obligated by law or executive order to close.
 
    Any person who acquires or attempts to acquire Common or Preferred Stock  in
violation  of  the foregoing  restrictions, or  any person  who owned  shares of
Common or  Preferred Stock  that were  transferred  to a  Share Trust,  will  be
required (i) to give immediately written notice to the Company of such event and
(ii) to provide to the Company such other information as the Company may request
in  order to  determine the effect,  if any,  of such transfer  on the Company's
status as a REIT.
 
    All persons who  own, directly or  indirectly, more than  5% (or such  lower
percentages  as  required  pursuant  to  regulations  under  the  Code)  of  the
outstanding shares  of Common  and Preferred  Stock must  within 30  days  after
January  1 of each year, provide to the Company a written statement or affidavit
stating the name and  address of such  direct or indirect  owner, the number  of
shares  of  Common  and Preferred  Stock  owned  directly or  indirectly,  and a
description of how such  shares are held. In  addition, each direct or  indirect
stockholder  shall provide  to the  Company such  additional information  as the
Company may request in order to determine the effect, if any, of such  ownership
on  the Company's status as  a REIT and to  ensure compliance with the Ownership
Limit.
 
    The Ownership Limit generally will not  apply to the acquisitions of  shares
of  Common or Preferred  Stock by an  underwriter that participates  in a public
offering of such shares. In addition, the Board of Directors, upon receipt of  a
ruling  from the Service or an opinion of counsel and upon such other conditions
as the Board of  Directors may direct,  may exempt a  person from the  Ownership
Limit  under certain circumstances. The  foregoing restrictions will continue to
apply until the Board of Directors, with the approval of the holders of at least
two-thirds of  the outstanding  shares of  all votes  entitled to  vote on  such
matter  at a  regular or  special meeting  of the  stockholders of  the Company,
determines to terminate its status as a REIT.
 
    The Ownership  Limit will  not be  automatically removed  even if  the  REIT
provisions  of the Code are changed so  as to remove any ownership concentration
limitation. Any change of the Ownership Limit would require an amendment to  the
Charter.  Such amendment  requires the  affirmative vote  of holders  holding at
least
 
                                       75
<PAGE>
two-thirds of the outstanding shares entitled to vote on the matter. In addition
to preserving the Company's status as a  REIT, the Ownership Limit may have  the
effect  of  delaying, deferring,  discouraging or  preventing an  acquisition of
control of the Company without the approval of the Board of Directors.
 
    All certificates representing shares of Common or Preferred Stock will  bear
a legend referring to the restrictions described above.
 
BUSINESS COMBINATIONS
 
    The  Charter requires that business  combinations (as defined) involving the
Company be  approved  by  the affirmative  vote  of  a majority  of  the  voting
stockholders of the Company. A business combination is defined in the Charter as
(i) any merger or consolidation of the Company with or into another entity, (ii)
any  share exchange; or (iii) any sale of all or substantially all of the assets
of the Company.
 
LIMITATIONS ON CHANGES IN CONTROL
 
    The provisions  of  the  Charter  and the  Bylaws  providing  for  ownership
limitations,  a staggered Board of Directors  and the authorization of the Board
of Directors to issue  Preferred Stock without  stockholder approval could  have
the  effect of  delaying, deferring  or preventing  a change  in control  of the
Company or the removal of existing management, and as a result could prevent the
stockholders of the Company from being paid a premium for their shares of Common
Stock.
 
LIMITATION OF LIABILITY OF DIRECTORS; INDEMNIFICATION AGREEMENTS
 
    The Charter  provides that  a director  will not  be personally  liable  for
monetary damages to the Company or its stockholders for breach of fiduciary duty
as a director, except for liability (i) for any breach of the director's duty of
loyalty  to the Company or  its stockholders, (ii) for  acts or omissions not in
good faith or  which involve intentional  misconduct or a  knowing violation  of
law,  or (iii) for any  transaction from which the  director derived an improper
personal benefit.
 
    The Company intends to  enter into indemnification  agreements with each  of
the  Company's  officers  and  directors.  The  indemnification  agreements will
require, among  other  things,  that  the Company  indemnify  its  officers  and
directors  to the fullest extent  permitted by law, and  advance to the officers
and  directors  all  related  expenses,  subject  to  reimbursement  if  it   is
subsequently  determined that indemnification is not permitted. The Company must
also indemnify  and advance  all  expenses incurred  by officers  and  directors
seeking  to enforce their rights under the indemnification agreements, and cover
officers and directors  under the Company's  directors' and officers'  liability
insurance.   Although  the   form  of   indemnification  agreement   will  offer
substantially the same scope of coverage  afforded by provisions in the  Charter
and  the Bylaws,  it provides greater  assurance to directors  and officers that
indemnification will be available, because, as a contract, it cannot be modified
unilaterally in the future by the Board  of Directors or by the stockholders  to
eliminate the rights it provides.
 
    It   is  the  position  of  the  Securities  and  Exchange  Commission  that
indemnification of  directors and  officers for  liabilities arising  under  the
Securities Act is against public policy and unenforceable pursuant to Section 14
of the Securities Act.
 
TRANSFER AGENT AND REGISTRAR
 
    The  Company  will  appoint a  transfer  agent  and registrar  prior  to the
completion of the Offering.
 
                                       76
<PAGE>
                     CERTAIN PROVISIONS OF MARYLAND LAW AND
                      OF THE COMPANY'S CHARTER AND BYLAWS
 
    The following  summary of  certain provisions  of Maryland  law and  of  the
Charter and Bylaws of the Company does not purport to be complete and is subject
to  and qualified in its  entirety by reference to  Maryland law and the Charter
and Bylaws of the Company. Copies of  the Charter and Bylaws may be obtained  as
described under "Available Information."
 
MARYLAND BUSINESS COMBINATION LAW
 
    Under the MGCL, certain "business combinations" (including certain issuances
of  equity  securities)  between  a  Maryland  corporation  and  any  Interested
Stockholder or an affiliate thereof are prohibited for five years after the date
on which the  Interested Stockholder  becomes an  Interested Stockholder  unless
approved  by two  super-majority votes of  the stockholders. Under  the MGCL, an
"Interested Stockholder" includes any individual or entity owning 10% or more of
a corporation's outstanding  stock which is  entitled to vote  generally in  the
election  of directors ("Voting  Stock"). However, as  permitted by the statute,
the Board  of Directors  has elected  to exempt  the Company  from the  business
combination  provision  of the  MGCL and,  therefore,  unless such  exemption is
amended or repealed by the Board of Directors, the five-year prohibition and the
super-majority vote requirements described above will not apply to any  business
combination between any Interested Stockholder and the Company.
 
    Although the Board of Directors has voted to exempt any business combination
with  an Interested Stockholder from the  provisions of the business combination
provisions of the MGCL, such exemption may  be amended or repealed by the  Board
of  Directors at  any time,  except that  the exemption  may not  be repealed or
amended with respect to  the Prior Owners and  their affiliates. Such action  by
the Board of Directors would impose the restrictions of the business combination
provisions  of the MGCL  on the Company,  which could delay,  defer or prevent a
transaction or change  in control of  the Company that  might involve a  premium
price  for  the  Common  Stock or  otherwise  be  in the  best  interest  of the
stockholders or  that could  otherwise  adversely affect  the interests  of  the
stockholders.
 
CONTROL SHARE ACQUISITIONS
 
    The  MGCL also provides that "control  shares" (defined below) of a Maryland
corporation acquired  in a  "control share  acquisition" have  no voting  rights
except  to the extent approved by a vote  of two-thirds of the votes entitled to
be cast on  the matter,  excluding shares  of stock  owned by  the acquiror,  by
officers or by directors who are employees of the corporation. The control share
provisions  of  the  MGCL do  not  apply (a)  to  shares acquired  in  a merger,
consolidation or share exchange if the corporation is a party to the transaction
or (b) to  acquisitions approved  or exempted  by the  corporation's charter  or
bylaws.  The Bylaws of the Company  currently contain a provision exempting from
the control share provisions of the MGCL any and all acquisitions by any  person
of  the Company's shares of stock and, as a result, the control share provisions
currently do not apply to the Company. There can be no assurance, however,  that
such  provisions will not be amended or  eliminated by the Board of Directors at
any time in the future.
 
    "Control Shares" are voting  shares of stock which,  if aggregated with  all
other such shares of stock previously acquired by the acquiror, or in respect of
which  the acquiror is able  to exercise or direct  the exercise of voting power
(except solely by virtue  of a revocable proxy),  would entitle the acquiror  to
exercise  voting power in electing directors  within one of the following ranges
of voting power: (i) one-fifth or  more but less than one-third, (ii)  one-third
or  more but less  than a majority,  or (iii) a  majority or more  of all voting
power. Thus, if an acquisition of control shares within one range is approved by
stockholders and is followed by an  acquisition of additional control shares  by
the same person that results in the total number of control shares owned by that
person  being in a higher range, then voting rights for the additional shares in
excess of the previously approved  range would also have  to be approved by  the
stockholders.  Control shares do not include shares the acquiring person is then
entitled to vote as a result of having previously obtained stockholder approval.
A "control share acquisition" means  the acquisition of control shares,  subject
to certain exceptions.
 
                                       77
<PAGE>
    A  person who has made or proposes to make a control share acquisition, upon
satisfaction of certain conditions (including  an undertaking to pay  expenses),
may  compel the board of directors of  the corporation to call a special meeting
of stockholders to  be held  within 50  days of  demand to  consider the  voting
rights  of the shares. If no request for  a meeting is made, the corporation may
itself present the question at any stockholders meeting.
 
    If voting rights are not approved at the meeting or if the acquiring  person
does not deliver an acquiring person statement as required by the statute, then,
subject  to certain limitations,  the corporation may  redeem any or  all of the
control shares  (except  those for  which  voting rights  have  previously  been
approved)  for fair  value determined, without  regard to the  absence of voting
rights for  the  control shares,  as  of the  date  of the  last  control  share
acquisition  by the acquiror or of the  stockholders meeting at which the voting
rights of such  shares were considered  and not approved.  If voting rights  for
control shares are approved at the stockholders meeting and the acquiror becomes
entitled  to vote a majority of the  shares, all other stockholders may exercise
appraisal rights. The  fair value of  the shares as  determined for purposes  of
such  appraisal rights may not be less than  the highest price per share paid by
the acquiror in the control share acquisition.
 
    As stated above, the control share  provisions of the MGCL do not  currently
apply  to the  Company because  the Bylaws  of the  Company contain  a provision
exempting from the control share provisions of the MGCL any and all acquisitions
by any person  of the  Company's shares  of stock.  There can  be no  assurance,
however,  that such provision will not be  amended or eliminated by the Board of
Directors at any time in the  future. Moreover, any amendment or elimination  of
such  provision of the Bylaws may result in the application of the control share
provisions of the MGCL not  only to shares which may  be acquired in any  future
control  share acquisitions, but also to  shares acquired in prior control share
acquisitions. The potential for such application of the control share provisions
of the MGCL could delay, defer or prevent a transaction or change in control  of
the  Company  that might  involve a  premium  price for  the Company's  stock or
otherwise be in the best interest of the stockholders.
 
INTERESTED DIRECTOR TRANSACTIONS
 
    The MGCL provides that a contract or other transaction between a corporation
and any of its directors or between a corporation and any other entity in  which
any  of its directors is a director or  has a material financial interest is not
void or voidable by reason of such  common directorship or interest if: (i)  the
fact  of the common directorship or interest  is disclosed or known to the board
of directors and  the board of  directors ratifies or  approves the contract  or
transaction  by  the  affirmative  vote  of  a  majority  of  its  disinterested
directors; (ii) the fact of the common directorship or interest is disclosed  or
known  to the stockholders entitled to vote,  and the contract or transaction is
authorized, approved  or  ratified  by a  majority  of  the votes  cast  by  the
stockholders entitled to vote, other than the votes of shares owned of record or
beneficially by the interested director or corporation; or (iii) the contract or
transaction  is  fair  and  reasonable  to  the  corporation.  In  addition, the
Company's Charter  contains  a  provision  for  approval  by  the  disinterested
directors that is substantially similar to the provision of the MGCL referred to
in clause (i) of the preceding sentence.
 
AMENDMENTS TO THE CHARTER AND BYLAWS
 
    The  Charter provides generally  that its provisions may  be amended only by
the affirmative vote of a majority of all  the votes entitled to be cast on  the
matter.
 
    The  Bylaws provide that the  Board of Directors has  the exclusive power to
adopt, alter or  repeal any  provision of  the Bylaws  and to  make new  Bylaws,
except  as provided with  respect to the provision  regarding the exemption from
the control share provision of the MGCL.
 
                                       78
<PAGE>
                        SHARES AVAILABLE FOR FUTURE SALE
 
    Upon the  completion of  the  Offering, the  Company will  have  outstanding
2,775,000  shares of  Common Stock.  The shares  of Common  Stock issued  in the
Offering will be  freely tradeable  by persons  other than  "affiliates" of  the
Company  without restriction under  the Securities Act of  1933, as amended (the
"Securities Act"), subject  to the  limitations on  ownership set  forth in  the
Charter.  See "Capital Stock  -- Restrictions on Ownership."  In addition to the
shares of Common Stock issued in the Offering, the Company may issue  additional
shares of Common Stock if the Prior Owners exercise their Redemption Rights. The
shares  of Common Stock  issuable in connection with  the exercise of Redemption
Rights  will  be  "restricted"  securities  within  the  meaning  of  Rule   144
promulgated  under the Securities  Act ("Rule 144")  and may not  be sold in the
absence of  registration  under the  Securities  Act unless  an  exemption  from
registration  is  available,  including  exemptions contained  in  Rule  144. In
addition, certain of the shares of Common Stock owned by the Prior Owners may be
subject to limitations on resale under Rule 145 promulgated under the Securities
Act. As described below under "-- Registration Rights," the Company has  granted
certain registration rights to the Prior Owners with respect to shares of Common
Stock issuable upon the redemption of their OP Units.
 
    In general, under Rule 144 as currently in effect, if two years have elapsed
since the later of the date of acquisition of restricted shares from the Company
or  any "affiliate" of the Company, as that term is defined under the Securities
Act, the acquiror or  subsequent holder thereof is  entitled to sell within  any
three-month  period a number of shares that does not exceed the greater of 1% of
the then outstanding Common  Stock or the average  weekly trading volume of  the
Common  Stock during the four calendar weeks  preceding the date on which notice
of the sale is  filed with the Securities  and Exchange Commission. Sales  under
Rule  144  are  also  subject  to  certain  manner  of  sale  provisions, notice
requirements and  the  availability  of current  public  information  about  the
Company. If three years have elapsed since the date of acquisition of restricted
shares from the Company or from any "affiliate" of the Company, and the acquiror
or  subsequent holder  thereof is deemed  not to  have been an  affiliate of the
Company at any time during  the 90 days preceding a  sale, such person would  be
entitled  to sell  such shares  in the public  market under  Rule 144(k) without
regard to the volume limitations, manner of sale provisions, public  information
requirements or notice requirements.
 
    Prior  to the date of  this Prospectus, there has  been no public market for
the Common Stock. The Company intends to  apply to list the Common Stock on  the
New  York Stock Exchange.  No prediction can be  made as to  the effect, if any,
that future sales of shares, or the availability of shares for future sale, will
have on the  market price  prevailing from time  to time.  Sales of  substantial
amounts  of Common Stock  or the perception  that such sales  could occur, could
adversely affect prevailing market prices of the Common Stock. See "Risk Factors
- -- Adverse effect of Shares Available for Future Sale on Market Price of  Common
Stock."
 
    For  a description of certain restrictions on transfers of Common Stock held
by certain stockholders of the Company, see "Underwriting" and "Capital Stock --
Restrictions on Ownership."
 
REGISTRATION RIGHTS
 
    The Company  has agreed  to register  one year  from the  completion of  the
Offering  all  of the  shares  of Common  Stock  issuable to  Prior  Owners upon
redemption of their OP Units pursuant to the exercise of their Redemption Rights
and to keep such registration effective for  a period of two years. The  Company
has  the right  to delay the  filing of  the shelf registration  statement for a
period of 120  days in the  exercise of its  reasonable discretion. The  Company
also has granted Prior Owners certain "piggyback" registration rights commencing
on the first anniversary of the completion of the Offering.
 
                       FEDERAL INCOME TAX CONSIDERATIONS
 
    The   following  summary  of  material  federal  income  tax  considerations
regarding the Offering is based on current law, is for general information  only
and is not tax advice. This discussion does not purport to deal with all aspects
of  taxation that may be  relevant to particular stockholders  in light of their
personal investment or tax
 
                                       79
<PAGE>
circumstances,  or  to  certain  types  of  stockholders  (including   insurance
companies,  tax-exempt organizations, financial  institutions or broker-dealers,
foreign corporations and persons who are not citizens or residents of the United
States) subject to special treatment under the federal income tax laws.
 
    The statements in this discussion and  the opinion of O'Melveny & Myers  LLP
are  based on current provisions of the Code, existing, temporary, and currently
proposed Treasury  Regulations  promulgated  under  the  Code,  the  legislative
history  of  the  Code, existing  administrative  rulings and  practices  of the
Service,  and  judicial  decisions.  No  assurance  can  be  given  that  future
legislative,  judicial,  or administrative  actions or  decisions, which  may be
retroactive in effect, will  not affect the accuracy  of any statements in  this
Prospectus  with respect to the transactions  entered into or contemplated prior
to the effective date of such changes.
 
    EACH PROSPECTIVE  PURCHASER  IS  ADVISED  TO CONSULT  HIS  OWN  TAX  ADVISOR
REGARDING  THE SPECIFIC TAX  CONSEQUENCES TO HIM OF  THE PURCHASE, OWNERSHIP AND
SALE OF THE COMMON  STOCK AND OF THE  COMPANY'S ELECTION TO BE  TAXED AS A  REAL
ESTATE  INVESTMENT TRUST, INCLUDING THE FEDERAL, STATE, LOCAL, FOREIGN AND OTHER
TAX CONSEQUENCES OF SUCH PURCHASE, OWNERSHIP, SALE AND ELECTION AND OF POTENTIAL
CHANGES IN APPLICABLE TAX LAWS.
 
TAXATION OF THE COMPANY
 
    GENERAL.  The Company currently has in  effect an election to be taxed as  a
pass-through  entity under subchapter S of the Code, but intends to revoke its S
election of the day prior to the  completion of the Offering. The Company  plans
to  make an election to be taxed as a REIT under Sections 856 through 860 of the
Code, commencing with its short taxable year  beginning on the day prior to  the
completion of the Offering and ending on December 31, 1997. The Company believes
that,  commencing with its initial  taxable year, it will  be organized and will
operate in such a manner  as to qualify for taxation  as a REIT under the  Code,
and  the Company intends  to operate in such  a manner, but  no assurance can be
given that it will operate in a manner so as to qualify or remain qualified as a
REIT.
 
    These sections of the Code are  highly technical and complex. The  following
sets  forth the material aspects of the  sections that govern the federal income
tax treatment of a REIT and its  stockholders. This summary is qualified in  its
entirety  by the applicable  Code provisions, rules  and regulations promulgated
thereunder, and administrative and judicial interpretations thereof. O'Melveny &
Myers LLP  has acted  as  tax counsel  to the  Company  in connection  with  the
Offering.
 
    In  the  opinion of  O'Melveny &  Myers LLP,  commencing with  the Company's
taxable year  ending  December  31,  1997, the  Company  will  be  organized  in
conformity  with the requirements for qualification  as a REIT, and its proposed
method of operation will  enable it to meet  the requirements for  qualification
and  taxation as a REIT under the Code.  It must be emphasized that this opinion
is based on various assumptions and is conditioned upon certain  representations
made  by the Company as  to factual matters. In  addition, this opinion is based
upon the  factual representations  of the  Company concerning  its business  and
properties  as  set  forth  in  this Prospectus  and  assumes  that  the actions
described in this Prospectus are completed  in a timely fashion. Moreover,  such
qualification and taxation as a REIT depends upon the Company's ability to meet,
through actual annual operating results, distribution levels, diversity of stock
ownership,  and the  various other  qualification tests  imposed under  the Code
discussed below, the results of which will not be reviewed by O'Melveny &  Myers
LLP.  Accordingly, no  assurance can  be given  that the  actual results  of the
Company's  operation  for  any  particular   taxable  year  will  satisfy   such
requirements. See "-- Failure to Qualify."
 
    In any year in which the Company qualifies as a REIT, in general it will not
be  subject  to federal  income tax  on that  portion of  its taxable  income or
capital gain which is distributed to stockholders. The Company will, however, be
subject to tax at normal corporate rates upon any taxable income or capital gain
not distributed.
 
    Notwithstanding its qualification as a REIT, the Company may also be subject
to taxation  in certain  other  circumstances. If  the  Company should  fail  to
satisfy  the  75%  or  the  95% gross  income  test  (as  discussed  below), and
nonetheless  maintains  its  qualification  as  a  REIT  because  certain  other
requirements are met, it will be
 
                                       80
<PAGE>
subject  to a 100% tax on  the greater of the amount  by which the Company fails
either the 75% or the 95% test, multiplied by a fraction intended to reflect the
Company's profitability. The Company will  also be subject to  a tax of 100%  on
net  income from "prohibited transactions" (which are, in general, certain sales
or other dispositions of  property held primarily for  sale to customers in  the
ordinary  course  of  business, other  than  foreclosure property)  and,  if the
Company has (i) net  income from the sale  or other disposition of  "foreclosure
property"  (generally, property acquired by reason  of a default on indebtedness
or a lease) which is held primarily for sale to customers in the ordinary course
of business or (ii)  other non-qualifying income  from foreclosure property,  it
will  be subject to tax on such  income from foreclosure property at the highest
corporate rate. In  addition, if the  Company should fail  to distribute  during
each  calendar year at least the sum of  (i) 85% of its REIT ordinary income for
such year, (ii) 95% of its REIT capital gain net income for such year, and (iii)
any undistributed taxable income from prior years, the Company would be  subject
to  a 4% excise tax on the excess of such required distribution over the amounts
actually  distributed.  The  Company  may  also  be  subject  to  the  corporate
"alternative  minimum tax," on  its items of  tax preference, as  well as tax in
certain situations not presently contemplated.
 
    REQUIREMENTS FOR QUALIFICATION.  The Code  defines a REIT as a  corporation,
trust  or association (i) which is managed by one or more trustees or directors;
(ii) the beneficial ownership of which  is evidenced by transferable shares,  or
by  transferable  certificates  of  beneficial interest;  (iii)  which  would be
taxable as a domestic corporation, but for Sections 856 through 859 of the Code;
(iv) which is neither a financial  institution nor an insurance company  subject
to certain provisions of the Code; (v) the beneficial ownership of which is held
by  100 or more persons; (vi) during the last half of each taxable year not more
than 50%  in value  of the  outstanding stock  of which  is owned,  directly  or
constructively,  by five or fewer individuals (as defined in the Code to include
certain entities); and (vii) which  meets certain other tests, described  below,
regarding the nature of its income and assets. The Code provides that conditions
(i)  to (iv),  inclusive, must be  met during  the entire taxable  year and that
condition (v) must  be met  during at least  335 days  of a taxable  year of  12
months, or during a proportionate part of a taxable year of less than 12 months.
Conditions  (v) and (vi) will  not apply until after  the first taxable year for
which an election is made to be taxed as a REIT.
 
    The Company believes that it will have issued sufficient shares pursuant  to
the  Offering to allow it  to satisfy conditions (v)  and (vi). In addition, the
Company's Charter provides for restrictions regarding the transfer and ownership
of shares, which restrictions are intended  to assist the Company in  continuing
to  satisfy the  share ownership requirements  described in (v)  and (vi) above.
Such transfer  and ownership  restrictions are  described in  "Capital Stock  --
Restrictions on Ownership."
 
    The   Company  currently  has  two  subsidiaries  and  may  have  additional
subsidiaries in the future. Code Section 856(i) provides that a corporation that
is a "qualified REIT subsidiary" shall not be treated as a separate corporation,
and all assets,  liabilities, and items  of income, deduction,  and credit of  a
"qualified  REIT subsidiary" shall be treated  as assets, liabilities, and items
of income, deduction, and credit of the REIT. A "qualified REIT subsidiary" is a
corporation, all of the capital stock of which has been held by the REIT at  all
times during the period such corporation was in existence. Thus, in applying the
requirements  described herein,  any "qualified  REIT subsidiaries"  acquired or
formed by the Company will be ignored, and all assets, liabilities, and items of
income, deduction, and credit  of such subsidiaries will  be treated as  assets,
liabilities  and items of income, deduction, and  credit of the Company. Each of
the Company's current subsidiaries is a "qualified REIT subsidiary."
 
    In the  case  of a  REIT  which is  a  partner in  a  partnership,  Treasury
Regulations  provide that the REIT will be deemed to own its proportionate share
of the assets of the partnership and will be deemed to be entitled to the income
of the partnership attributable to such share. In addition, the assets and gross
income of the partnership retain the same character in the hands of the REIT for
purposes of Section 856 of the Code, including satisfying the gross income tests
and the asset  tests. Thus,  the Company's  proportionate share  of the  assets,
liabilities  and items of income of the Operating Partnership will be treated as
assets, liabilities and items of income of the Company for purposes of  applying
the  requirements described herein. A summary of the rules governing the federal
income taxation of partnerships and their partners is provided below in "Federal
Income Tax Consideration -- Tax Aspects of the Operating Partnership."
 
                                       81
<PAGE>
    INCOME TESTS.  In order to qualify and maintain qualification as a REIT, the
Company annually must satisfy three  gross income requirements. First, at  least
75%  of  the  Company's gross  income  (excluding gross  income  from prohibited
transactions) for each taxable year must be derived directly or indirectly  from
investments  relating to real property or  mortgages on real property (including
"rents from  real property"  and, in  certain circumstances,  interest) or  from
certain  types of temporary  investments. Second, at least  95% of the Company's
gross income  (excluding gross  income from  prohibited transactions)  for  each
taxable  year must  be derived from  such real  property investments, dividends,
interest and gain from the sale or  disposition of stock or securities (or  from
any combination of the foregoing). Third, short-term gain from the sale or other
disposition  of stock or securities, gain  from prohibited transactions and gain
on the sale or other disposition of real property held for less than four  years
(apart  from  involuntary conversions  and sales  of foreclosure  property) must
represent less than 30%  of the Company's gross  income (including gross  income
from prohibited transactions) for each taxable year.
 
    Pursuant  to the  Participating Leases, the  Initial Lessees  lease from the
Company the  land, buildings,  improvements and  equipment comprising  the  Golf
Courses  for a 10-year period,  with, except in one  instance, options to extend
for six additional terms  of five years each.  The Participating Leases  provide
that  the Initial Lessees will be obligated to  pay to the Company (i) Base Rent
and, if  applicable,  Participating  Rent  and  (ii)  certain  other  additional
charges.
 
    In  order  for the  Base  Rent, the  Participating  Rent and  the additional
charges to constitute "rents from real property," the Participating Leases  must
be  respected as true leases for federal  income tax purposes and not treated as
service contracts,  joint  ventures  or  some other  type  of  arrangement.  The
determination  of whether the Participating Leases are true leases depends on an
analysis of  all the  surrounding  facts and  circumstances.  In making  such  a
determination,  courts  have  considered  a variety  of  factors,  including the
following: (i) the intent of the parties, (ii) the form of the agreement,  (iii)
the  degree of control over the property  that is retained by the property owner
(e.g., whether the  lessee has  substantial control  over the  operation of  the
property  or whether the lessee  was required simply to  use its best efforts to
perform its obligations under the agreement),  and (iv) the extent to which  the
property  owner retains  the risk  of loss with  respect to  the property (e.g.,
whether the lessee bears the risk of increases in operating expenses or the risk
of damage to the property).
 
    In addition, Code Section 7701(e) provides that a contract that purports  to
be a service contract (or a partnership agreement) is treated instead as a lease
of property if the contract is properly treated as such, taking into account all
relevant  factors, including  whether or  not: (i)  the service  recipient is in
physical possession of  the property,  (ii) the service  recipient controls  the
property,  (iii) the service recipient has  a significant economic or possessory
interest in the property (e.g., the property's use is likely to be dedicated  to
the  service  recipient for  a substantial  portion  of the  useful life  of the
property, the recipient shares the risk that the property will decline in value,
the recipient  shares in  any appreciation  in the  value of  the property,  the
recipient  shares in savings in the property's operating costs, or the recipient
bears the risk of damage to or loss of the property), (iv) the service  provider
does  not bear  any risk of  substantially diminished  receipts or substantially
increased expenditures if there  is nonperformance under  the contract, (v)  the
service  provider does not use the  property concurrently to provide significant
services to entities  unrelated to  the service  recipient, and  (vi) the  total
contract  price does not  substantially exceed the rental  value of the property
for the  contract period.  Since the  determination whether  a service  contract
should  be treated as a lease is  inherently factual, the presence or absence of
any single factor may not be dispositive in every case.
 
    O'Melveny & Myers LLP is of  the opinion that each Participating Lease  will
be  treated as  a true lease  for federal  income tax purposes.  Such opinion is
based, in part, on  the following facts: (i)  the Operating Partnership and  the
Initial  Lessees intend for their relationship to be that of a lessor and lessee
and such  relationship  is documented  by  lease agreements,  (ii)  the  Initial
Lessees  have the right to  exclusive possession and use  and quiet enjoyment of
the Golf Courses during the term of the Participating Leases, (iii) the  Initial
Lessees  bear the cost  of, and will be  responsible for, day-to-day maintenance
and repair  of  the  Golf  Courses,  other than  the  cost  of  certain  capital
expenditures,  and dictate  how the Golf  Courses are  operated, maintained, and
improved, (iv)  the  Initial Lessees  bear  all of  the  costs and  expenses  of
operating the Golf Courses (including the cost of any
 
                                       82
<PAGE>
inventory  used in their operation) during  the term of the Participating Leases
other than the cost  of certain furniture, fixtures  and equipment, and  certain
capital  expenditures), (v) the Initial Lessees  benefit from any savings in the
costs of operating the Golf Courses during the term of the Participating Leases,
(vi) in the event of damage or destruction to a Golf Course, the Initial Lessees
are at economic risk because  they will be obligated  either (A) to restore  the
property to its prior condition, in which event they will bear all costs of such
restoration in excess of any insurance proceeds or (B) in certain circumstances,
terminate  the Participating Lease,  (vii) the Initial  Lessees have indemnified
the Operating  Partnership  against all  liabilities  imposed on  the  Operating
Partnership  during the term of the Participating Leases by reason of (A) injury
to persons  or damage  to property  occurring at  the Golf  Courses or  (B)  the
Initial  Lessees' use,  management, maintenance or  repair of  the Golf Courses,
(viii) the Initial Lessees  are obligated to pay  substantial Base Rent for  the
period  of use of the Golf Courses, and  (ix) the Initial Lessees stand to incur
substantial losses (or  reap substantial  gains) depending  on how  successfully
they   operate  the  Golf   Courses.  Such  opinion  is   also  based  upon  the
representation of  the  Company to  the  effect  that upon  termination  of  the
Participating  Leases (including the optional  fixed-rate renewal periods), each
such Golf Course is expected to have  a remaining useful life equal to at  least
20%  of its expected useful life  when contributed to the Operating Partnership,
and a fair  market value equal  to at least  20% of its  fair market value  when
contributed to the Operating Partnership.
 
    Investors   should  be  aware   that  there  are   no  controlling  Treasury
Regulations, published  rulings, or  judicial  decisions involving  leases  with
terms  substantially the same  as the Participating  Leases that discuss whether
such leases constitute true leases  for federal income tax purposes.  Therefore,
the  opinion of O'Melveny &  Myers LLP with respect  to the relationship between
the Operating Partnership and the Initial Lessees is based upon all of the facts
and circumstances and upon rulings  and judicial decisions involving  situations
that  are considered to be  analogous. Opinions of counsel  are not binding upon
the Service  or any  court, and  there can  be no  complete assurance  that  the
Service  will not assert successfully a  contrary position. If the Participating
Leases are  recharacterized  as  service contracts  or  partnership  agreements,
rather  than  true  leases, part  or  all  of the  payments  that  the Operating
Partnership receives from the Initial Lessees may not be considered rent or  may
not  otherwise satisfy the various requirements for qualification as "rents from
real property." In that case,  the Company likely would  not be able to  satisfy
either  the 75% or 95% gross income tests  and, as a result, would lose its REIT
status.
 
    Rents received by the Company will qualify as "rents from real property"  in
satisfying  the gross  income requirements  for a  REIT described  above only if
several conditions are met. First, the amount of rent must not be based in whole
or in part on the income or  profits of any person. However, an amount  received
or  accrued  generally will  not  be excluded  from  the term  "rents  from real
property" solely by reason of being  based on a fixed percentage or  percentages
of  receipts or  sales. Second,  the Code  provides that  rents received  from a
tenant will not qualify  as "rents from real  property" in satisfying the  gross
income  tests if the REIT, or  an owner of 10% or  more of the REIT, directly or
constructively owns 10% or  more of such tenant  (a "Related Party Tenant").  No
stockholder  is permitted to own, directly  or constructively, in excess of 9.8%
of the Common Stock. Third, if rent attributable to personal property, leased in
connection with a lease of real property, is greater than 15% of the total  rent
received under the lease, then the portion of rent attributable to such personal
property  will not  qualify as  "rents from  real property."  Finally, for rents
received to qualify as "rents from  real property," the REIT generally must  not
operate  or manage the property or furnish  or render services to the tenants of
such property, other than through an  independent contractor from whom the  REIT
derives  no revenue, provided, however, the Company may directly perform certain
services that  are "usually  or  customarily rendered"  in connection  with  the
rental of space for occupancy only and are not otherwise considered "rendered to
the occupant" of the property. The Company does not and will not (i) charge rent
for  any property that is based in whole or  in part on the income or profits of
any person (except  by reason  of being  based on  a percentage  of receipts  or
sales,  as described above), (ii)  rent any property to  a Related Party Tenant,
(iii) derive  rental  income  attributable  to  personal  property  (other  than
personal  property leased  in connection  with the  lease of  real property, the
amount of which is less than 15% of the total rent received under the lease), or
(iv) perform services considered to be rendered to the occupant of the property,
other than through an  independent contractor from whom  the Company derives  no
revenue.
 
                                       83
<PAGE>
    The  term  "interest"  generally does  not  include any  amount  received or
accrued (directly or indirectly) if the determination of such amount depends  in
whole  or in  part on the  income or profits  of any person.  However, an amount
received or accrued  generally will  not be  excluded from  the term  "interest"
solely by reason of being based on a fixed percentage or percentages of receipts
or sales.
 
    If  the Company fails to satisfy one or  both of the 75% or 95% gross income
tests for any taxable year, it may nevertheless qualify as a REIT for such  year
if  it is entitled to relief under  certain provisions of the Code. These relief
provisions will be  generally available if  the Company's failure  to meet  such
tests  was due to reasonable  cause and not due  to willful neglect, the Company
attaches a  schedule  of the  sources  of its  income  to its  return,  and  any
incorrect  information on the schedule was not due to fraud with intent to evade
tax. It is  not possible,  however, to state  whether in  all circumstances  the
Company  would  be  entitled  to  the benefit  of  these  relief  provisions. As
discussed above in  " General,"  even if these  relief provisions  apply, a  tax
would be imposed with respect to the excess net income.
 
    ASSET TESTS.  The Company, at the close of each quarter of its taxable year,
must  also satisfy three tests  relating to the nature  of its assets. First, at
least 75% of the value of the Company's total assets must be represented by real
estate assets (including (i) its allocable  share of real estate assets held  by
partnerships  in  which the  Company owns  an  interest and  (ii) stock  or debt
instruments held for not  more than one  year purchased with  the proceeds of  a
stock offering or long-term (at least five years) debt offering of the Company),
cash,  cash items and  government securities. Second,  not more than  25% of the
Company's total assets may be represented by securities other than those in  the
75%  asset class. Third, of the investments not included in the 75% asset class,
the value of any one issuer's securities owned by the Company may not exceed  5%
of the value of the Company's total assets and the Company may not own more than
10%  of any one issuer's outstanding voting securities (except for its ownership
interest in the stock of a qualified REIT subsidiary).
 
    If the  Company should  fail to  satisfy the  asset tests  at the  end of  a
calendar  quarter, such a failure would not cause  it to lose its REIT status if
(i) it satisfied all of the asset  tests at the close of the preceding  calendar
quarter  and (ii) the discrepancy between the  value of the Company's assets and
the asset requirements either did not exist immediately after the acquisition of
any particular asset or was not wholly  or partly caused by such an  acquisition
(i.e.,  the discrepancy arose from changes in  the market values of its assets).
If the condition  described in clause  (ii) of the  preceding sentence were  not
satisfied,  the Company  still could  avoid disqualification  by eliminating any
discrepancy within 30 days after the close of the quarter in which it arose.
 
    ANNUAL DISTRIBUTION REQUIREMENTS.   The Company,  in order to  qualify as  a
REIT, is required to distribute dividends (other than capital gain dividends) to
its  stockholders in an amount at  least equal to (i) the  sum of (a) 95% of the
Company's "REIT taxable income" (computed  without regard to the dividends  paid
deduction  and the  Company's net capital  gain) and  (b) 95% of  the net income
(after tax), if any,  from foreclosure property, minus  (ii) the sum of  certain
items  of noncash income. Such distributions must be paid in the taxable year to
which they  relate, or  in the  following taxable  year if  declared before  the
Company  timely files its tax return for such  year and if paid on or before the
first regular dividend payment  after such declaration. To  the extent that  the
Company  does not distribute all of its net capital gain or distributes at least
95%, but less than 100%, of its  "REIT taxable income," as adjusted, it will  be
subject to tax thereon at regular ordinary and capital gain corporate tax rates.
Furthermore,  if the Company should fail to distribute during each calendar year
at least the sum of (i) 85% of its REIT ordinary income for such year, (ii)  95%
of  its REIT  capital gain  income for  such year,  and (iii)  any undistributed
taxable income from prior periods,  the Company will be  subject to a 4%  excise
tax  on  the excess  of  such required  distribution  over the  amounts actually
distributed. The  Company intends  to make  timely distributions  sufficient  to
satisfy this annual distribution requirement.
 
    It  is possible that the Company, from time to time, may not have sufficient
cash or other  liquid assets  to meet the  95% distribution  requirement due  to
timing  differences between (i) the actual  receipt of income and actual payment
of deductible expenses and  (ii) the inclusion of  such income and deduction  of
such expenses in
 
                                       84
<PAGE>
arriving  at  taxable income  of  the Company.  In  the event  that  such timing
differences occur,  in  order to  meet  the 95%  distribution  requirement,  the
Company  may find it necessary to arrange for short-term, or possibly long-term,
borrowings or to pay dividends in the form of taxable stock dividends.
 
    The Company intends to  calculate its "REIT taxable  income" based upon  the
conclusion  that the Operating  Partnership is the owner  for federal income tax
purposes of all  of the  Golf Courses.  As a  result, the  Company expects  that
depreciation  deductions with respect  to all such Golf  Courses will reduce its
"REIT taxable  income".  This  conclusion  is consistent  with  the  opinion  of
O'Melveny  &  Myers  LLP  as  described  above,  which  in  turn  is  based upon
representations from the Company as to the expected useful life and future  fair
market  value of  each such  Golf Course.  If the  Service were  to successfully
challenge this  position, the  Company  might be  deemed retroactively  to  have
failed to meet the distribution requirement.
 
    Under certain circumstances, the Company may be able to rectify a failure to
meet the distribution requirement for a year by paying "deficiency dividends" to
stockholders  in a later year, which may  be included in the Company's deduction
for dividends paid for the earlier year. Thus, the Company may be able to  avoid
being  taxed  on  amount s  distributed  as deficiency  dividends;  however, the
Company will be required to pay interest based upon the amount of any  deduction
taken for deficiency dividends.
 
PARTNERSHIP ANTI-ABUSE RULE
 
    The   United  States  Treasury  Department  has  issued  a  regulation  (the
"Anti-Abuse  Rule")  under   the  partnership  provisions   of  the  Code   (the
"Partnership  Provisions")  that authorizes  the  Service, in  certain "abusive"
transactions involving partnerships,  to disregard the  form of the  transaction
and  recast it for  federal tax purposes  as the Service  deems appropriate. The
Anti-Abuse Rule applies where a partnership is formed or utilized in  connection
with  a transaction (or series of related transactions) with a principal purpose
of substantially reducing the present  value of the partners' aggregate  federal
tax  liability  in a  manner  inconsistent with  the  intent of  the Partnership
Provisions. The  Anti-Abuse  Rule states  that  the Partnership  Provisions  are
intended  to permit taxpayers  to conduct joint  business (including investment)
activities through a flexible economic arrangement that accurately reflects  the
partners'  economic agreement and clearly  reflects the partners' income without
incurring any  entity-level  tax. The  purposes  for structuring  a  transaction
involving   a  partnership  are  determined  based  on  all  of  the  facts  and
circumstances, including a comparison  of the purported  business purpose for  a
transaction  and  the claimed  tax benefits  resulting  from the  transaction. A
reduction in the present value of the partners' aggregate federal tax  liability
through  the use of  a partnership does not,  by itself, establish inconsistency
with the intent of the Partnership Provisions.
 
    The Anti-Abuse Rule contains an example  in which a corporation that  elects
to  be treated as  a REIT contributes  substantially all of  the proceeds from a
public offering to a partnership in exchange for a general partner interest. The
limited partners  of the  partnership  contribute real  property assets  to  the
partnership, subject to liabilities that exceed their respective aggregate bases
in  such property.  In addition,  some of the  limited partners  have the right,
beginning two  years after  the formation  of the  partnership, to  require  the
redemption  of their limited partnership interests  in exchange for cash or REIT
stock (at the REIT's option) equal to the fair market value of their  respective
interests  in  the  partnership  at  the time  of  the  redemption.  The example
concludes that the use of the partnership is not inconsistent with the intent of
the Partnership Provisions and, thus, cannot be recast by the Service. Based  on
the  foregoing, O'Melveny & Myers LLP is of the opinion that the Anti-Abuse Rule
will not have any adverse impact on the Company's ability to qualify as a  REIT.
However,  the Anti-Abuse Rule  is extraordinarily broad in  scope and is applied
based on an analysis of all of  the facts and circumstances. As a result,  there
can  be no assurance that  the Service will not  attempt to apply the Anti-Abuse
Rule to the  Company. If  the conditions  of the  Anti-Abuse Rule  are met,  the
Service   is  authorized  to  take  appropriate  enforcement  action,  including
disregarding the Operating Partnership for federal tax purposes or treating  one
or  more  of its  partners  as nonpartners.  Any  such action  potentially could
jeopardize the Company's status as a REIT.
 
                                       85
<PAGE>
FAILURE TO QUALIFY
 
    If  the Company fails to qualify for taxation as a REIT in any taxable year,
and the relief  provisions do  not apply,  the Company  will be  subject to  tax
(including  any applicable  alternative minimum  tax) on  its taxable  income at
regular corporate rates. Distributions to stockholders in any year in which  the
Company  fails to qualify will not be deductible by the Company nor will they be
required to be made.  In such event,  to the extent  of current and  accumulated
earnings  and  profits, all  distributions to  stockholders  will be  taxable as
ordinary income,  and, subject  to certain  limitations of  the Code,  corporate
distributees  may  be  eligible  for the  dividends  received  deduction. Unless
entitled to relief under specific statutory provisions, the Company will also be
disqualified from taxation as  a REIT for the  four taxable years following  the
year during which qualification was lost. It is not possible to state whether in
all circumstances the Company would be entitled to such statutory relief.
 
TAXATION OF TAXABLE DOMESTIC STOCKHOLDERS
 
    As  long  as the  Company qualifies  as  a REIT,  distributions made  to the
Company's taxable domestic stockholders out  of current or accumulated  earnings
and  profits (and not designated  as capital gain dividends)  will be taken into
account by them as ordinary  income and will not  be eligible for the  dividends
received  deduction  for  corporations.  Distributions  that  are  designated as
capital gain dividends will  be taxed as long-term  capital gain (to the  extent
they  do not exceed the Company's actual  net capital gain for the taxable year)
without regard  to the  period for  which the  stockholder has  held its  stock.
However,  corporate stockholders may be  required to treat up  to 20% of certain
capital gain dividends as  ordinary income. Distributions  in excess of  current
and accumulated earnings and profits will not be taxable to a stockholder to the
extent  that they do not exceed the  adjusted basis of the stockholder's shares,
but rather will reduce  the adjusted basis  of such shares.  To the extent  that
such distributions exceed the adjusted basis of a stockholder's shares they will
be  included in income as long-term capital  gain (or short-term capital gain if
the shares  have been  held for  one year  or less)  assuming the  shares are  a
capital  asset  in  the hands  of  the  stockholder. In  addition,  any dividend
declared by the Company in October, November or December of any year payable  to
a  stockholder of record on a specified date  in any such month shall be treated
as both paid by the  Company and received by the  stockholder on December 31  of
such  year, provided that  the dividend is  actually paid by  the Company during
January of the following  calendar year. Stockholders may  not include in  their
individual  income tax returns any net operating losses or capital losses of the
Company.
 
    In general, any loss upon a sale or exchange of shares by a stockholder  who
has  held such  shares for  six months or  less (after  applying certain holding
period rules), will  be treated as  a long-term  capital loss to  the extent  of
distributions  from the  Company required to  be treated by  such stockholder as
long-term capital gain.
 
BACKUP WITHHOLDING
 
    The Company will  report to its  domestic stockholders and  the Service  the
amount  of  dividends paid  during each  calendar  year, and  the amount  of tax
withheld, if  any. Under  the backup  withholding rules,  a stockholder  may  be
subject  to backup withholding at the rate of 31% with respect to dividends paid
unless such holder  (a) is a  corporation or comes  within certain other  exempt
categories  and,  when  required,  demonstrates this  fact,  or  (b)  provides a
taxpayer identification number, certifies as to no loss of exemption from backup
withholding, and otherwise complies with  applicable requirements of the  backup
withholding  rules. A  stockholder that  does not  provide the  Company with his
correct taxpayer identification number may also be subject to penalties  imposed
by the Service. Any amount paid as backup withholding will be creditable against
the stockholder's income tax liability. In addition, the Company may be required
to withhold a portion of capital gain distributions made to any stockholders who
fail  to certify  their non-foreign  status to  the Company.  The Service issued
proposed regulations in April 1996  that would alter the technical  requirements
relating  to backup withholding  compliance as applied  to foreign stockholders.
See "-- Taxation of Foreign Stockholders."
 
TAXATION OF TAX-EXEMPT STOCKHOLDERS
 
    In Revenue Ruling 66-106,  1966-1 C.B. 151, the  Service ruled that  amounts
distributed  by  a  REIT  to  a  tax-exempt  employees'  pension  trust  did not
constitute   "unrelated    business    taxable   income"    ("UBTI").    Revenue
 
                                       86
<PAGE>
rulings  are interpretive in nature and subject to revocation or modification by
the Service. However, based upon Revenue Ruling 66-106 and the analysis therein,
distributions by the Company to a stockholder that is a tax-exempt entity should
not constitute UBTI, provided  that the tax-exempt entity  has not financed  the
acquisition  of its shares with "acquisition indebtedness" within the meaning of
the Code and the shares are not otherwise used in an unrelated trade or business
of the tax-exempt entity.
 
TAXATION OF FOREIGN STOCKHOLDERS
 
    The rules governing  United States  federal income  taxation of  nonresident
alien  individuals, foreign corporations, foreign partnerships and other foreign
stockholders (collectively, "Non-U.S. Stockholders") are complex and no  attempt
will  be made herein to  provide more than a  summary of such rules. Prospective
Non-U.S. Stockholders should consult  with their own  tax advisors to  determine
the  impact  of federal,  state  and local  income tax  laws  with regard  to an
investment in shares, including any reporting requirements.
 
    Distributions by the Company that are not attributable to gain from sales or
exchanges by  the Company  of  United States  real  property interests  and  not
designated  by  the  Company  as  capital gains  dividends  will  be  treated as
dividends of ordinary income to the extent that they are made out of current  or
accumulated earnings and profits of the Company. Such distributions, ordinarily,
will  be subject to  a withholding tax equal  to 30% of the  gross amount of the
distribution unless an  applicable tax  treaty reduces or  eliminates that  tax.
However,  if  income from  the  investment in  the  Common Stock  is  treated as
effectively connected with the conduct by  the Non-U.S. Stockholder of a  United
States  trade or business, the Non-U.S. Stockholder generally will be subject to
a tax at graduated rates, in the same manner as U.S. stockholders are taxed with
respect to such dividends (and may also be subject to the 30% branch profits tax
in the  case of  a Non-U.S.  Stockholder  that is  a foreign  corporation).  The
Company  expects to withhold United States income tax  at the rate of 30% on the
gross amount of any such dividends made to a Non-U.S. Stockholders unless (i)  a
lower treaty rate applies or (ii) the Non-U.S. Stockholder files an Service Form
4224  with the Company certifying that  the investment to which the distribution
relates is effectively connected  to a Untied States  trade or business of  such
Non-U.S.  Stockholder. Lower treaty rates applicable  to dividend income may not
necessarily apply to dividends from a REIT, however. The Service issued proposed
regulations in April  1996 that  would modify the  manner in  which the  Company
complies  with the withholding requirements.  Distributions in excess of current
and accumulated earnings and  profits of the  Company will not  be taxable to  a
stockholder  to the  extent that they  do not  exceed the adjusted  basis of the
stockholder's shares, but rather will reduce the adjusted basis of such  shares.
To  the extent that such  distributions exceed the adjusted  basis of a Non-U.S.
Stockholder's shares,  they will  give rise  to tax  liability if  the  Non-U.S.
Stockholder otherwise is subject to tax on any gain from the sale or disposition
of his shares in the Company (as described below). If it cannot be determined at
the  time a  distribution is made  whether or  not such distribution  will be in
excess of current and accumulated earnings and profits, the distribution will be
subject to  withholding  at the  same  rate applicable  to  dividends.  However,
amounts  thus withheld are refundable if it is subsequently determined that such
distribution was, in  fact, in excess  of current and  accumulated earnings  and
profits of the Company.
 
    In  August 1996, the U.S. Congress  passed the Small Business Job Protection
Act of 1996, which requires the Company  to withhold 10% of any distribution  in
excess  of  the Company's  current and  accumulated  earnings and  profits. That
statute is effective for distributions made after August 20, 1996. Consequently,
although the Company intends to withhold at  a rate of 30% on the entire  amount
of  any distribution, to the extent that the Company does not do so, any portion
of a distribution not subject to withholding at a rate of 30% will be subject to
withholding at a rate of 10%.
 
    For any year in  which the Company qualifies  as a REIT, distributions  that
are attributable to gain from sales or exchanges by the Company of United States
real  property  interests will  be  taxed to  a  Non-U.S. Stockholder  under the
provisions of  the Foreign  Investment in  Real  Property Tax  Act of  1980,  as
amended  ("FIRPTA"). Under FIRPTA,  these distributions are  taxed to a Non-U.S.
Stockholder as if  such gain  were effectively  connected with  a United  States
trade or business. Non-U.S. Stockholders would thus be taxed at the same capital
gain  rates applicable to  U.S. stockholders (subject  to applicable alternative
minimum tax and  a special alternative  minimum tax in  the case of  nonresident
alien  individuals).  Also,  distributions  subject  to  FIRPTA  may  be subject
 
                                       87
<PAGE>
to a 30% branch profits tax in the hands of a foreign corporate stockholder  not
entitled  to treaty relief  or exemption. The Company  is required by applicable
Treasury  Regulations  to  withhold  35%  of  any  distribution  that  could  be
designated by the Company as a capital gains dividend. This amount is creditable
against the Non-U.S. Stockholder's FIRPTA tax liability.
 
    Gain  recognized by a  Non-U.S. Stockholder upon a  sale of shares generally
will not be  taxed under  FIRPTA if the  Company is  a "domestically  controlled
REIT,"  defined generally  as a REIT  in which  at all times  during a specified
testing period  less  than 50%  in  value of  the  stock was  held  directly  or
indirectly by foreign persons. It is currently anticipated that the Company will
be  a "domestically controlled REIT," and therefore  the sale of shares will not
be subject  to  taxation under  FIRPTA.  However,  because the  shares  will  be
publicly-traded,  no assurance can be given that the Company will continue to be
a "domestically-controlled REIT." In addition,  gain not subject to FIRPTA  will
be  taxable  to  a Non-U.S.  Stockholder  if  (i) investment  in  the  shares is
effectively connected with  the Non-U.S.  Stockholder's United  States trade  or
business,  in which case  the Non-U.S. Stockholder  will be subject  to the same
treatment as  U.S.  stockholders  with  respect to  such  gain  (except  that  a
stockholder  that is a foreign corporation may also be subject to the 30% branch
profits tax), or (ii) the Non-U.S. Stockholder is a nonresident alien individual
who was present in  the United States  for 183 days or  more during the  taxable
year  and has a "tax  home" in the United States,  in which case the nonresident
alien individual will be subject to a 30% tax on the individual's capital gains.
If the gain on the sale of shares  were to be subject to taxation under  FIRPTA,
the  Non-U.S.  Stockholder  will  be  subject  to  the  same  treatment  as U.S.
stockholders with  respect  to  such gain  (subject  to  applicable  alternative
minimum  tax and a  special alternative minimum  tax in the  case of nonresident
alien individuals  and, in  the case  of foreign  corporations, subject  to  the
possible application of the 30% branch profits tax).
 
STATE AND LOCAL TAXES
 
    The  Company,  any of  its subsidiaries,  the  Operating Partnership  or the
Company's stockholders may be subject to  state and local tax in various  states
and  localities,  including those  states  and localities  in  which it  or they
transact business,  own property,  or reside.  The state  tax treatment  of  the
Company  and the stockholders in such  jurisdictions may differ from the federal
income tax  treatment described  above. Consequently,  prospective  stockholders
should  consult their own tax  advisors regarding the effect  of state and local
tax laws upon an investment in the Common Stock.
 
TAX ASPECTS OF THE OPERATING PARTNERSHIP
 
    The   following   discussion   summarizes   certain   federal   income   tax
considerations   applicable  to  the  Company's   investment  in  the  Operating
Partnership. The  discussion does  not cover  state  or local  tax laws  or  any
federal tax laws other than income tax laws.
 
    CLASSIFICATION AS A PARTNERSHIP.  The Company will be entitled to include in
its  income its distributive share of  the Operating Partnership's income and to
deduct its distributive share of the Operating Partnership's losses only if  the
Operating  Partnership  is  classified  for federal  income  tax  purposes  as a
partnership rather  than  as  a  corporation or  an  association  taxable  as  a
corporation.  An  organization formed  as  a partnership  will  be treated  as a
partnership, rather than as  a corporation, for federal  income tax purposes  if
(i)  it has  no more  than two  of the  four corporate  characteristics that the
Treasury Regulations use to distinguish a partnership from a corporation for tax
purposes (continuity of life,  centralization of management, limited  liability,
and  free  transferability  of interests);  and  (ii)  it is  not  treated  as a
corporation by virtue of being classified as a "publicly traded partnership."
 
    The Operating Partnership will not request a ruling from the Service that it
will be classified as a partnership for federal income tax purposes. Instead, at
the Closing, O'Melveny & Myers LLP will  deliver its opinion that, based on  the
provisions of the Partnership Agreement, certain factual assumptions and certain
representations  described  in the  opinion, the  Operating Partnership  will be
treated for  federal  income  tax  purposes  as a  partnership  and  not  as  an
association taxable as a corporation. Unlike a tax ruling, an opinion of counsel
is  not binding upon the Service, and no assurance can be given that the Service
will not challenge the status of the Operating Partnership as a partnership  for
federal income tax purposes. If such challenge were
 
                                       88
<PAGE>
sustained  by  a  court,  the  Operating  Partnership  would  be  treated  as  a
corporation for federal income  tax purposes, as  described below. In  addition,
the  opinion of O'Melveny  & Myers LLP is  based on existing law,  which is to a
great extent  the  result  of administrative  and  judicial  interpretation.  No
assurance  can be given that administrative or judicial changes would not modify
the conclusions expressed in the opinion.
 
    Under Section 7704 of  the Code, a partnership  is treated as a  corporation
for federal income tax purposes if it is a "publicly traded partnership" (except
in  situations in which  90% or more of  the partnership's gross  income is of a
specified type). A partnership is deemed to be publicly traded if its  interests
are  either  (i) traded  on an  established securities  market, or  (ii) readily
tradable on a secondary  market (or the  substantial equivalent thereof).  While
the  OP Units will not be traded on an established securities market, they could
possibly be deemed to be traded on  a secondary market or its equivalent due  to
the Redemption Rights enabling the partners to dispose of their Units.
 
    The  Treasury Department recently issued regulations (the "PTP Regulations")
governing  the  classification  of   partnerships  under  Section  7704.   These
regulations  provide that the classification  of partnerships is generally based
on a facts  and circumstances  analysis. However, the  regulations also  provide
limited  "safe  harbors"  which  preclude  publicly  traded  partnership status.
Pursuant to one of those  safe harbors, interests in  a partnership will not  be
treated  as readily tradable on a secondary market or the substantial equivalent
thereof if (i) all interests in the partnership were issued in a transaction (or
transactions) that was not required to  be registered under the Securities  Act,
and (ii) the partnership does not have more than 100 partners at any time during
the  partnership's  taxable year.  In determining  the number  of partners  in a
partnership for  this purpose,  a person  owning an  interest in  a  flowthrough
entity  (i.e.,  a partnership,  grantor trust,  or S  corporation) that  owns an
interest in the partnership is treated as a partner in such partnership only  if
(x)  substantially all of the value of the person's interest in the flow-through
entity  is  attributable  to  the  flow-through  entity's  interest  (direct  or
indirect)  in the  partnership and  (y) a  principal purpose  of the  use of the
tiered arrangement  is to  permit  the partnership  to satisfy  the  100-partner
limitation.
 
    The  Operating  Partnership  is  expected to  have  less  than  100 partners
(including  persons  owning  interests   through  flow-through  entities).   The
Operating  Partnership has  not issued  any OP  Units required  to be registered
under the Securities  Act. Thus, the  Operating Partnership presently  qualifies
for  the  safe  harbors  provided  in  the  PTP  Regulations.  If  the Operating
Partnership  were  to  have  more  than  100  partners  (including,  in  certain
circumstances,  persons  owning  interests  through  flow-through  entities), it
nevertheless would be treated as a  partnership for federal income tax  purposes
(rather  than an association  taxable as a  corporation) if at  least 90% of its
gross income in  each taxable  year (commencing  with the  year in  which it  is
treated  as a publicly traded partnership)  consists of "qualifying income" with
the meaning of Section  7704(c)(2) of the  Code (including interest,  dividends,
"real  property rents" and gains from the disposition of real property (the "90%
Passive-Type Income Exception").  Because of  the substantial  ownership of  the
Operating  Partnership  by  the  Initial  Lessees  (or  their  affiliates),  the
Operating Partnership currently would not  be eligible for the 90%  Passive-Type
Income  Exception. Thus, if the Operating Partnership were to have more than 100
partners (including, in certain circumstances, persons owning interests  through
flow-through  entities),  the Company  would  be required  to  place appropriate
restrictions on the ability of the Limited Partners to exercise their Redemption
Rights as and if deemed necessary to ensure that the Operating Partnership  does
not  constitute a  publicly traded partnership.  However, there  is no assurance
that the Operating Partnership will at all times in the future be able to  avoid
treatment as a publicly traded partnership. The opinion of O'Melveny & Myers LLP
as  to the classification of the Partnership  is based on an assumption that the
Operating Partnership will continue to fall  within a safe harbor from  publicly
traded partnership status.
 
    If  for any reason the Operating  Partnership were taxable as a corporation,
rather than as a partnership, for federal income tax purposes, the Company would
not be able to satisfy  the income and asset  requirements for REIT status.  See
"Federal  Income Tax Considerations --  Requirements for Qualification -- Income
Tests" and "-- Requirements for Qualification -- Asset Tests." In addition,  any
change  in the Operating Partnership's status  for tax purposes might be treated
as a  taxable event,  in which  case the  Company might  incur a  tax  liability
 
                                       89
<PAGE>
without any related cash distribution. See "Federal Income Tax Considerations --
Requirements  for Qualification -- Distribution Requirements." Further, items of
income and deduction of the Operating Partnership would not pass through to  its
partners,  and its partners  would be treated as  stockholders for tax purposes.
Consequently, the Operating Partnership would be  required to pay income tax  at
corporate  tax rates on its net income,  and distributions to its partners would
constitute dividends that  would not  be deductible in  computing the  Operating
Partnership's taxable income.
 
    The  following  discussion assumes  that the  Operating Partnership  will be
treated as a partnership for federal income tax purposes.
 
    PARTNERSHIP ALLOCATIONS.   Although a partnership  agreement will  generally
determine  the allocation of income and  losses among partners, such allocations
will be disregarded for tax purposes if  they do not comply with the  provisions
of  Section  704(b)  of  the  Code  and  the  Treasury  Regulations  promulgated
thereunder. Generally, Section 704(b)  and the Treasury Regulations  promulgated
thereunder require that partnership allocations respect the economic arrangement
of the partners.
 
    If an allocation is not recognized for federal income tax purposes, the item
subject  to the allocation will be  reallocated in accordance with the partners'
interests in the partnership,  which will be determined  by taking into  account
all  of the facts and circumstances relating  to the economic arrangement of the
partners with respect to such  item. The Operating Partnership's allocations  of
taxable  income and loss are intended to comply with the requirements of Section
704(b) of the Code and the Treasury Regulations promulgated thereunder.
 
    TAX ALLOCATIONS  WITH RESPECT  TO THE  GOLF COURSES.   Pursuant  to  Section
704(c) of the Code, income, gain, loss and deduction attributable to appreciated
or  depreciated property  (such as  the Golf Courses)  that is  contributed to a
partnership in exchange for an interest in the partnership must be allocated  in
a  manner such that the contributing partner  is charged with, or benefits from,
respectively, the  unrealized  gain  or  unrealized  loss  associated  with  the
property  at the time of the contribution. The amount of such unrealized gain or
unrealized loss is  generally equal to  the difference between  the fair  market
value  of contributed property at the time  of contribution and the adjusted tax
basis of such property  at the time of  contribution (a "Book-Tax  Difference").
Such  allocations are solely for  federal income tax purposes  and do not affect
the book capital  accounts or  other economic  or legal  arrangements among  the
partners.  The  Operating  Partnership was  formed  by way  of  contributions of
appreciated property (including the Golf Courses). Consequently, the Partnership
Agreement will require such allocations to  be made in a manner consistent  with
Section 704(c) of the Code.
 
    In  general, the Prior Owners will  be allocated depreciation deductions for
tax purposes which are lower  than such deductions would  be if determined on  a
pro  rata basis.  In addition,  in the event  of the  disposition of  any of the
contributed  assets  (including  the  Golf   Courses)  which  have  a   Book-Tax
Difference,  all income attributable to  such Book-Tax Difference will generally
be allocated to  the Prior Owners  and the Company  will generally be  allocated
only  its share of capital gains attributable to appreciation, if any, occurring
after the closing  of the  Offering. This will  tend to  eliminate the  Book-Tax
Difference  over the  life of  the Operating  Partnership. However,  the special
allocation rules of Section 704(c) do not always entirely eliminate the Book-Tax
Difference on an annual basis or with respect to a specific taxable  transaction
such as a sale. Thus, the carryover basis of the contributed assets in the hands
the  Operating  Partnership  will  cause  the  Company  to  be  allocated  lower
depreciation and other deductions, and possibly  an amount of taxable income  in
the event of a sale of such contributed assets in excess of the economic or book
income  allocated to it as a result of  such sale. This may cause the Company to
recognize taxable  income in  excess  of cash  proceeds, which  might  adversely
affect  the Company's ability to comply with the REIT distribution requirements.
See "--  Taxation  of the  Company  -- Annual  Distribution  Requirements."  The
foregoing  principles also apply in determining  the earnings and profits of the
Company for  purposes of  determining the  portion of  distributions taxable  as
dividend income. The application of these rules over time may result in a higher
portion  of distributions being taxed as  dividends than would have occurred had
the Company purchased the contributed assets at their agreed values.
 
    The Treasury Regulations under Section 704(c) of the Code allow partnerships
to use any reasonable method of accounting for Book-Tax Differences so that  the
contributing partner receives the tax benefits and
 
                                       90
<PAGE>
burdens  of any built-in gain or  loss associated with the contributed property.
The Operating Partnership has determined to use the "traditional method"  (which
is  specifically  approved  in  the  Treasury  Regulations)  for  accounting for
Book-Tax Differences with respect to the properties initially contributed to it.
 
    The Operating  Partnership  has  not determined  which  of  the  alternative
methods  of accounting for Book-Tax Differences  will be elected with respect to
any properties contributed to it in the future.
 
    BASIS IN OPERATING PARTNERSHIP INTEREST.   The Company's adjusted tax  basis
in  its interest in the Operating Partnership generally (i) will be equal to the
amount of cash and the basis of any other property contributed to the  Operating
Partnership by the Company, (ii) will be increased by (a) its allocable share of
the  Operating Partnership's income and (b)  its allocable share of indebtedness
of the Operating Partnership and (iii) will  be reduced, but not below zero,  by
the   Company's  allocable  share  of  (a)  losses  suffered  by  the  Operating
Partnership, (b)  the amount  of cash  distributed  to the  Company and  (c)  by
constructive  distributions resulting from a reduction in the Company's share of
indebtedness of the Operating Partnership.
 
    If the  allocation of  the  Company's distributive  share of  the  Operating
Partnership's  loss exceeds the adjusted tax  basis of the Company's partnership
interest in the Operating Partnership, the recognition of such excess loss  will
be  deferred until such time and to the extent that the Company has adjusted tax
basis in  its interest  in the  Operating Partnership.  To the  extent that  the
Operating Partnership's distributions, or any decrease in the Company's share of
the indebtedness of the Operating Partnership (such decreases being considered a
cash  distribution to the  partners), exceeds the  Company's adjusted tax basis,
such excess distributions (including such constructive distributions) constitute
taxable  income  to  the   Company.  Such  taxable   income  will  normally   be
characterized  as a capital gain, and if the Company's interest in the Operating
Partnership has been  held for longer  than the long-term  capital gain  holding
period  (currently one  year), the distributions  and constructive distributions
will constitute long-term  capital gain.  Under current law,  capital gains  and
ordinary income of corporations are generally taxed at the same marginal rates.
 
    SALE  OF THE GOLF COURSES.  The Company's  share of any gain realized by the
Operating Partnership  on  the  sale  of any  property  held  by  the  Operating
Partnership  as inventory or other property held primarily for sale to customers
in the ordinary course of the Operating Partnership's trade or business will  be
treated  as  income from  a prohibited  transaction  that is  subject to  a 100%
penalty tax.  See "--  Requirements  for Qualification  -- Income  Tests."  Such
prohibited transaction income may also have an adverse effect upon the Company's
ability  to  satisfy the  income  tests for  qualification  as a  REIT.  See "--
Requirements for Qualification  -- Income  Tests." Under  existing law,  whether
property is held as inventory or primarily for sale to customers in the ordinary
course  of a partnership's trade or business  is a question of fact that depends
on all the facts and circumstances  with respect to the particular  transaction.
The Operating Partnership intends to hold the Golf Courses for investment with a
view  to  long-term  appreciation,  to  engage  in  the  business  of acquiring,
developing, owning, and operating the Golf Courses (and other golf courses)  and
to make such occasional sales of the Golf Courses, including peripheral land, as
are consistent with the Operating Partnership's investment objectives.
 
                                       91
<PAGE>
                                  UNDERWRITING
 
    The   Underwriters  named  below,   acting  through  their  representatives,
Robertson, Stephens  &  Company  LLC  and Wheat,  First  Securities,  Inc.  (the
"Representatives"), have severally agreed with the Company, subject to the terms
and  conditions of the Underwriting Agreement, to purchase the numbers of shares
of  Common  Stock  set  forth   opposite  their  respective  names  below.   The
Underwriters  are committed to purchase  and pay for all  such shares if any are
purchased.
 
<TABLE>
<CAPTION>
UNDERWRITER                                                                   NUMBER OF SHARES
- ----------------------------------------------------------------------------  ----------------
<S>                                                                           <C>
Robertson, Stephens & Company LLC...........................................
Wheat, First Securities, Inc................................................
 
                                                                                   --------
      Total.................................................................      2,775,000
                                                                                   --------
                                                                                   --------
</TABLE>
 
    The Representatives have advised the  Company that the Underwriters  propose
to  offer the  shares of Common  Stock to the  public at the  Offering Price set
forth on the cover page of this Prospectus and to certain dealers at such  price
less  a concession  of not  in excess of  $    per  share, of which  $    may be
reallowed to other dealers. After  the Offering, the Offering Price,  concession
and  reallowance  to dealers  may  be reduced  by  the Representatives.  No such
reduction shall change the amount of proceeds  to be received by the Company  as
set forth on the cover page of this Prospectus.
 
    The  Company has granted  to the Underwriters  an option, exercisable during
the 30-day period after the date of  this Prospectus, to purchase up to  416,250
additional  shares of Common Stock,  at the same price  per share as the Company
will receive  for the  2,775,000 shares  that the  Underwriters have  agreed  to
purchase  from the  Company. To the  extent that the  Underwriters exercise this
option, each  of  the Underwriters  will  have  a firm  commitment  to  purchase
approximately  the same percentage of such  additional shares that the number of
shares of Common Stock to be purchased by it shown in the above table represents
as a  percentage of  the 2,775,000  shares offered  hereby. If  purchased,  such
additional shares will be sold by the Underwriters on the same terms as those on
which the 2,775,000 shares are being sold.
 
    The  Underwriting  Agreement  contains  covenants  of  indemnity  among  the
Underwriters and  the  Company  against  certain  civil  liabilities,  including
liabilities under the Securities Act.
 
    The  Company has agreed  with the Representatives  for a period  of 180 days
after the consummation of  the Offering, subject to  certain exceptions, not  to
offer  to sell, contract  to sell, or  otherwise sell, dispose  of, or grant any
rights with respect to any  shares of Common Stock,  any options or warrants  to
purchase  any  shares of  Common Stock,  or any  securities convertible  into or
exchangeable for shares of Common Stock other than the Company's sales of shares
in the  Offering, and  the Company's  issuance of  options and  stock under  the
Directors'  Plan  without the  prior written  consent  of Robertson,  Stephens &
Company LLC. In addition, Mr. Young and each of the officers of the Company have
agreed that, for a period of 18 months following the completion of the Offering,
they and their affiliates will not, without prior written consent of  Robertson,
Stephens  & Company LLC, subject to certain exceptions, issue, sell, contract to
sell, or  otherwise dispose  of, any  shares  of Common  Stock, any  options  or
warrants  to purchase any  shares of Common Stock  or any securities convertible
into, exercisable  for  or exchangeable  for  shares  of Common  Stock.  At  the
expiration of such 18 month period, transfers of 50% of any such securities held
by  such officers and Mr. Young shall  continue to be restricted until 30 months
following the completion of the Offering. Robertson, Stephens & Company LLC may,
in its  sole discretion  and at  any time  without notice,  release all  or  any
portion of the securities subject to lock-up agreements.
 
                                       92
<PAGE>
    Prior to the completion of the Offering, there has been no public market for
the  Common  Stock of  the Company.  Consequently, the  Offering Price  is being
determined through negotiations among the Company and the Representatives. Among
the factors considered  in such negotiations  are prevailing market  conditions,
certain  financial  information  of  the  Company,  market  valuations  of other
companies that the Company and the  Representatives believe to be comparable  to
the  Company, estimates  of the business  potential of the  Company, the present
state of the Company's development and other factors deemed relevant.
 
    The Underwriters do not intend to confirm sales of the Common Stock  offered
hereby to any accounts over which they exercise discretionary authority.
 
                                    EXPERTS
 
    The balance sheet of the Company as of November 8, 1996 and the consolidated
financial  statements of Northgate Country Club as of December 20, 1995 and 1994
and for each of three fiscal years  ended in the period ended December 20,  1995
included  in the Prospectus have been so  included in reliance on the reports of
Price Waterhouse LLP, independent  accountants, given on  the authority of  said
firm as experts in auditing and accounting.
 
    The  combined financial  statements of the  Legends Golf  and the individual
financial statements of Golf  Legends, Ltd., Heritage  Golf Club, Ltd.,  Seaside
Resorts,  Ltd.  and Legends  of Virginia,  LC appearing  in this  Prospectus and
Registration Statement for the fiscal years  ended December 31, 1995, 1994,  and
1993  have been audited by BDO Seidman,  LLP, independent auditors, as set forth
in their reports appearing  elsewhere herein and are  included in reliance  upon
such  report  given the  authority of  such  firm as  experts in  accounting and
auditing.
 
    The financial statements of Bright's  Creek Development, LLC (current  owner
of  The Woodlands) appearing in this Prospectus and Registration Statement as of
June 30, 1996 and December 31, 1995 and 1994, and for the six months ended  June
30,  1996  and 1995,  the  year ended  December 31,  1995,  and the  period from
inception (May 17, 1994) through December 31, 1994 have been audited by  Coopers
&  Lybrand  L.L.P.,  independent  accountants,  as  set  forth  in  their report
appearing elsewhere herein and are included  in reliance upon such report  given
the authority of such firm as experts in accounting and auditing.
 
    The  combined  financial  statements  of  Olde  Atlanta  Golf  Club  Limited
Partnership appearing  in this  Prospectus and  Registration Statement  for  the
fiscal years ended December 31, 1995 and 1994 have been audited by Crowe, Chizek
and  Company LLP, independent auditors, as  set forth in their reports appearing
elsewhere herein  and  are included  in  reliance  upon such  report  given  the
authority of such firm as experts in accounting and auditing.
 
                                 LEGAL MATTERS
 
    The  validity of the  shares of Common  Stock offered hereby  will be passed
upon for the Company  by O'Melveny & Myers  LLP, San Francisco, California,  and
certain  legal matters  will be  passed upon  for the  Underwriters by  Hunton &
Williams. O'Melveny  & Myers  LLP and  Hunton &  Williams will  rely as  to  all
matters  of Maryland law  on the opinion  of Ballard Spahr  Andrews & Ingersoll,
Baltimore,  Maryland.  In  addition,  the  description  of  federal  income  tax
consequences   contained  in  this  Prospectus   entitled  "Federal  Income  Tax
Considerations" is based upon the opinion of O'Melveny & Myers LLP.
 
                                       93
<PAGE>
                             ADDITIONAL INFORMATION
 
    The  Company  has  filed  with  the  Commission,  450  Fifth  Street,  N.W.,
Washington,  D.C.  20549,  a  Registration  Statement  on  Form  S-11  under the
Securities Act of  1933, as amended  (the "Securities Act"),  and the rules  and
regulations  promulgated thereunder,  with respect  to the  Common Stock offered
pursuant to this Prospectus. This Prospectus, which is part of the  Registration
Statement, does not contain all of the information set forth in the Registration
Statement  and the exhibits. For further  information concerning the Company and
the Common Stock offered hereby, reference is made to the Registration Statement
and the exhibits and  schedules filed therewith, which  may be examined  without
charge  at,  or  copies  obtained  upon payment  of  prescribed  fees  from, the
Commission  and  its  regional  offices  at  the  locations  listed  above.  Any
statements  contained herein concerning  the provisions of  any document are not
necessarily complete, and, in  each instance, reference is  made to the copy  of
such  document filed  as an exhibit  to the Registration  Statement or otherwise
filed with the Commission. Each such  statement is qualified in its entirety  by
such reference.
 
    For  further information with  respect to the Company  and the Common Stock,
reference is made to the Registration Statement and such exhibits and schedules,
copies of  which may  be examined  without charge  at, or  copies obtained  upon
payment  of prescribed fees from, the Public Reference Section of the Commission
at Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 and will also
be available  for  inspection  and  copying  at  the  regional  offices  of  the
Commission located at 7 World Trade Center, 13th Floor, New York, New York 10048
and at Northwestern Atrium Center, Suite 1400, 500 West Madison Street, Chicago,
Illinois 60661-2511.
 
    The  Company is  subject to the  information requirements  of the Securities
Exchange Act  of  1934, as  amended  (the  "Exchange Act"),  and  in  accordance
therewith  files, reports, proxy  statements and other  information filed by the
Company  can  be  inspected  and  copied  at  the  public  reference  facilities
maintained  by the Commission  at Room 1024, Judiciary  Plaza, 450 Fifth Street,
N.W., Washington, D.C. 20549, and at regional offices of the Commission  located
at  7 World Trade Center, 13th Floor, New York, New York 10048 and Citicorp Corp
Center, 500  West  Madison Street,  Suite  1400, Chicago,  Illinois  60661-2511.
Copies  of  such material  can be  obtained  by mail  from the  Public Reference
Section of the  Commission, 450 Fifth  Street, N.W., Washington,  D.C. 20549  at
prescribed  rates. The Company intends to include in such reports annual audited
and  quarterly  unaudited  financial   statements  for  those  Initial   Lessees
contributing  a material portion  of the revenue of  the Company. The Commission
also  maintains  a  web  site  that  contains  reports,  proxy  and  information
statements  and other information regarding registrants that file electronically
with   the   Commission,   including   the   Company,   and   the   address   is
http://www.sec.gov.
 
    The Company intends to furnish to its stockholders annual reports containing
audited  financial statements examined by its independent public accountants and
quarterly reports containing unaudited financial information for the first three
quarters of each fiscal year.
 
                                       94
<PAGE>
                                    GLOSSARY
 
    Unless the context otherwise requires, the following capitalized terms shall
have the meanings set forth below for the purposes of this Prospectus:
 
    "ADA" means the Americans with Disabilities Act of 1990, as amended.
 
    "ANTI-ABUSE RULE"  means  the regulation  that  authorizes the  Service,  in
certain  "abusive" transactions involving partnerships, to disregard the form of
the transaction and  recast it  for federal tax  purposes as  the Service  deems
appropriate.
 
    "ADVISORY ASSOCIATION" means the association of Initial Lessees, established
to  facilitate the cross-marketing of the  Golf Courses and to promote awareness
of the Golf Courses.
 
    "AUDIT COMMITTEE" means the committee established by the Board of  Directors
to make recommendations concerning the Company's accounting practices, including
the engagement and review of independent public accountants.
 
    "BASE  RENT"  means  the fixed  base  rent payable  under  the Participating
Leases.
 
    "BASE RENT ESCALATOR" means the  lesser of 3% or 200%  of the change in  the
CPI, calculated annually.
 
    "BOARD OF DIRECTORS" means the board of directors of the Company.
 
    "BOOK-TAX DIFFERENCES" means the difference between the fair market value of
property  contributed  to  a partnership  and  the  adjusted tax  basis  of such
property at the time of contribution.
 
    "BUILT-IN GAIN" means the difference between  the fair market value and  the
adjusted  basis  of  a  Built-in  Gain  Asset  as  determined  by  the Operating
Partnership in consultation with the REIT and with the advice of counsel.
 
    "BUILT-IN GAIN ASSET"  means an  asset acquired  by the  Company in  certain
transactions from a corporation which is or has been a C corporation.
 
    "BUSINESS  COMBINATIONS" means  any business  combination as  defined in the
Charter.
 
    "BYLAWS" means the bylaws of the Company, as amended.
 
    "CAPITAL REPLACEMENT  FUND" means  the fund  established by  the Company  in
amounts ranging from 2% to 3% of Gross Golf Revenue at each Golf Course, to fund
capital expenditures.
 
    "CASH  AVAILABLE  FOR  DISTRIBUTION"  means net  income  (loss)  computed in
accordance with generally  accepted accounting  principles of  the Company  plus
depreciation  and amortization and minority  interest minus capital expenditures
and principal payments on indebtedness.
 
    "CHARTER" means the Articles of Incorporation of the Company.
 
    "CODE" means Internal Revenue Code of 1986, as amended.
 
    "COMMISSION" means the Securities and Exchange Commission.
 
    "COMMON STOCK" means common stock, par value $.01 per share, of the Company.
 
    "COMPANY" means Golf Trust of America, Inc., a Maryland corporation.
 
    "COMPENSATION COMMITTEE" means  the committee  established by  the Board  of
Directors to determine compensation for the Company's executive officers.
 
    "CPI"  means the  United States Consumer  Price Index,  All Urban Consumers,
U.S. City Average, All Items (1982-84 = 100).
 
                                       95
<PAGE>
    "DAILY FEE"  means  those Golf  Courses  that are  open  to the  public  and
generate revenues principally through green fees, golf cart rentals, merchandise
sales, driving range charges, and food and beverage operations.
 
    "DIRECTORS'  PLAN"  means  the Company's  Non-Employee  Directors' Incentive
Plan.
 
    "DISQUALIFIED PERSONS" means persons  who have specified relationships  with
Plans.
 
    "ERISA"  means  the  Employee Retirement  Income  Security Act  of  1974, as
amended.
 
    "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended.
 
    "EXPANSION FACILITIES" means the planned expansion of the Northgate  Country
Club  course (nine additional holes), and new clubhouse to be constructed at The
Woodlands.
 
    "EXTENDED TERMS" means each  Initial Lessee's option to  extend the term  of
each  Participating  Lease for  up to  six five-year  terms, subject  to earlier
termination upon  the  occurrence  of certain  contingencies  described  in  the
Participating Lease.
 
    "FIRPTA"  means the Foreign Investment in Real  Property Tax Act of 1980, as
amended.
 
    "FIXED TERM" means the initial term of each Participating Lease of 10 years.
 
    "FORMATION TRANSACTIONS" means the series of transactions described in  "The
Formation Transactions" in this Prospectus.
 
    "GTA GP" means GTA GP, Inc., a wholly-owned subsidiary of the Company.
 
    "GTA LP" means GTA LP, Inc., a wholly-owned subsidiary of the Company.
 
    "GOLF  COURSES" means the 10  golf courses to be  acquired by the Company in
the Formation Transactions.
 
    "GROSS GOLF REVENUE" means all revenues received from or by reason of a Golf
Course including revenues from memberships, initiation fees, dues, greens  fees,
fees  to  reserve  tee time,  golf  related  guest fees,  golf  cart  rental and
surcharges, fees and  other charges  paid to  sponsors of  any golf  tournament;
provided,  however, that Gross Golf Revenue does not include revenue relating to
food and beverage operations, golf professional shops, parking, fitness centers,
tennis facilities, locker rentals, bag  storage, video games, vending  machines,
fees  paid  by  the providers  of  golf lessons,  certain  uncollectible amounts
relating to  sales  or  excise  taxes, uncollectible  debts  (i.e.,  checks  and
charges),  interest paid  by customers for  the extension of  credit and certain
other revenues relating to marketing programs, refunds and employees.
 
    "INDEPENDENT DIRECTORS" means  the directors who  are unaffiliated with  the
Prior  Owners and the Initial  Lessees and are not  officers or employees of the
Company.
 
    "INITIAL LESSEES"  means  the  seven  separate  lessees  entering  into  the
Participating Leases.
 
    "INITIAL  LESSEE IMPROVEMENTS"  means alteration,  additions, changes and/or
improvements made by each Initial Lessee at its sole cost and expense, with  the
Company's prior written consent.
 
    "LEASE   PAYMENT"  means  the   rent  payable  to   the  Company  under  the
Participating Leases, consisting of the Base Rent plus any Participating Rent.
 
    "LEASED  PROPERTY"  means  the  Company's  interest  in  each  Golf  Course,
including  land, buildings and  improvements, related easements  and rights, and
fixtures.
 
    "LEGENDS GROUP"  means The  Legends Group,  headquartered in  Myrtle  Beach,
South  Carolina and  its affiliates  and predecessors  which are  in business of
owning and operating golf courses.
 
    "LEGENDS LESSEE"  means the  Initial  Lessees which  are affiliates  of  The
Legends Group and will lease the Golf Courses contributed by The Legends Group.
 
                                       96
<PAGE>
    "LIMITED  PARTNERS" means the limited partners of the Operating Partnership,
initially GTA LP, the Prior Owners and certain officers of the Company.
 
    "LINE OF CREDIT" means the line of credit for which the Company is seeking a
commitment, which the Company  expects to obtain following  the Offering, to  be
utilized  primarily to  fund the acquisition  of additional golf  courses by the
Company.
 
    "NGF" means the National Golf Foundation, an industry trade association.
 
    "NON-U.S.  STOCKHOLDERS"  means   nonresident  alien  individuals,   foreign
corporations, foreign partnerships and other foreign stockholders.
 
    "OFFERING"  means the offering of up to  3,191,250 shares of Common Stock of
the  Company,  including  the  416,250  shares  subject  to  the   Underwriters'
over-allotment option.
 
    "OP  UNITS" means  units of  limited partnership  interest in  the Operating
Partnership held by the Limited Partners other than GTA LP.
 
    "OPERATING PARTNERSHIP" means  Golf Trust  of America  Partnership, L.P.,  a
Delaware limited partnership.
 
    "OPTION  AGREEMENT" means the Option to  Purchase and Right of First Refusal
Agreement between  the Company  and The  Legends Group,  pursuant to  which  the
Company  will have  an option and  right of  first refusal to  purchase any golf
courses currently owned or subsequently acquired  or developed in the future  by
The  Legends  Group  or  its affiliates  for  a  period of  ten  years  from the
completion of the Offering.
 
    "OWNERSHIP  LIMIT"  means  the  direct  or  constructive  ownership  by  any
stockholder  or  group  of affiliated  stockholders  of  more than  9.8%  of the
outstanding Common Stock.
 
    "OWNERSHIP  LIMIT  PROVISION"  means  the  provision  of  the  Charter  that
prohibits  the direct or  constructive ownership by any  stockholder or group of
affiliated stockholders of more than 9.8% of the outstanding Common Stock.
 
    "PARTICIPATING LEASES" means the  leases between the Operating  Partnership,
as lessor, and the Initial Lessees, as lessee.
 
    "PARTICIPATING  RENT" means the additional rent  due annually to the Company
under the Participating Leases, in addition to Base Rent for any lease year,  in
the  amount of  33.33% of  any increase  in Gross  Golf Revenue  over Gross Golf
Revenue in 1996, as adjusted.
 
    "PARTNERSHIP AGREEMENT" means  the agreement of  limited partnership of  the
Operating Partnership.
 
    "PARTNERSHIP  PROVISIONS"  means  the  provisions of  the  Code  relating to
partnerships.
 
    "LESSEE PERFORMANCE OPTION" means the one-time right of each Prior Owner  to
elect to receive additional OP Units in exchange for an increase in Base Rent as
described in "The Company -- Internal Growth."
 
    "PLAN" means the Company's stock incentive plan.
 
    "PREFERRED  STOCK" means preferred  stock, par value $.01  per share, of the
Company.
 
    "PRIOR OWNERS"  means  limited partners  in  the Operating  Partnership  who
contributed their interests in the Golf Courses to the Company.
 
    "RECOGNITION  PERIOD" means  the recognition period  pertaining the Built-in
Gain as defined  pursuant to  Treasury Regulations  to be  issued under  Section
337(d) of the Code.
 
    "REDEMPTION  RIGHTS"  means those  rights  granted to  the  Limited Partners
(other than the Company), pursuant  to the Partnership Agreement, enabling  them
to  cause the Operating Partnership  to redeem each OP Unit  for cash or, at the
option of the Company, shares of Common Stock on a one-for-one basis, subject to
the Ownership Limit.
 
                                       97
<PAGE>
    "REIT" means real estate investment trust  as defined in Section 856 of  the
Code.
 
    "RELATED  PARTY TENANT" under the  Code means with respect  to the Company a
tenant of which the Company, or an owner of 10% or more of the Company, directly
or constructively owns a 10% or greater ownership interest.
 
    "RENEWAL TERMS" means each Initial Lessee's  option to extend the term of  a
Participating  Lease  for  up  to six  five-year  renewal  periods  following an
aggregate term  (the  Fixed  Term),  subject to  earlier  termination  upon  the
occurrence of certain contingencies described in the Participating Lease.
 
    "RESORT  COURSES"  means  Daily  Fee  courses  that  attract  a  significant
percentage of players  from outside the  immediate area in  which the course  is
located, generating significant revenue through golf packages.
 
    "RULE 144" means Rule 144 promulgated under the Securities Act.
 
    "SECURITIES ACT" means the Securities Act of 1933, as amended.
 
    "SERVICE" means the Internal Revenue Service.
 
    "SHARES-IN-TRUST"  means the  separate class of  stock into  which shares of
Common Stock directly or constructively owned by an individual in excess of  the
Ownership Limit will be automatically exchanged.
 
    "TREASURY  REGULATIONS"  means the  income  tax regulations  that  have been
promulgated under the Code.
 
    "UBTI" means  "unrelated  business taxable  income"  as defined  in  Section
512(a) of the Code.
 
                                       98
<PAGE>
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                            ---------
 
<S>                                                                                                         <C>
GOLF TRUST OF AMERICA, INC.:
  Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 1995
   (unaudited)............................................................................................        F-5
  Pro Forma Condensed Consolidated Statement of Operations for the six months ended June 30, 1996
   (unaudited)............................................................................................        F-5
  Notes to Pro Forma Condensed Consolidated Statements of Operations......................................        F-6
  Pro Forma Condensed Consolidated Balance Sheet as of June 30, 1996 (unaudited)..........................        F-7
  Notes to Pro Forma Condensed Consolidated Balance Sheet.................................................        F-8
  Report of Independent Accountants -- Price Waterhouse LLP...............................................       F-10
  Consolidated Balance Sheet as of November 8, 1996.......................................................       F-11
  Notes to Consolidated Balance Sheet.....................................................................       F-11
GOLF COURSES AND INITIAL LESSEES PRO FORMA CONDENSED FINANCIAL STATEMENTS:
  GOLF LEGENDS:
  Pro Forma Condensed Statement of Operations for the year ended December 31, 1995 (unaudited)............       F-13
  Pro Forma Condensed Statement of Operations for the six months ended June 30, 1996 (unaudited)..........       F-13
  Pro Forma Condensed Balance Sheet as of June 30, 1996 (unaudited).......................................       F-14
  HERITAGE GOLF CLUB:
  Pro Forma Condensed Statement of Operations for the year ended December 31, 1995 (unaudited)............       F-15
  Pro Forma Condensed Statement of Operations for the six months ended June 30, 1996 (unaudited)..........       F-15
  Pro Forma Condensed Balance Sheet as of June 30, 1996 (unaudited).......................................       F-16
  SEASIDE RESORTS:
  Pro Forma Condensed Statement of Operations for the year ended December 31, 1995 (unaudited)............       F-17
  Pro Forma Condensed Statement of Operations for the six months ended June 30, 1996 (unaudited)..........       F-17
  Pro Forma Condensed Balance Sheet as of June 30, 1996 (unaudited).......................................       F-18
  LEGENDS OF VIRGINIA:
  Pro Forma Condensed Statement of Operations for the year ended December 31, 1995 (unaudited)............       F-19
  Pro Forma Condensed Statement of Operations for the six months ended June 30, 1996 (unaudited)..........       F-19
  Pro Forma Condensed Balance Sheet as of June 30, 1996 (unaudited).......................................       F-20
</TABLE>
 
                                      F-1
<PAGE>
                   INDEX TO FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                            ---------
 
<S>                                                                                                         <C>
  NORTHGATE COUNTRY CLUB:
  Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 1995
   (unaudited)............................................................................................       F-21
  Pro Forma Condensed Consolidated Statement of Operations for the six months ended June 30, 1996
   (unaudited)............................................................................................       F-21
  Pro Forma Condensed Consolidated Balance Sheet as of June 30, 1996 (unaudited)..........................       F-22
  BRIGHT'S CREEK DEVELOPMENT, LLC
  Pro Forma Condensed Statement of Operations for the year ended December 31, 1995 (unaudited)............       F-23
  Pro Forma Condensed Statement of Operations for the six months ended June 30, 1996 (unaudited)..........       F-23
  Pro Forma Condensed Balance Sheet as of June 30, 1996 (unaudited).......................................       F-24
  OLDE ATLANTA GOLF CLUB
  Pro Forma Condensed Statement of Operations for the year ended December 31, 1995 (unaudited)............       F-25
  Pro Forma Condensed Statement of Operations for the six months ended June 30, 1996 (unaudited)..........       F-25
  Pro Forma Condensed Balance Sheet as of June 30, 1996 (unaudited).......................................       F-26
NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS.........................................................       F-27
LEGENDS GOLF COMBINED FINANCIAL STATEMENTS:
  Report of Independent Certified Public Accountants -- BDO Seidman, LLP..................................       F-30
  Combined Balance Sheets -- December 31, 1994 and 1995 and June 30, 1996 (unaudited).....................       F-31
  Combined Statements of Income -- years ended December 31, 1993, 1994 and 1995 and six-month periods
   ended June 30, 1995 and 1996 (unaudited)...............................................................       F-32
  Combined Statements of Owners' Equity -- years ended December 31, 1993, 1994 and 1995 and six-month
   period ended June 30, 1996 (unaudited).................................................................       F-33
  Combined Statements of Cash Flows -- years ended December 31, 1993, 1994 and 1995 and six-month periods
   ended June 30, 1995 and 1996 (unaudited)...............................................................       F-34
  Notes to Combined Financial Statements..................................................................       F-35
GOLF LEGENDS, LTD. FINANCIAL STATEMENTS:
  Report of Independent Certified Public Accountants -- BDO Seidman, LLP..................................       F-41
  Balance Sheets -- December 31, 1994 and 1995 and June 30, 1996 (unaudited)..............................       F-42
  Statements of Income and Retained Earnings -- years ended December 31, 1993, 1994 and 1995 and six-month
   periods ended June 30, 1995 and 1996 (unaudited).......................................................       F-43
  Statements of Cash Flows -- years ended December 31, 1993, 1994 and 1995 and six-month periods ended
   June 30, 1995 and 1996 (unaudited).....................................................................       F-44
  Summary of Significant Accounting Policies..............................................................       F-45
  Notes to Financial Statements...........................................................................       F-47
</TABLE>
 
                                      F-2
<PAGE>
                   INDEX TO FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                            ---------
 
<S>                                                                                                         <C>
HERITAGE GOLF CLUB, LTD. FINANCIAL STATEMENTS:
  Report of Independent Certified Public Accountants -- BDO Seidman, LLP..................................       F-52
  Balance Sheets -- December 31, 1994 and 1995 and June 30, 1996 (unaudited)..............................       F-53
  Statements of Income and Retained Earnings -- years ended December 31, 1993, 1994 and 1995 and six-month
   periods ended June 30, 1995 and 1996 (unaudited).......................................................       F-54
  Statements of Cash Flows -- years ended December 31, 1993, 1994 and 1995 and six-month periods ended
   June 30, 1995 and 1996 (unaudited).....................................................................       F-55
  Summary of Significant Accounting Policies..............................................................       F-56
  Notes to Financial Statements...........................................................................       F-58
SEASIDE RESORTS, LTD. FINANCIAL STATEMENTS:
  Report of Independent Certified Public Accountants -- BDO Seidman, LLP..................................       F-62
  Balance Sheets -- December 31, 1994 and 1995 and June 30, 1996 (unaudited)..............................       F-63
  Statements of Income and Retained Earnings -- years ended December 31, 1993, 1994 and 1995 and six-month
   periods ended June 30, 1995 and 1996 (unaudited).......................................................       F-64
  Statements of Cash Flows -- years ended December 31, 1993, 1994 and 1995 and six-month periods ended
   June 30, 1995 and 1996 (unaudited).....................................................................       F-65
  Summary of Significant Accounting Policies..............................................................       F-66
  Notes to Financial Statements...........................................................................       F-68
LEGENDS OF VIRGINIA, L.C. FINANCIAL STATEMENTS:
  Report of Independent Certified Public Accountants -- BDO Seidman, LLP..................................       F-73
  Balance Sheets -- December 31, 1994 and 1995 and June 30, 1996 (unaudited)..............................       F-74
  Statements of Loss and Members' Deficit -- year ended December 31, 1995 and six-month period ended June
   30, 1996 (unaudited)...................................................................................       F-75
  Statements of Cash Flows -- year ended December 31, 1995 and six-month period ended June 30, 1996
   (unaudited)............................................................................................       F-76
  Summary of Significant Accounting Policies..............................................................       F-77
  Notes to Financial Statements...........................................................................       F-79
NORTHGATE COUNTRY CLUB FINANCIAL STATEMENTS:
  Report of Independent Accountants -- Price Waterhouse LLP...............................................       F-82
  Consolidated Balance Sheets -- December 31, 1994 and 1995 and June 30, 1996 (unaudited).................       F-83
  Consolidated Statements of Operations and Partners' Equity -- years ended December 31, 1993, 1994 and
   1995 and six-month periods ended June 30, 1995 and 1996 (unaudited)....................................       F-84
  Consolidated Statements of Cash Flows -- years ended December 31, 1993, 1994 and 1995 and six-month
   periods ended June 30, 1995 and 1996 (unaudited).......................................................       F-85
  Notes to Consolidated Financial Statements..............................................................       F-86
</TABLE>
 
                                      F-3
<PAGE>
                   INDEX TO FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                            ---------
 
<S>                                                                                                         <C>
BRIGHT'S CREEK DEVELOPMENT, LLC:
  Report of Independent Accountants -- Coopers & Lybrand L.L.P............................................       F-89
  Balance Sheets -- December 31, 1994 and 1995 and June 30, 1996..........................................       F-90
  Statements of Operations -- for the period from inception (May 17, 1994) through December 31, 1994, the
   year ended December 31, 1995 and the six-month periods ended June 30, 1995 and 1996....................       F-91
  Statements of Members' Deficit -- for the period from inception (May 17, 1994) through December 31,
   1994, the year ended December 31, 1995 and the six-month period ended June 30, 1996....................       F-92
  Statements of Cash Flows -- for the period from inception (May 17, 1994) through December 31, 1994, the
   year ended December 31, 1995 and the six-month period ended June 30, 1995 and 1996.....................       F-93
  Notes to Financial Statements...........................................................................       F-94
OLDE ATLANTA GOLF CLUB FINANCIAL STATEMENTS:
  Report of Independent Auditors -- Crowe, Chizek and Company LLP.........................................       F-97
  Balance Sheets -- December 31, 1994 and 1995 and June 30, 1996 (unaudited)..............................       F-98
  Statements of Income -- years ended December 31, 1994 and 1995 and six-month periods ended June 30, 1995
   and 1996 (unaudited)...................................................................................       F-99
  Statements of Changes in Partners' Capital -- years ended December 31, 1994, and 1995 and six-month
   period ended June 30, 1996 (unaudited).................................................................      F-100
  Statements of Cash Flows -- years ended December 31, 1994 and 1995 and six-month periods ended June 30,
   1995 and 1996 (unaudited)..............................................................................      F-101
  Notes to Financial Statements...........................................................................      F-102
</TABLE>
 
                                      F-4
<PAGE>
                          GOLF TRUST OF AMERICA, INC.
 
           PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
 
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
    The  Company's  unaudited  Pro Forma  Condensed  Consolidated  Statements of
Operations for the year ended  December 31, 1995 and  the six months ended  June
30,  1996 are presented as  if the completion of  the Formation Transactions had
occurred as of the beginning of the period presented and carried forward through
each period  presented. The  Company was  formed  in November  1996 and  has  no
operating history. In management's opinion, all adjustments necessary to reflect
the effects of the Formation Transactions have been made.
 
    The  following  unaudited  Pro Forma  Condensed  Consolidated  Statements of
Operations are not necessarily indicative  of what actual results of  operations
of  the Company  would have been  assuming such Formation  Transactions had been
completed as of the beginning of the  periods presented, nor do they purport  to
represent the results of operations for future periods.
 
<TABLE>
<CAPTION>
                                                                                              (F)
FOR THE YEAR ENDED DECEMBER 31, 1995                            HISTORICAL   ADJUSTMENTS   PRO FORMA
                                                                -----------  -----------  -----------
<S>                                                             <C>          <C>          <C>
  Participating Lease revenue.................................      --       $  14,988(A)  $  14,988
                                                                -----------  -----------  -----------
  Depreciation and amortization...............................      --           3,202(B)      3,202
  General and administrative..................................      --           1,638(C)      1,638
  Interest expense............................................      --             366(D)        366
  Minority interest...........................................      --           5,902(E)      5,902
                                                                -----------  -----------  -----------
  Total expenses and minority interest........................      --          11,108        11,108
                                                                -----------  -----------  -----------
  Net income applicable to holders of Common Stock............      --       $   3,880     $   3,880
                                                                -----------  -----------  -----------
                                                                -----------  -----------  -----------
  Net income per shares of Common Stock.......................                             $    1.40
                                                                                          -----------
                                                                                          -----------
  Shares of Common Stock outstanding..........................                                 2,775
                                                                                          -----------
                                                                                          -----------
</TABLE>
 
<TABLE>
<CAPTION>
FOR THE SIX MONTHS ENDED JUNE 30, 1996
<S>                                       <C>     <C>           <C>
  Participating Lease revenue...........  --      $ 7,494(A)     $ 7,494
                                          -----   -----------   ---------
  Depreciation and amortization.........  --        1,601(B)       1,601
  General and administrative............  --          819(C)         819
  Interest expense......................  --          183(D)         183
  Minority interest.....................  --        2,951(E)       2,951
                                          -----   -----------   ---------
  Total expenses and minority
   interest.............................  --        5,554          5,554
                                          -----   -----------   ---------
  Net income applicable to holders of
   Common Stock.........................  --      $ 1,940        $ 1,940
                                          -----   -----------   ---------
                                          -----   -----------   ---------
  Net income per shares of Common
   Stock................................                         $   .70
                                                                ---------
                                                                ---------
  Shares of Common Stock outstanding....                           2,775
                                                                ---------
                                                                ---------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed consolidated financial
                                  statements.
 
                                      F-5
<PAGE>
                          GOLF TRUST OF AMERICA, INC.
 
       NOTES TO PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
 
(A)  Represents payments of Base Rent from  the Initial Lessees to the Operating
    Partnership calculated  on a  pro forma  basis as  if the  beginning of  the
    period  presented was the beginning of a lease year, including Participating
    Lease revenue from  Legends of  Virginia, LC of  $3,586 for  the year  ended
    December  31, 1995 and  $1,791 for the  six months ended  June 30, 1996. The
    Legends of Virginia, LC pro forma condensed statements of operations reflect
    Participating Lease payments  on the  newly developed golf  courses for  the
    period in which the courses were actually operating.
 
(B)  Represents  depreciation  on  buildings,  improvements,  and  furniture and
    equipment and amortization. Depreciation is computed using the straight-line
    method and  is  based  upon the  estimated  useful  lives of  30  years  for
    buildings,  20 years for  improvements and 3  to 10 years  for furniture and
    equipment. Amortization of  loan fees  is computed  using the  straight-line
    method over the life of the loan.
 
(C) Represents legal, audit, office, franchise taxes, salaries and other general
    and administrative expenses to be paid by the Company.
 
(D)  Reflects  interest  expense at  8%  per annum  to  be paid  on  the initial
    borrowing of $4.325 million and loan costs amortized as interest expense.
 
(E) Calculated as approximately 60.3% of the Operating Partnership's net income.
 
(F) As General Partner of the Operating Partnership, the Company is  responsible
    for  the  management  of the  Operating  Partnership.  Such responsibilities
    enable the Company to  obtain financing secured by  the Golf Courses and  to
    sell  the Golf Courses without the consent of the Limited Partners. Further,
    the Company may not be replaced  by the Limited Partners, except in  certain
    limited  circumstances. Accordingly, for accounting purposes, the Company is
    considered  to  control  the  Operating  Partnership  and  the  accompanying
    unaudited   Pro  Forma   Condensed  Consolidated   Statement  of  Operations
    consolidates the accounts of the Company and the Operating Partnership.
 
                                      F-6
<PAGE>
                          GOLF TRUST OF AMERICA, INC.
 
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                    (UNAUDITED)
                                   (IN THOUSANDS)
 
    The unaudited Pro Forma Condensed Consolidated Balance Sheet is presented as
if the completion of the Formation  Transactions and the application of the  net
proceeds  of the Offering as  set forth under the  caption "Use of Proceeds" had
occurred on June 30, 1996. Such pro forma information is based in part upon  the
combined  balance sheet  of Legends Golf,  as accounting acquiror.  It should be
read in conjunction with  the Financial Statements listed  in the Index at  Page
F-1  of this Prospectus.  In management's opinion,  all adjustments necessary to
reflect the effects of the Formation Transactions have been made.
 
    This unaudited  Pro  Forma  Condensed  Consolidated  Balance  Sheet  is  not
necessarily  indicative of  what the actual  financial position  would have been
assuming such transaction had been  completed as of June  30, 1996, nor does  it
purport to represent the future financial position of the Company.
 
<TABLE>
<CAPTION>
                                                     (A)        ACQUIRED                                    (I)
                                                   LEGENDS    GOLF COURSES   COMBINED                    PRO FORMA
                                                 HISTORICAL    HISTORICAL   HISTORICAL    ADJUSTMENTS   CONSOLIDATED
                                                 -----------  ------------  -----------  -------------  ------------
<S>                                              <C>          <C>           <C>          <C>            <C>
ASSETS
  Properties, net..............................   $  33,738    $   18,506    $  52,244   $   11,793(B)   $   64,037
  Cash.........................................         208           171          379          240(C)          619
  Advances to Affiliates.......................      11,976         1,470       13,446      (13,446)(D)      --
  Other assets.................................       2,486         1,339        3,825       (3,785)(E)          40
                                                 -----------  ------------  -----------  -------------  ------------
    Total assets...............................   $  48,408    $   21,486    $  69,894   $   (5,198)     $   64,696
                                                 -----------  ------------  -----------  -------------  ------------
                                                 -----------  ------------  -----------  -------------  ------------
LIABILITIES & EQUITY
  Due to Affiliates............................   $   9,934    $   --        $   9,934   $   (9,934)(F)  $   --
  Notes payable................................      27,578        12,962       40,540      (36,215)(F)       4,325
  Accounts payable and accrued expenses........       1,656           202        1,858       (1,858)(D)      --
  Other liabilities............................         264         2,021        2,285       (2,285)(D)      --
  Minority interest............................      --            --           --           36,431(G)       36,431
  Common stock.................................           4         6,301        6,305       (6,278)(H)          27
  Additional paid in capital...................         300        --              300       23,613(H)       23,913
  Retained earnings............................       8,672        --            8,672       (8,672)(H)      --
                                                 -----------  ------------  -----------  -------------  ------------
    Total liablities and equity................   $  48,408    $   21,486    $  69,894   $   (5,198)     $   64,696
                                                 -----------  ------------  -----------  -------------  ------------
                                                 -----------  ------------  -----------  -------------  ------------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed consolidated financial
                                  statements.
 
                                      F-7
<PAGE>
                          GOLF TRUST OF AMERICA, INC.
 
            NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
(A)  Reflects the combined balance sheet of  Legends Golf as acquiror as of June
    30, 1996.
 
(B) Reflects:  (i) the  acquisition  of property  and equipment  from  Northgate
    Country  Club, Bright's Creek  Development and Olde  Atlanta Golf Club which
    includes, but is not limited to, the Golf Courses, buildings,  improvements,
    fixed  assets and  equipment (except golf  carts), and  (ii) contribution of
    land by Larry  Young to Heritage  Golf Club and  Golf Legends subsequent  to
    June 30, 1996 as follows:
 
<TABLE>
<S>                                                                  <C>
Cash...............................................................  $   3,991
Assumption of debt.................................................     12,962
Issuance of OP Units...............................................      9,110
                                                                     ---------
Consideration paid for acquired Golf Courses.......................     26,063
Less: Historical basis in acquired Golf Courses....................     18,506
                                                                     ---------
Increase in basis of acquired Golf Courses.........................      7,557
Contribution of land subsequent to June 30, 1996...................      4,236
                                                                     ---------
                                                                     $  11,793
                                                                     ---------
                                                                     ---------
</TABLE>
 
(C) Reflects the following proposed transactions:
 
<TABLE>
<S>                                                                 <C>
Gross proceeds from Offering......................................  $  55,500
Expenses of Offering..............................................     (7,307)
Initial borrowing proceeds, net...................................      4,285
Repayment of outstanding mortgages................................    (47,868)
Acquisition of the Golf Courses...................................     (3,991)
Cash not being acquired by the Company............................       (379)
                                                                    ---------
                                                                    $     240
                                                                    ---------
                                                                    ---------
</TABLE>
 
(D) Reflects assets and liabilities not being acquired by the Company.
 
(E)  Reflects other  assets not  being acquired  by the  Company and  loan costs
    related to the initial borrowing ($40).
 
(F) Reflects the following proposed transactions:
 
<TABLE>
<S>                                                                 <C>
Repayment of debt and due to Affiliates with Offering proceeds....  $ (47,868)
Initial borrowing.................................................      4,325
Debt not being assumed by the Company.............................     (2,606)
                                                                    ---------
                                                                    $ (46,149)
                                                                    ---------
                                                                    ---------
</TABLE>
 
(G) Reflects the following proposed transactions:
 
<TABLE>
<S>                                                                  <C>
Net equity contributed to the Company by Legends Golf..............  $   3,068
OP Units to Prior Owners issued for acquisition of Golf Courses....      9,110
OP Units issued to the Company.....................................     48,193
                                                                     ---------
Total equity of Operating Partnership..............................     60,371
Minority interest %................................................      60.3%
                                                                     ---------
Minority interest..................................................  $  36,431
                                                                     ---------
                                                                     ---------
</TABLE>
 
                                      F-8
<PAGE>
                          GOLF TRUST OF AMERICA, INC.
 
      NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET (CONTINUED)
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
(H) Reflects the following proposed transactions:
 
<TABLE>
<S>                                                                 <C>
Historical equity of Legends Golf and acquired golf courses not
 acquired.........................................................  $ (16,445)
Contribution of land subsequent to June 30, 1996..................      4,236
OP Units issued for acquisition of Golf Courses...................      9,110
Net proceeds from Offering........................................     48,193
Minority interest.................................................    (36,431)
                                                                    ---------
                                                                    $   8,663
                                                                    ---------
                                                                    ---------
</TABLE>
 
(I)  As General Partner of  the Operating Partnership, the Company will  control
    the  Operating  Partnership  in accordance  with  the  Operating Partnership
    Agreement  and  is   responsible  for  the   management  of  the   Operating
    Partnership.  Such responsibilities  enable the Company  to obtain financing
    secured by the Golf Courses and sell the Golf Courses without the consent of
    the Limited  Partners. Further,  the  Company may  not  be replaced  by  the
    Limited Partners, except in the case of the General Partner's bankruptcy and
    certain  extraordinary circumstances. Accordingly,  for accounting purposes,
    the Company  is considered  to  control the  Operating Partnership  and  the
    accompanying  unaudited Pro  Forma Condensed Balance  Sheet consolidates the
    accounts of the Company and the Operating Partnership.
 
                                      F-9
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Board of Directors and
Shareholders of Golf Trust of America, Inc.
 
    In our opinion, the accompanying consolidated balance sheet presents fairly,
in  all material respects, the financial position of Golf Trust of America, Inc.
at  November  8,  1996,  in   conformity  with  generally  accepted   accounting
principles. The balance sheet is the responsibility of the Company's management;
our  responsibility is to express  an opinion on the  balance sheet based on our
audit. We conducted our audit of the balance sheet in accordance with  generally
accepted  auditing standards which require that we plan and perform the audit to
obtain reasonable assurance about whether the balance sheet is free of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts  and disclosures  in  the balance  sheet, assessing  the  accounting
principles used and significant estimates made by management, and evaluating the
overall  presentation. We believe that our audit provides a reasonable basis for
the opinion expressed above.
 
PRICE WATERHOUSE LLP
 
Costa Mesa, California
November 8, 1996
 
                                      F-10
<PAGE>
                          GOLF TRUST OF AMERICA, INC.
                           CONSOLIDATED BALANCE SHEET
                                NOVEMBER 8, 1996
 
<TABLE>
<CAPTION>
ASSETS
<S>                                                                                    <C>
  Cash...............................................................................  $  100
                                                                                       ------
                                                                                       ------
 
STOCKHOLDERS' EQUITY
  Preferred Stock, $.01 par value, 10,000,000 shares authorized, no shares issued
  Common Stock, $.01 par value, 90,000,000 shares authorized, 1 share issued and
   outstanding.......................................................................  $ --
                                                                                       ------
 
  Additional paid-in capital.........................................................     100
                                                                                       ------
Total stockholders' equity...........................................................  $  100
                                                                                       ------
                                                                                       ------
</TABLE>
 
                      NOTES TO CONSOLIDATED BALANCE SHEET
 
1.  ORGANIZATION
 
    Golf Trust of America, Inc. (the "Company") was incorporated in Maryland  on
November  8,  1996. The  authorized  capital stock  of  the Company  consists of
90,000,000 shares of  Common Stock  having a  par value  of $.01  per share  and
10,000,000 shares of Preferred Stock having a par value of $.01 per share.
 
    Holders  of limited partnership interests  in the Operating Partnership ("OP
Units") will have the opportunity after  one year following the receipt of  such
OP  Units, subject to certain restrictions, to have their OP Units exchanged for
cash in an  amount equal to  the fair market  value of an  equivalent number  of
shares of Common Stock or, at the election of the Company, for Common Stock on a
one-for-one  basis. The  Company currently expects  that it will  elect to issue
Common Stock in  connection with  such exchange,  unless it  is prohibited  from
doing so because of the ownership restrictions in its Charter.
 
2.  FORMATION OF COMPANY AND OPERATIONS
 
    The  Company will  own a  1.0% sole  general partnership  interest and 38.7%
limited partnership  interest in  Golf Trust  of America,  L.P. (the  "Operating
Partnership")  currently in the process  of formation. The Operating Partnership
will acquire and  own resort golf  courses, private golf  courses and daily  fee
golf courses throughout the United States.
 
3.  INCOME TAXES
 
    After  the  completion  of the  Offering,  the  Company intends  to  make an
election to be taxed as a  real estate investment trust ("REIT") under  Sections
856  through 860  of the  Code. As  a REIT,  the Company  generally will  not be
subject to federal income tax if it distributes at least 95% of its REIT taxable
income to its stockholders. REITs are subject to a number of organizational  and
operational  requirements. If  the Company  fails to  qualify as  a REIT  in any
taxable year, the Company will be  subject to federal income tax (including  any
applicable  alternative minimum tax) on its  taxable income at regular corporate
tax rates. Even if the Company qualifies for taxation as a REIT, the Company may
be subject to state and  local taxes on its income  and property and to  federal
income and excise taxes on its undistributed income.
 
                                      F-11
<PAGE>
                        GOLF COURSES AND INITIAL LESSEES
                    PRO FORMA CONDENSED FINANCIAL STATEMENTS
 
    The following unaudited Pro Forma Condensed Financial Statements give effect
to  the  proposed  contribution  of  assets  and  liabilities  to  the Operating
Partnership in connection with the  Formation Transactions and the  contribution
of  certain other  assets and  liabilities by  the Prior  Owners to  the Initial
Lessees. The unaudited  Pro Forma Condensed  Balance Sheets are  based upon  the
individual  historical balance sheets of each of  the Prior Owners and have been
prepared to reflect  the contribution  of assets  and liabilities  by the  Prior
Owners  to the Operating  Partnership and Initial  Lessees as if  such event had
occurred on  June 30,  1996. The  unaudited Pro  Forma Condensed  Statements  of
Income  for the year ended  December 31, 1995 and the  six months ended June 30,
1996 are based upon the individual  historical income statements of each of  the
Golf  Courses and  have been  prepared to reflect  the operating  results of the
Initial Lessees as if such events had occurred as of the beginning of the period
presented and  carried forward  through  each period  presented. The  pro  forma
condensed  financial information has been prepared  by the management of each of
the Prior Owners.  These Pro  Forma Condensed  Financial Statements  may not  be
indicative  of the  results that  actually would  have occurred  if the proposed
transactions had occurred on the dates indicated.
 
                                      F-12
<PAGE>
                                  GOLF LEGENDS
                     COURSES: PARKLAND, HEATHLAND, MOORLAND
                  PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                            INITIAL
                                                                              PRIOR        PRO FORMA        LESSEE
                                                                             OWNER (A)    ADJUSTMENTS      PRO FORMA
                                                                             --------   ---------------   -----------
<S>                                                                          <C>        <C>               <C>
YEAR ENDED DECEMBER 31, 1995
  Revenue from golf operations.............................................  $ 8,004        $--              $8,004
  Other revenue............................................................    2,176        --                2,176
                                                                             --------       -------       -----------
  Total revenue............................................................   10,180        --               10,180
                                                                             --------       -------       -----------
  Participating Lease payments.............................................    --             4,670(F)        4,670
  Operating expenses.......................................................    5,738           (587)(O)       5,151
  Interest expense.........................................................      877           (825)(D)          52
  Depreciation.............................................................    1,257         (1,087)(E)         170
                                                                             --------       -------       -----------
  Total expenses...........................................................    7,872          2,171          10,043
                                                                             --------       -------       -----------
  Net income (loss)........................................................  $ 2,308        $(2,171)         $  137
                                                                             --------       -------       -----------
                                                                             --------       -------       -----------
  EBITDA(U)................................................................  $ 4,442                         $  359
                                                                             --------                     -----------
                                                                             --------                     -----------
SIX MONTHS ENDED JUNE 30, 1996
  Revenue from golf operations.............................................  $ 4,723        $--              $4,723
  Other revenue............................................................    1,378        --                1,378
                                                                             --------       -------       -----------
  Total revenue............................................................    6,101        --                6,101
                                                                             --------       -------       -----------
  Participating Lease payments.............................................    --             2,335(F)        2,335
  Operating expenses.......................................................    3,142           (351)(O)       2,791
  Interest expense.........................................................      397           (381)(D)          16
  Depreciation.............................................................      638           (543)(E)          95
                                                                             --------       -------       -----------
  Total expenses...........................................................    4,177          1,060           5,237
                                                                             --------       -------       -----------
  Net income (loss)........................................................  $ 1,924        $(1,060)         $  864
                                                                             --------       -------       -----------
                                                                             --------       -------       -----------
  EBITDA(U)................................................................  $ 2,959                         $  975
                                                                             --------                     -----------
                                                                             --------                     -----------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-13
<PAGE>
                                  GOLF LEGENDS
                     COURSES: PARKLAND, HEATHLAND, MOORLAND
                       PRO FORMA CONDENSED BALANCE SHEET
                                 JUNE 30, 1996
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                           INITIAL
                                                                           PRIOR         PRO FORMA         LESSEE
                                                                         OWNER (B)      ADJUSTMENTS       PRO FORMA
                                                                        -----------  ------------------  -----------
<S>                                                                     <C>          <C>                 <C>
Current assets........................................................   $     994   $      (870)(V)      $     124
Property and equipment................................................      11,205       (10,807)(N),(X)        398
Advances to Affiliates................................................       7,158        (6,463)(V)            695
Other.................................................................          15           (15)(V)         --
                                                                        -----------     --------         -----------
Total assets..........................................................   $  19,372   $   (18,155)         $   1,217
                                                                        -----------     --------         -----------
                                                                        -----------     --------         -----------
Current liabilities...................................................   $     850   $       --           $     850
Current maturities of long-term debt..................................         277          (161)(I)            116
Long-term debt........................................................      12,519       (12,269)(I)            250
Advances from Affiliates..............................................       1,015        (1,015)(V)         --
                                                                        -----------     --------         -----------
Total liabilities.....................................................      14,661       (13,445)             1,216
Owners' equity........................................................       4,711        (4,710)(V)              1
                                                                        -----------     --------         -----------
Total liabilities and owners equity...................................   $  19,372   $   (18,155)         $   1,217
                                                                        -----------     --------         -----------
                                                                        -----------     --------         -----------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-14
<PAGE>
                               HERITAGE GOLF CLUB
                           COURSE: HERITAGE GOLF CLUB
                  PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                        INITIAL
                                                                                                         LESSEE
                                                                                PRIOR      PRO FORMA      PRO
                                                                               OWNER (A)  ADJUSTMENTS    FORMA
                                                                               --------   -----------   --------
<S>                                                                            <C>        <C>           <C>
YEAR ENDED DECEMBER 31, 1995
  Revenue from golf operations...............................................  $ 3,156    $ --          $ 3,156
  Other revenue..............................................................      783      --              783
                                                                               --------   -----------   --------
    Total revenue............................................................    3,939      --            3,939
                                                                               --------   -----------   --------
  Participating Lease payments...............................................    --         1,825(F)      1,825
  Operating expenses.........................................................    2,442       (337)(P)     2,105
  Interest expense...........................................................       63        (48)(D)        15
  Depreciation...............................................................      319       (258)(E)        61
                                                                               --------   -----------   --------
    Total expenses...........................................................    2,824      1,182         4,006
                                                                               --------   -----------   --------
    Net income (loss)........................................................  $ 1,115    $(1,182)      $   (67)
                                                                               --------   -----------   --------
                                                                               --------   -----------   --------
    EBITDA(u)................................................................  $ 1,497                  $     9
                                                                               --------                 --------
                                                                               --------                 --------
SIX MONTHS ENDED JUNE 30, 1996
  Revenue from golf operations...............................................  $ 1,904    $ --          $ 1,904
  Other revenue..............................................................      423      --              423
                                                                               --------   -----------   --------
    Total revenue............................................................    2,327      --            2,327
                                                                               --------   -----------   --------
  Participating Lease payments...............................................    --           913(F)        913
  Operating expenses.........................................................    1,087       (129)(P)       958
  Interest expense...........................................................       27        (22)(D)         5
  Depreciation...............................................................      155       (129)(E)        26
                                                                               --------   -----------   --------
    Total expenses...........................................................    1,269        633         1,902
                                                                               --------   -----------   --------
    Net income...............................................................  $ 1,058    $  (633)      $   425
                                                                               --------   -----------   --------
                                                                               --------   -----------   --------
    EBITDA(u)................................................................  $ 1,240                  $   456
                                                                               --------                 --------
                                                                               --------                 --------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-15
<PAGE>
                               HERITAGE GOLF CLUB
                           COURSE: HERITAGE GOLF CLUB
                       PRO FORMA CONDENSED BALANCE SHEET
                                 JUNE 30, 1996
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                          INITIAL
                                            PRIOR        PRO FORMA        LESSEE
                                          OWNER (B)     ADJUSTMENTS      PRO FORMA
                                          ---------   ----------------   ---------
<S>                                       <C>         <C>                <C>
Current assets..........................   $  550       $  (468)(W)        $ 82
Property and equipment..................    2,031        (1,877)(H)(X)      154
Advances to Affiliates..................    1,941        (1,784)(W)         157
                                          ---------     -------             ---
    Total assets........................   $4,522       $(4,129)           $393
                                          ---------     -------             ---
                                          ---------     -------             ---
 
Current liabilities.....................   $  297       $--                $297
Current maturities of long-term debt....       41            (9)(I)          32
Long-term debt..........................      790          (727)(I)          63
Advances from Affiliates................      596          (596)(W)        --
                                          ---------     -------             ---
    Total liabilities...................    1,724        (1,332)            392
    Owners' equity......................    2,798        (2,797)(W)           1
                                          ---------     -------             ---
    Total liabilities and owners
     equity.............................   $4,522       $(4,129)           $393
                                          ---------     -------             ---
                                          ---------     -------             ---
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-16
<PAGE>
                                SEASIDE RESORTS
                               COURSE: OYSTER BAY
                  PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                        INITIAL
                                                                                                         LESSEE
                                                                                PRIOR      PRO FORMA      PRO
                                                                               OWNER (A)  ADJUSTMENTS    FORMA
                                                                               --------   -----------   --------
<S>                                                                            <C>        <C>           <C>
YEAR ENDED DECEMBER 31, 1995
  Revenue from golf operations...............................................  $ 3,459    $ --          $ 3,459
  Other revenue..............................................................      865      --              865
                                                                               --------   -----------   --------
    Total revenue............................................................    4,324      --            4,324
                                                                               --------   -----------   --------
Participating Lease payments.................................................    --         1,976(F)      1,976
  Operating expenses.........................................................    2,126       (268)(R)     1,858
  Interest expense...........................................................       77        (63)(D)        14
  Depreciation...............................................................      187       (134)(E)        53
                                                                               --------   -----------   --------
    Total expenses...........................................................    2,390      1,511         3,901
                                                                               --------   -----------   --------
    Net income...............................................................  $ 1,934    $(1,511)      $   423
                                                                               --------   -----------   --------
                                                                               --------   -----------   --------
    EBITDA (U)...............................................................  $ 2,198                  $   490
                                                                               --------                 --------
                                                                               --------                 --------
SIX MONTHS ENDED JUNE 30, 1996
  Revenue from golf operations...............................................  $ 1,993      --          $ 1,993
  Other revenue..............................................................      478      --              478
                                                                               --------   -----------   --------
    Total revenue............................................................    2,471      --            2,471
                                                                               --------   -----------   --------
  Participating Lease payments...............................................    --           988(F)        988
  Operating expenses.........................................................    1,043       (148)(R)       895
  Interest expense...........................................................       35        (30)(D)         5
  Depreciation...............................................................       95        (67)(E)        28
                                                                               --------   -----------   --------
    Total expenses...........................................................    1,173        743         1,916
                                                                               --------   -----------   --------
    Net income...............................................................  $ 1,298    $  (743)      $   555
                                                                               --------   -----------   --------
                                                                               --------   -----------   --------
    EBITDA (U)...............................................................  $ 1,428                  $   588
                                                                               --------                 --------
                                                                               --------                 --------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-17
<PAGE>
                                SEASIDE RESORTS
                               COURSE: OYSTER BAY
                   PRO FORMA CONDENSED COMBINED BALANCE SHEET
                                 JUNE 30, 1996
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                   INITIAL
                                                                    LESSEE
                                           PRIOR      PRO FORMA      PRO
                                          OWNER (B)  ADJUSTMENTS    FORMA
                                          --------   -----------   --------
<S>                                       <C>        <C>           <C>
Current assets..........................  $   845    $  (702)(Q)   $   143
Property and equipment..................      975       (820)(H)       155
Advances to Affiliates..................    2,816     (2,816)(Q)     --
                                          --------   -----------       ---
    Total assets........................  $ 4,636    $(4,338)      $   298
                                          --------   -----------       ---
                                          --------   -----------       ---
Current liabilities.....................  $   161    $ --          $   161
Current maturities of long-term debt....       46        (14)(I)        32
Long-term debt..........................    1,035       (972)(I)        63
Advances from Affiliates................    1,252     (1,211)(Q)        41
                                          --------   -----------       ---
    Total liabilities...................    2,494     (2,197)          297
    Owners' equity......................    2,142     (2,141)(Q)         1
                                          --------   -----------       ---
    Total liabilities and owners
     equity.............................  $ 4,636    $(4,338)      $   298
                                          --------   -----------       ---
                                          --------   -----------       ---
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-18
<PAGE>
                              LEGENDS OF VIRGINIA
                 COURSES: ROYAL NEW KENT, STONEHOUSE GOLF CLUB
                  PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                          INITIAL
                                                                         LESSEE PRO
                                            PRIOR       PRO FORMA          FORMA
                                          OWNER (A)    ADJUSTMENTS      CONSOLIDATED
                                          ---------   -------------     ------------
<S>                                       <C>         <C>               <C>
YEAR ENDED DECEMBER 31, 1995
  Revenue from golf operations..........     $--         -$-            $   --
  Other revenue.........................     --          --                 --
                                          ---------         ---              -----
  Total revenue.........................     --          --                 --
                                          ---------         ---              -----
  Participating Lease payments..........     --          --    (F)          --
  Operating expenses....................        15       --                     15
  Depreciation..........................        29          (29)(E)         --
                                          ---------         ---              -----
  Total expenses........................        44          (29)                15
                                          ---------         ---              -----
  Net loss..............................     $ (44)       $  29         $      (15)
                                          ---------         ---              -----
                                          ---------         ---              -----
  EBITDA (U)............................     $ (15)                     $      (15)
                                          ---------                          -----
                                          ---------                          -----
SIX MONTHS ENDED JUNE 30, 1996
  Revenue from golf operations..........     $  21       -$-            $       21
  Other revenue.........................         4       --                      4
                                          ---------         ---              -----
  Total revenue.........................        25       --                     25
                                          ---------         ---              -----
  Participating Lease payments..........     --             148(F)             148
  Operating expenses....................       529       --                    529
  Interest expense......................        55          (55)(D)         --
  Depreciation..........................        73          (73)(E)         --
                                          ---------         ---              -----
  Total expenses........................       657           20                677
                                          ---------         ---              -----
  Net loss..............................     $(632)       $ (20)        $     (652)
                                          ---------         ---              -----
                                          ---------         ---              -----
  EBITDA (U)............................     $(504)                     $     (652)
                                          ---------                          -----
                                          ---------                          -----
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-19
<PAGE>
                              LEGENDS OF VIRGINIA
                 COURSES: ROYAL NEW KENT, STONEHOUSE GOLF CLUB
                       PRO FORMA CONDENSED BALANCE SHEET
                                 JUNE 30, 1996
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                             INITIAL
                                           PRIOR         PRO FORMA         LESSEE PRO
                                          OWNER (B)     ADJUSTMENTS           FORMA
                                          --------   -----------------     -----------
<S>                                       <C>        <C>                   <C>
 Current assets.........................  $    24        $--               $       24
  Property and equipment................   19,528          (19,528)(H)         --
  Advances to Affiliates................       61              528(T)             589
  Other.................................      315             (315)(T)         --
                                          --------         -------                ---
      Total assets......................  $19,928        $ (19,315)        $      613
                                          --------         -------                ---
                                          --------         -------                ---
 
  Current liabilities...................  $   660        $     (48)(T)     $      612
  Current maturities of long-term
   debt.................................       56              (56)(I)         --
  Long-term debt........................   12,815          (12,815)(I)         --
  Advances from Affiliates..............    7,072           (7,072)(S)         --
                                          --------         -------                ---
  Total liabilities.....................   20,603          (19,991)               612
  Owners' equity........................     (675)             676(T)               1
                                          --------         -------                ---
      Total liabilities and owners
       equity...........................  $19,928        $ (19,315)        $      613
                                          --------         -------                ---
                                          --------         -------                ---
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-20
<PAGE>
                             NORTHGATE COUNTRY CLUB
           PRO FORMA CONDENSED CONSOLDIATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                        INITIAL
                                           PRIOR       PRO FORMA       LESSEE PRO
                                          OWNER (A)   ADJUSTMENTS        FORMA
                                          --------   --------------   ------------
<S>                                       <C>        <C>              <C>
YEAR ENDED DECEMBER 31, 1995
  Revenue from golf operations..........  $ 3,099       $--                $3,099
  Other revenue.........................    1,467        --                 1,467
                                          --------        -----            ------
  Total revenue.........................    4,566        --                 4,566
                                          --------        -----            ------
  Participating Lease payments..........    --            1,407(F)          1,407
  Operating expenses....................    3,140           (41)(G)         3,099
  Interest expense......................      485          (485)(D)       --
  Depreciation..........................      323          (298)(E)            25
                                          --------        -----            ------
  Total expenses........................    3,948           583             4,531
                                          --------        -----            ------
  Net income............................  $   618          (583)           $   35
                                          --------        -----            ------
                                          --------        -----            ------
  EBITDA (U)............................  $ 1,426                          $   60
                                          --------                         ------
                                          --------                         ------
SIX MONTHS ENDED JUNE 30, 1996
  Revenue from golf operations..........  $ 1,504        --                $1,504
  Other revenue.........................      812        --                   812
                                          --------        -----            ------
  Total revenue.........................    2,316        --                 2,316
                                          --------        -----            ------
  Participating Lease payments..........    --              704(F)            704
  Operating expenses....................    1,611           (21)(G)         1,590
  Interest expense......................      248          (248)(D)       --
  Depreciation..........................      171          (159)(E)            12
                                          --------        -----            ------
  Total expenses........................    2,030           276             2,306
                                          --------        -----            ------
  Net income............................  $   286       $  (276)           $   10
                                          --------        -----            ------
                                          --------        -----            ------
  EBITDA (U)............................  $   705                          $   22
                                          --------                         ------
                                          --------                         ------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-21
<PAGE>
                             NORTHGATE COUNTRY CLUB
                 PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                 JUNE 30, 1996
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                         INITIAL
                                           PRIOR        PRO FORMA      LESSEE PRO
                                          OWNER (B)    ADJUSTMENTS        FORMA
                                          --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Current assets..........................  $ 2,227       $--                $2,227
Property and equipment..................   10,434        (10,413)(H)           21
                                          --------       -------       -----------
    Total assets........................  $12,661       $(10,413)          $2,248
                                          --------       -------       -----------
                                          --------       -------       -----------
Current liabilities.....................  $   662            (40)(I)       $  622
Long-term debt..........................    6,265         (6,265)(I)       --
Membership deposits.....................    1,435        --                 1,435
                                          --------       -------       -----------
    Total liabilities...................    8,362         (6,305)           2,057
Partners' equity........................    4,299         (4,108)(Y)          191
                                          --------       -------       -----------
    Total liabilities and partners'
     equity.............................  $12,661       $(10,413)          $2,248
                                          --------       -------       -----------
                                          --------       -------       -----------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-22
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
                  PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                        INITIAL
                                           PRIOR       PRO FORMA      LESSEE PRO
                                          OWNER (A)   ADJUSTMENTS        FORMA
                                          --------   --------------   -----------
<S>                                       <C>        <C>              <C>
YEAR ENDED DECEMBER 31, 1995
  Revenue from golf operations..........  $ 1,455       $--               $1,455
  Other revenue.........................      291        --                  291
                                          --------        -----       -----------
  Total revenue.........................    1,746        --                1,746
                                          --------        -----       -----------
  Participating Lease payments..........    --              679(F)           679
  Operating expenses....................    1,074        --                1,074
  Interest expense......................      424          (424)(D)       --
  Depreciation..........................      247          (247)(E)       --
                                          --------        -----       -----------
  Total expenses........................    1,745             8            1,753
                                          --------        -----       -----------
  Net income (loss).....................  $     1       $    (8)          $   (7)
                                          --------        -----       -----------
                                          --------        -----       -----------
  EBITDA (U)............................  $   622                         $   (7)
                                          --------                    -----------
                                          --------                    -----------
SIX MONTHS ENDED JUNE 30, 1996
  Revenue from golf operations..........  $   769       $--               $  769
  Other revenue.........................      150        --                  150
                                          --------        -----       -----------
  Total revenue.........................      919        --                  919
                                          --------        -----       -----------
  Participating Lease payments..........    --              340(F)           340
  Operating expenses....................      538        --                  538
  Interest expense......................      183          (183)(D)       --
  Depreciation..........................      123          (123)(E)       --
                                          --------        -----       -----------
  Total expenses........................      844            34              878
                                          --------        -----       -----------
  Net income............................  $    75       $   (34)          $   41
                                          --------        -----       -----------
                                          --------        -----       -----------
  EBITDA (U)............................  $   381                         $   41
                                          --------                    -----------
                                          --------                    -----------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-23
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
                       PRO FORMA CONDENSED BALANCE SHEET
                                 JUNE 30, 1996
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                       INITIAL
                                           PRIOR       PRO FORMA      LESSEE PRO
                                          OWNER (B)   ADJUSTMENTS       FORMA
                                          --------   --------------   ----------
<S>                                       <C>        <C>              <C>
Current assets..........................  $   225       $--                $225
Other assets............................       52           (51)(C)           1
Property and equipment, net.............    3,697        (3,697)(H)      --
                                          --------       ------             ---
    Total assets........................  $ 3,974       $(3,748)           $226
                                          --------       ------             ---
                                          --------       ------             ---
Current liabilities.....................  $   302       $  (257)(I)        $ 45
Notes payable...........................    3,774        (3,774)(I)      --
                                          --------       ------             ---
    Total liabilities...................    4,076        (4,031)             45
Members' (deficit) equity...............     (102)          283(Z)          181
                                          --------       ------             ---
    Total liabilities and members'
     deficit............................  $ 3,974       $(3,748)           $226
                                          --------       ------             ---
                                          --------       ------             ---
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-24
<PAGE>
                             OLDE ATLANTA GOLF CLUB
                  PRO FORMA CONDENSED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                              INITIAL
                                                                                  PRIOR       PRO FORMA     LESSEE PRO
                                                                                OWNER (A)    ADJUSTMENTS       FORMA
                                                                               -----------  --------------  -----------
<S>                                                                            <C>          <C>             <C>
YEAR ENDED DECEMBER 31, 1995
  Revenue from golf operations...............................................   $   1,568    $    --         $   1,568
  Other revenue..............................................................         466         --               466
                                                                               -----------       -----      -----------
  Total revenue..............................................................       2,034         --             2,034
                                                                               -----------       -----      -----------
  Participating Lease payments...............................................      --              845(F)          845
  Operating expenses.........................................................       1,434            8(J)        1,442
  Interest expense...........................................................         202         (202)(D)      --
  Depreciation and amortization..............................................         375         (277)(E)      --
                                                                                   --              (98)(K)      --
                                                                               -----------       -----      -----------
  Total expenses.............................................................       2,011          276           2,287
                                                                               -----------       -----      -----------
  Net income (loss)..........................................................   $      23    $    (276)      $    (253)
                                                                               -----------       -----      -----------
                                                                               -----------       -----      -----------
  EBITDA (U).................................................................   $     600                    $    (253)
                                                                               -----------                  -----------
                                                                               -----------                  -----------
SIX MONTHS ENDED JUNE 30, 1996
  Revenue from golf operations...............................................   $     900    $    --         $     900
  Other revenue..............................................................         250         --               250
                                                                               -----------       -----      -----------
  Total revenue..............................................................       1,150         --             1,150
                                                                               -----------       -----      -----------
  Participating Lease payments...............................................      --              423(F)          423
  Operating expenses.........................................................         781          (29)(J)         731
                                                                                                   (21)(L)
  Interest expense...........................................................         112         (112)(D)      --
  Depreciation and amortization..............................................         162         (112)(E)      --
                                                                                   --              (50)(K)      --
                                                                               -----------       -----      -----------
  Total expenses.............................................................       1,055           99           1,154
                                                                               -----------       -----      -----------
  Net income (loss)..........................................................   $      95    $     (99)      $      (4)
                                                                               -----------       -----      -----------
                                                                               -----------       -----      -----------
  EBITDA (U).................................................................   $     369                    $      (4)
                                                                               -----------                  -----------
                                                                               -----------                  -----------
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-25
<PAGE>
                             OLDE ATLANTA GOLF CLUB
                       PRO FORMA CONDENSED BALANCE SHEET
                                 JUNE 30, 1996
                                  (UNAUDITED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                     INITIAL
                                            PRIOR      PRO FORMA     LESSEE
                                          OWNER (B)   ADJUSTMENTS   PRO FORMA
                                          ---------   -----------   ---------
<S>                                       <C>         <C>           <C>
Current assets..........................   $  324     $ --            $324
Intangible assets.......................      243        (243)(M)     --
Property and equipment, net.............    4,375      (4,375)(H)     --
                                          ---------   -----------      ---
Total assets............................   $4,942     $(4,618)        $324
                                          ---------   -----------      ---
                                          ---------   -----------      ---
Current liabilities.....................      153         (58)(I)       95
Notes payable...........................    2,568      (2,568)(I)     --
                                          ---------   -----------      ---
Total liabilities.......................    2,721      (2,626)          95
Owners' equity..........................    2,221      (1,992)(Y)      229
                                          ---------   -----------      ---
Total liabilities and owners equity.....   $4,942     $(4,618)        $324
                                          ---------   -----------      ---
                                          ---------   -----------      ---
</TABLE>
 
 See accompanying notes to unaudited pro forma condensed financial statements.
 
                                      F-26
<PAGE>
                            GOLF COURSES AND LESSEES
               NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
 
(A) Reflects the Prior Owner's Historical Condensed Statements of Operations for
    the year ended December 31, 1995 and the six months ended June 30, 1996.
 
(B)  Reflects the Prior  Owner's Historical Condensed Balance  Sheet at June 30,
    1996.
 
(C) Decrease reflects the write-off of deferred financing costs related to  debt
    expected  to be repaid with the proceeds of the Offering. These nonrecurring
    costs are  expected  to  be  incurred  in  connection  with  the  "Formation
    Transactions"  and the completion of the Offering and have not been included
    in the  unaudited Pro  Forma  Condensed Statements  of Operations,  but  are
    expected to be charged to operations when incurred.
 
(D)  Decrease relates  to a reduction  in interest expense  associated with debt
    payoff from the Use of Proceeds.
 
(E) Decrease  relates to  a  reduction in  depreciation  expense on  the  assets
    contributed to the Operating Partnership.
 
(F)  Represents  lease  expense  as  calculated  in  accordance  with  the lease
    agreement as  if  the  Formation  Transactions  were  completed  as  of  the
    beginning  of  the  period  presented. The  Legends  of  Virginia  pro forma
    condensed statements of operations  reflect Participating Lease payments  on
    the  newly developed golf courses  for the period in  which the courses were
    actually operating. Had  the courses  been operating  and the  Participating
    Lease  payments reflected rental  payments for the  entire period presented,
    the Participating Lease payments would have  been $3,586 for the year  ended
    December 31, 1995 and $1,791 for the six months ended June 30, 1996.
 
(G)  Reflects a decrease  in costs which  would have been  paid by the Operating
    Partnership with funds accrued from capital expenditure reserves included in
    the  Participating  Lease  payments  had  the  Formation  Transactions  been
    consummated at the beginning of the period presented.
 
(H) Reflects transfers as a result of the Formation Transactions of property and
    equipment  and  leasehold improvements  expected  to be  contributed  to the
    Operating Partnership. Golf carts and certain vehicles are to be retained by
    the Initial Lessee and have not been included in the amounts transferred.
 
(I)   Reflects the  transfer of  certain bank  debt, as  part of  the  Formation
    Transactions, expected to be retired with the proceeds of the Offering.
 
(J)  Reflects a change in management fees and area manager compensation based on
    the new management agreement as a result of the Formation Transactions.
 
(K)  Represents the elimination of amortization  expense of intangible assets as
    such assets are not being transferred to the initial Lessee.
 
(L) Reflects a reduction in legal fees which would not have been incurred if the
    Formation Transactions occurred on January 1, 1995.
 
(M) Reflects the removal of intangible assets which are not being transferred to
    the Initial Lessee as a result of the Formation Transactions.
 
(N) The leasehold improvements are encumbered by a conservatory easement entered
    into prior to the Formation Transactions.
 
                                      F-27
<PAGE>
(O) Represents the elimination of the  following expenses not expected to  recur
    as a result of the Formation Transactions:
 
<TABLE>
<CAPTION>
                                                                   SIX-MONTHS
                                                     YEAR ENDED      ENDED
                                                    DECEMBER 31,    JUNE 30,
                                                        1995          1996
                                                    ------------   ----------
<S>                                                 <C>            <C>
Land lease payment to the stockholder.............      $534          $325
Allocable portion of executive vice president
 compensation and related benefits eliminated as a
 result of the elimination of the position........        53            26
                                                         ---           ---
                                                        $587          $351
                                                         ---           ---
                                                         ---           ---
</TABLE>
 
(P)  Represents the elimination of the  following expenses not expected to recur
    as a result of the Formation Transactions:
 
<TABLE>
<CAPTION>
                                                                   SIX-MONTHS
                                                     YEAR ENDED      ENDED
                                                    DECEMBER 31,    JUNE 30,
                                                        1995          1996
                                                    ------------   ----------
<S>                                                 <C>            <C>
Land lease payment to the sole stockholder........      $200          $120
Allocable portion of executive vice president
 compensation and related benefits eliminated as a
 result of the elimination of the position........        18             9
Maintenance expenses to be paid a third party
 under contract effective January 1, 1996.........       119         --
                                                         ---           ---
                                                        $337          $129
                                                         ---           ---
                                                         ---           ---
</TABLE>
 
(Q) Certain assets,  liabilities and  equity have  not been  transferred to  the
    Initial  Lessee as part of the  Formation Transactions. These amounts remain
    with the original company and are as follows:
 
<TABLE>
<S>                                                 <C>
Cash..............................................     $      83
Accounts receivable...............................     $     619
Advances to affiliates............................     $   2,816
Advances from affiliates..........................     $   1,211
Equity............................................     $   2,141
</TABLE>
 
(R) Represents  the  elimination of  the  allocable portion  of  executive  vice
    president's  compensation and related benefits eliminated as a result of the
    elimination of the position expected to  occur as a result of the  Formation
    Transactions.
 
(S) Represents $7,072 of advances from affiliates of Legends of Virginia for the
    construction  of two Virginia golf courses to be repaid with proceeds of the
    Offering as part of the Formation Transaction.
 
(T) Certain assets,  liabilities and deficit  have not been  transferred to  the
    Initial  Lessee as part of the  Formation Transactions. These amounts remain
    with the original company and are as follows:
 
<TABLE>
<S>                                                 <C>
Advances to affiliates............................     $    528
Prepaid assets....................................     $    315
Accounts payable..................................     $     48
Equity............................................     $   (676)
</TABLE>
 
(U)  EBITDA  represents  earnings  before  interest,  taxes,  depreciation   and
    amortization.
 
                                      F-28
<PAGE>
(V)  Certain assets,  liabilities and  equity have  not been  transferred to the
    Initial Lessee as part of  the Formation Transactions. These amounts  remain
    with the original company and are as follows:
 
<TABLE>
<S>                                                 <C>
Cash..............................................     $      74
Accounts receivable...............................     $     796
Advances to affiliates............................     $   6,463
Other.............................................     $      15
Advances from affiliates..........................     $   1,015
Equity............................................     $   4,710
</TABLE>
 
(W)  Certain assets,  liabilities and  equity have  not been  transferred to the
    Initial Lessee as part of  the Formation Transactions. These amounts  remain
    with the original company and are as follows:
 
<TABLE>
<S>                                                 <C>
Cash..............................................     $     101
Accounts receivable...............................     $     365
Prepaid assets....................................     $       2
Advances to affiliates............................     $   1,784
Advances from affiliates..........................     $     596
Equity............................................     $   2,797
</TABLE>
 
(X)  Transfer does not  reflect the contribution  of land by  Mr. Larry Young to
    Golf Legends  or Heritage  Golf  Club and  the  subsequent transfer  to  the
    Operating Partnership as a result of the Formation Transactions.
 
(Y)  Decrease reflects  the transfer of  assets to the  Operating Partnership in
    excess of liabilities transferred.
 
(Z) Increase reflects the transfer  of liabilities to the Operating  Partnership
    in excess of assets transferred.
 
    The  aforementioned adjustments  do not reflect  any allocable  share of the
income or distributions from the interest in  the OP Units received as a  result
of  the Formation  Transactions as  these pro  forma statements  are intended to
reflect the accounts of the newly formed Initial Lessee only.
 
                                      F-29
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
To the Board of Directors of
Legends Golf
Myrtle Beach, South Carolina
 
    We have audited the accompanying combined balance sheets of Legends Golf (as
defined  in Note 1) as  of December 31, 1994 and  1995, and the related combined
statements of income, owners' equity, and cash flows for each of the three years
in the period ended December 31,  1995. These combined financial statements  are
the  responsibility  of  Legends  Golf's management.  Our  responsibility  is to
express an opinion on these financial statements based on our audits.
 
    We conducted  our  audits in  accordance  with generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free to material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    As more fully described in the  notes to the combined financial  statements,
Legends  Golf  has  material  transactions  with  its  majority  stockholder and
affiliates.
 
    In our opinion, the combined financial statements referred to above  present
fairly,  in all  material respects,  the financial  position of  Legends Golf at
December 31, 1994 and 1995, and the results of its operations and its cash flows
for each of the three years in the period ended December 31, 1995, in conformity
with generally accepted accounting principles.
 
                                                            BDO SEIDMAN, LLP
 
Charlotte, North Carolina
April 10, 1996, except for Note 6
which is as of November 7, 1996
 
                                      F-30
<PAGE>
                                  LEGENDS GOLF
                            COMBINED BALANCE SHEETS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                                 --------------------
                                                                                   1994       1995
                                                                                 ---------  ---------   JUNE 30,
                                                                                                          1996
                                                                                                       -----------
                                                                                                       (UNAUDITED)
<S>                                                                              <C>        <C>        <C>
ASSETS (Note 6)
CURRENT:
  Cash.........................................................................  $     505  $     400   $     258
  Accounts receivable (Note 3):
    Golf packages..............................................................        462        580       1,015
    Related parties............................................................         30         45          70
    Stockholder................................................................        886     --             663
    Other......................................................................         36         37          33
  Inventories..................................................................        429        294         373
  Prepaid assets...............................................................         16          2           2
                                                                                 ---------  ---------  -----------
    Total current assets.......................................................      2,364      1,358       2,413
                                                                                 ---------  ---------  -----------
Property and equipment, less accumulated depreciation and amortization (Notes 4
 and 6)........................................................................     18,301     32,099      33,738
                                                                                 ---------  ---------  -----------
Other assets:
  Advances to affiliates (Note 3)..............................................      2,899      7,803      11,976
  Other........................................................................         85         40         331
                                                                                 ---------  ---------  -----------
    Total other assets.........................................................      2,984      7,843      12,307
                                                                                 ---------  ---------  -----------
                                                                                 $  23,649  $  41,300   $  48,458
                                                                                 ---------  ---------  -----------
                                                                                 ---------  ---------  -----------
LIABILITIES AND OWNERS' EQUITY:
CURRENT LIABILITIES:
  Accounts payable.............................................................  $     517  $     430   $   1,155
  Accrued expenses:
    Land lease (Note 3)........................................................      1,318     --             445
    Retirement plan (Note 5)...................................................         74         71         106
    Other......................................................................        330        308         264
  Current maturities of long-term debt (Note 6)................................      1,076      1,710         420
                                                                                 ---------  ---------  -----------
    Total current liabilities..................................................      3,315      2,519       2,390
Advances from affiliates (Note 3)..............................................      2,372      8,787       9,934
Advances from stockholder (Note 3).............................................        525     --          --
Long-term debt, less current maturities (Note 6)...............................     14,665     24,666      27,158
                                                                                 ---------  ---------  -----------
    Total liabilities..........................................................     20,877     35,972      39,482
                                                                                 ---------  ---------  -----------
Commitments and contingencies (Notes 5 and 7)
Owners' equity:
  Common stock, $1 par -- shares authorized, 300,000; outstanding, 3,000.......          3          3           3
  Members' contributions.......................................................          1          1           1
  Additional paid-in capital...................................................        300        300         300
  Members' accumulated deficit.................................................     --            (44)       (676)
  Retained earnings (Note 6)...................................................      2,468      5,068       9,348
                                                                                 ---------  ---------  -----------
    Total owners' equity.......................................................      2,772      5,328       8,976
                                                                                 ---------  ---------  -----------
                                                                                 $  23,649  $  41,300   $  48,458
                                                                                 ---------  ---------  -----------
                                                                                 ---------  ---------  -----------
</TABLE>
 
            See accompanying notes to Combined Financial Statements.
 
                                      F-31
<PAGE>
                                  LEGENDS GOLF
                         COMBINED STATEMENTS OF INCOME
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                SIX-MONTH PERIOD
                                                                 YEAR ENDED DECEMBER 31,         ENDED JUNE 30,
                                                             -------------------------------  --------------------
                                                               1993       1994       1995       1995       1996
                                                             ---------  ---------  ---------  ---------  ---------
                                                                                                  (UNAUDITED)
<S>                                                          <C>        <C>        <C>        <C>        <C>
REVENUES:
  Green fees...............................................  $   9,336  $   9,931  $  10,147  $   6,175  $   6,139
  Cart rentals.............................................      4,082      4,364      4,373      2,549      2,374
  Membership dues..........................................         37         76         99         74        128
  Food and beverage sales..................................      1,546      1,652      1,708        973      1,127
  Pro shop merchandise sales...............................      1,834      1,857      2,021      1,139      1,122
  Other income.............................................         58        215         94         33         35
                                                             ---------  ---------  ---------  ---------  ---------
    Total revenues.........................................     16,893     18,095     18,442     10,943     10,925
                                                             ---------  ---------  ---------  ---------  ---------
COSTS AND EXPENSES:
  General and administrative...............................      4,370      4,149      3,998      1,944      2,256
  Repairs and maintenance..................................      2,138      2,319      2,386      1,173      1,279
  Depreciation and amortization............................      1,564      1,830      1,791        911      1,004
  Cost of merchandise sold.................................        812        911        983        557        552
  Rents....................................................        902        956        982        537        539
  Pro shop operations......................................        767        765        857        438        432
  Cost of food and beverage sold...........................        541        565        604        330        400
  Food and beverage operations.............................        352        417        512        238        299
                                                             ---------  ---------  ---------  ---------  ---------
    Total costs and expenses...............................     11,446     11,912     12,113      6,128      6,761
                                                             ---------  ---------  ---------  ---------  ---------
Operating income...........................................      5,447      6,183      6,329      4,815      4,164
Interest expense...........................................        619        998      1,016        505        515
                                                             ---------  ---------  ---------  ---------  ---------
Net income.................................................  $   4,828  $   5,185  $   5,313  $   4,310  $   3,649
                                                             ---------  ---------  ---------  ---------  ---------
                                                             ---------  ---------  ---------  ---------  ---------
</TABLE>
 
            See accompanying notes to Combined Financial Statements.
 
                                      F-32
<PAGE>
                                  LEGENDS GOLF
                     COMBINED STATEMENTS OF OWNERS' EQUITY
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                           MEMBERS'     PAID-IN     RETAINED        ACCUMULATED
                                      SHARES    AMOUNT   CONTRIBUTIONS  CAPITAL     EARNINGS          DEFICIT
                                     --------  --------  -------------  -------   -------------   ----------------
<S>                                  <C>       <C>       <C>            <C>       <C>             <C>
Balance, January 1, 1993...........        3   $     3   $   --           $300    $      1,783    $     --
Net income.........................    --        --          --           --             4,828          --
Cash dividends.....................    --        --          --           --            (4,651)         --
                                     --------  --------  -------------  -------   -------------   ----------------
Balance, December 31, 1993.........        3         3       --            300           1,960          --
Net income.........................    --        --          --           --             5,185          --
Cash dividends.....................    --        --          --           --            (4,677)         --
Members' contributions.............    --        --                1      --           --               --
                                     --------  --------  -------------  -------   -------------   ----------------
Balance, December 31, 1994.........        3         3             1       300           2,468          --
Net income (loss)..................    --        --          --           --             5,357                (44)
Cash dividends.....................    --        --          --           --            (2,757)         --
                                     --------  --------  -------------  -------   -------------   ----------------
Balance, December 31, 1995.........        3         3             1       300           5,068                (44)
Net income (loss) (unaudited)......    --        --          --           --             4,281               (632)
Cash dividends (unaudited).........    --        --          --           --           --               --
                                     --------  --------  -------------  -------   -------------   ----------------
Balance, June 30, 1996
 (unaudited).......................        3   $     3   $         1      $300    $      9,349    $          (676)
                                     --------  --------  -------------  -------   -------------   ----------------
                                     --------  --------  -------------  -------   -------------   ----------------
</TABLE>
 
            See accompanying notes to Combined Financial Statements.
 
                                      F-33
<PAGE>
                                  LEGENDS GOLF
                       COMBINED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                  SIX-MONTH PERIOD
                                                                   YEAR ENDED DECEMBER 31,         ENDED JUNE 30,
                                                               -------------------------------  --------------------
                                                                 1993       1994       1995       1995       1996
                                                               ---------  ---------  ---------  ---------  ---------
                                                                                                    (UNAUDITED)
<S>                                                            <C>        <C>        <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income.................................................  $   4,828  $   5,185  $   5,312  $   4,310  $   3,649
  Adjustments to reconcile net income to net cash provided by
   operating activities:
    Depreciation and amortization............................      1,564      1,830      1,791        861        956
    Loss (gain) on sale of property and equipment............         (2)    --              5     --         --
    Decrease (increase) in:
      Accounts receivable....................................     (1,409)       374       (135)       193     (1,118)
      Inventories............................................        (55)       (98)       135         98        (79)
      Prepaid expenses/other assets..........................       (137)       (16)         7        (10)      (315)
    Increase (decrease) in:
      Checks written against future deposits.................        (48)    --         --         --         --
      Accounts payable.......................................       (264)       293        (87)        62        725
      Accrued expenses.......................................       (290)       777       (458)    (1,342)       437
                                                               ---------  ---------  ---------  ---------  ---------
Net cash provided by operating activities....................      4,187      8,345      6,570      4,172      4,255
                                                               ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Property and equipment additions...........................       (807)    (3,414)   (15,664)      (396)    (2,571)
  Proceeds from sale of property and equipment...............         28     --            124     --         --
  Increase in advances to affiliates.........................       (116)      (698)    (4,904)    (3,437)    (4,173)
                                                               ---------  ---------  ---------  ---------  ---------
Net cash used in investing activities........................       (895)    (4,112)   (20,444)    (3,833)    (6,744)
                                                               ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of dividends......................................     (1,128)    (3,599)    (2,757)    (1,437)    --
  Proceeds from long-term debt...............................      8,949      1,175     11,448        461      1,413
  Payments on long-term debt.................................     (8,943)    (1,660)      (812)    --           (211)
  Members' contributions.....................................     --              1     --         --         --
  Increase (decrease) in advances from affiliates............     (1,668)      (162)     6,415      1,029      1,147
  Increase (decrease) in advances from stockholder...........     --         --           (525)      (525)    --
                                                               ---------  ---------  ---------  ---------  ---------
Net cash provided by (used in) financing activities..........     (2,790)    (4,245)    13,769       (472)     2,349
                                                               ---------  ---------  ---------  ---------  ---------
Net increase (decrease) in cash..............................        502        (12)      (105)      (133)      (142)
Cash, beginning of period....................................         15        517        505        505        400
                                                               ---------  ---------  ---------  ---------  ---------
Cash, end of period..........................................  $     517  $     505  $     400  $     372  $     258
                                                               ---------  ---------  ---------  ---------  ---------
                                                               ---------  ---------  ---------  ---------  ---------
</TABLE>
 
            See accompanying notes to Combined Financial Statements.
 
                                      F-34
<PAGE>
                                  LEGENDS GOLF
                     NOTES TO COMBINED FINANCIAL STATEMENTS
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
1.  ORGANIZATION AND BASIS OF PRESENTATION
    The accompanying combined financial statements include the accounts of three
S-Corporations  (Seaside Resorts, Ltd. d/b/a Oyster Bay Golf Club; Heritage Golf
Club, Ltd.; and Golf Legends, Ltd.)  and one limited liability company  (Legends
of  Virginia, LC). The  entities, referred to collectively  as Legends Golf, are
engaged in the operation of golf  courses in North Carolina and South  Carolina,
and Virginia.
 
    The  accompanying combined  financial statements  of Legends  Golf have been
presented on a historical cost basis since the Legends Golf is to be the subject
of a  business  combination upon  the  contribution  of real  estate  and  other
properties in exchange for interest in a limited partnership to be formed by the
operating  partnership  for inclusion  in a  public offering  (see Note  9). All
significant  intercompany  balances  and  transactions  have  been   eliminated.
Additionally,  certain  classifications may  vary from  those of  the individual
companies' financial statements.
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
  INVENTORIES
 
    Inventories are valued at the lower-of-cost (first-in, first-out) or  market
and consist primarily of food, beverages, golf equipment, and clothing.
 
  REVENUE RECOGNITION
 
    Revenue  from green fees, cart rentals, food and beverage sales, merchandise
sales, and range income are generally recognized at the time of sale.
 
  PROPERTY AND EQUIPMENT
 
    Property and equipment are stated at cost. Depreciation is computed over the
estimated useful lives of the  assets using straight-line methods for  financial
reporting and accelerated methods for income tax purposes.
 
    Estimated useful lives for major asset categories approximate:
 
<TABLE>
<CAPTION>
DESCRIPTION                                  YEARS
- ----------------------------------------     -----
<S>                                       <C>
Golf courses............................          15
Buildings...............................          40
Machinery and equipment.................         3-8
Furniture...............................           8
Golf carts..............................           5
</TABLE>
 
    Major  renewals and  betterments are  capitalized. Maintenance,  repairs and
minor renewals  are  expensed  as  incurred.  When  properties  are  retired  or
otherwise  disposed of,  related cost  and accumulated  depreciation are removed
from the accounts.
 
  INCOME TAXES
 
    For the S-Corporations, the absence of  a provision for income taxes is  due
to  the election  by the  companies, and consent  by their  sole stockholder, to
include the  taxable income  or loss  of  the companies  in his  individual  tax
returns.  As  a result,  no federal  or state  income taxes  are imposed  on the
companies. For the  limited liability company,  no provision has  been made  for
income  taxes or related credits as under the Internal Revenue Code as a limited
liability  company  is  treated  as  a  partnership  for  income  tax  purposes.
Therefore, the results of operations are includable in the income tax returns of
the members.
 
                                      F-35
<PAGE>
                                  LEGENDS GOLF
               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
  USE OF ESTIMATES
 
    The   preparation  of  combined  financial  statements  in  conformity  with
generally accepted accounting principles  required management to make  estimates
and  assumptions that affect the reported  amounts of assets and liabilities and
disclosure of contingent  assets and  liabilities at  the date  of the  combined
financial  statements and reported  amounts of revenues  and expenses during the
reporting period. Actual results could differ from those estimates.
 
  CONCENTRATION OF CREDIT RISK
 
    Financial  instruments   which   potentially   subject   Legends   Golf   to
concentration of credit risk consist primarily of trade receivables.
 
    Concentration  of  credit  risk  with respect  to  trade  receivables, which
consists primarily of golf packages from  hotels and charges, is limited due  to
the  large number of  hotels comprising Legends Golf's  customer base. The trade
receivables are billed and  due monthly, and all  probable bad debt losses  have
been   appropriately  considered  in  establishing  an  allowance  for  doubtful
accounts. As of December 31, 1994, 1995,  and June 30, 1996, the Company had  no
significant concentration of credit risk.
 
  RECENT ACCOUNTING PRONOUNCEMENTS
 
    The  Financial Accounting Standards Board  has issued Statement of Financial
Accounting Standards  No.  121, "ACCOUNTING  FOR  THE IMPAIRMENT  OF  LONG-LIVED
ASSETS  AND  FOR  LONG-LIVED ASSETS  TO  BE  DISPOSED OF"  (Statement  No. 121).
Statement No. 121  requires that  long-lived assets and  certain intangibles  be
reviewed  for impairment  whenever events  or changes  in circumstances indicate
that the  carrying amount  of an  asset  may not  be recoverable.  Legends  Golf
periodically  reevaluates the carrying amounts of  its long-lived assets and the
related depreciation and amortization periods  are discussed above, and  Legends
Golf  believes that the adoption  of Statement No. 121  will not have a material
effect on its  combined financial  statements. This statement  is effective  for
fiscal years beginning after December 15, 1995.
 
  ADVERTISING
 
    Legends  Golf  expenses  advertising costs  as  incurred.  Advertising costs
included in general and administrative costs  in the amounts of $446, $403,  and
$418  for December 31, 1993, 1994,  and 1995, respectively. Amounts expended for
the periods ended June 30, 1995 and 1996, were $210 and $318, respectively.
 
  UNAUDITED INTERIM FINANCIAL STATEMENTS
 
    The interim financial statements for the six months ended June 30, 1995  and
1996,  are unaudited;  however, in  the opinion  of the  management, the interim
financial  statements  include  all  adjustments,  consisting  only  of   normal
recurring  adjustments, necessary for a fair presentation of the results for the
interim period.  The results  of  operations for  such  interim period  are  not
necessarily indicative of the results to be obtained for the full year.
 
3.  RELATED PARTY TRANSACTIONS
    The Legends' sole stockholder (majority member) also owns and operates Marsh
Harbour,  Ltd.; Heritage Plantation,  Ltd.; Legends Golf  Development, Ltd.; The
Legends Group, Ltd.;  Legends Scottish  Village, LLC;  Legends Properties,  LLC;
Legends Golf Resorts, LLC; and other related businesses.
 
    The  Legends  Group,  Ltd. provides  various  management  and administrative
services including reservations,  advertising, accounting,  payroll and  related
benefits,  and  telephone  for  all  affiliated  companies.  These  expenses are
allocated to the businesses using procedures deemed appropriate to the nature of
the expenses
 
                                      F-36
<PAGE>
                                  LEGENDS GOLF
               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
3.  RELATED PARTY TRANSACTIONS (CONTINUED)
involved. The  procedures  utilize various  allocation  bases such  as  relative
investment  and  number of  employees and  direct  effort expended.  Interest on
allocated external  debt  is  charged as  incurred.  Legends  Golf's  management
believes the allocations are reasonable, but they are not necessarily indicative
of  the costs that  would have been  incurred if the  businesses had operated as
separate companies. Administrative fees paid  by Legends Golf for such  services
are as follows.
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                    AMOUNT
- ----------------------------------------  ---------
<S>                                       <C>
1993....................................  $   1,485
1994....................................  $     934
1995....................................  $   1,065
 
<CAPTION>
 
SIX-MONTH PERIOD ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
1995....................................  $     533
1996....................................  $     593
</TABLE>
 
    Advances  to  and  from  affiliated  companies,  stockholder  receivable and
accrued land lease  (Note 7),  as shown  on the  balance sheets,  have no  fixed
payment/repayment provisions.
 
    Interest  income  and expense  on  advances to  and  from affiliates  is not
recorded for financial statement purposes.
 
    Legends Golf paid an affiliate approximately $18,221 for construction of two
golf courses which represented cost plus seven percent.
 
4.  PROPERTY AND EQUIPMENT
    Major classes of property and equipment consist of the following:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                          --------------------  JUNE 30,
                                            1994       1995       1996
                                          ---------  ---------  ---------
<S>                                       <C>        <C>        <C>
Golf courses............................  $  15,267  $  15,297  $  32,677
Buildings...............................      3,466      3,835      4,692
Machinery and equipment.................      2,808      3,549      3,788
Furniture...............................        716        727        735
Golf carts..............................      1,439      1,439      1,448
Construction-in-progress,...............      2,469     16,821     --
                                          ---------  ---------  ---------
                                             26,155     41,668     44,239
Less accumulated depreciation...........      7,854      9,569     10,501
                                          ---------  ---------  ---------
Net property and equipment..............  $  18,301  $  32,099  $  33,738
                                          ---------  ---------  ---------
                                          ---------  ---------  ---------
</TABLE>
 
5.  RETIREMENT PLAN
    The Legends Group, Ltd. sponsors a defined-contribution retirement plan  for
all eligible employees, of Legends Golf and other affiliated companies including
officers. The plan provides for contributions by Legends
 
                                      F-37
<PAGE>
                                  LEGENDS GOLF
               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
5.  RETIREMENT PLAN (CONTINUED)
Golf  equal to the  level funding amount  as calculated and  defined in the plan
agreement for its eligible employees. The  actual benefit, at any point in  time
for  each participant, is the actual value of the participant's account based on
the earnings or losses experienced by the plan. Retirement plan expense was:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                     AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
1993....................................   $      64
1994....................................   $      93
1995....................................   $      71
 
<CAPTION>
 
SIX-MONTH PERIOD ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
1995....................................   $      40
1996....................................   $      41
</TABLE>
 
6.  LONG-TERM DEBT
    Long-term debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                                    DECEMBER 31,
                                                                                --------------------    JUNE 30,
                                                                                  1994       1995         1996
                                                                                ---------  ---------  ------------
<S>                                                                             <C>        <C>        <C>
6.25% note payable to bank collateralized by substantially all assets (1).....  $  14,666  $  14,152   $   14,124
Note payable to bank at prime (8.5% as of December 31, 1995) (2)..............     --         11,048       12,473
Notes payable to bank, due in monthly installments of principal plus interest
 at prime to dates ranging from November 1996 to May 1998; collateralized by
 golf carts having a net book value of $925 at June 30, 1996..................      1,049        687          507
Notes payable to financing corporation maturing February 1997 and April 2000
 with monthly payments of principal plus interest at prime plus .9% to 1.15%
 collateralized by equipment with a net book value of $601....................     --            519          474
Repaid in 1995................................................................         25     --           --
                                                                                ---------  ---------  ------------
                                                                                   15,740     26,376       27,578
Less current maturities.......................................................      1,076      1,710          624
                                                                                ---------  ---------  ------------
Total long-term debt..........................................................  $  14,665  $  24,666   $   26,954
                                                                                ---------  ---------  ------------
                                                                                ---------  ---------  ------------
</TABLE>
 
- ------------
(1) Legends Golf, along  with certain affiliated  companies (The Legends  Group,
    Ltd.  and Marsh Harbour, Ltd.), participate in  a debt agreement with a bank
    consisting of  two term  notes totaling  $17,804 as  of June  30, 1996.  The
    aforementioned  companies  are  jointly liable  for  the debt  and  the sole
    stockholder has guaranteed the loans.
 
    Effective October 26, 1996, the rate was adjusted to the bank's prime rate.
 
(2) On April 19, 1995, the Legends of  Virginia, LC obtained a loan with a  bank
    totaling $13,925. In addition, on this date, the affiliated entities amended
    an  existing loan agreement of which the  Legends of Virginia, LC is jointly
    liable. These loans are guaranteed by the majority member and collateralized
    by the  two  new  golf  courses,  New  Kent  and  Stonehouse,  and  existing
    affiliated courses and clubhouses and other assets of the majority member.
 
                                      F-38
<PAGE>
                                  LEGENDS GOLF
               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
6.  LONG-TERM DEBT (CONTINUED)
    Payment terms on the above notes are from October 25, 1996, $69 monthly plus
    interest; from October 25, 1997, $75 monthly plus interest; from October 25,
    1998,  $82 monthly plus interest; total  remaining due in balloon payment on
    October 25, 1999.
 
    The loan agreements provide among  other covenants, restrictions on  certain
    financial  ratios, a minimum aggregate cash balance of $250, payments to the
    sole stockholder, capital expenditures, indebtedness, liens, changes in  the
    nature  of the business and  significant other limitations as  to the use of
    funds. Legends Golf had  obtained a waiver of  certain of the covenants  not
    met as of December 31, 1995 and June 30, 1996.
 
    Legends  Golf  is  jointly  liable  as  a  guarantor,  along  with  the sole
    stockholder, with other affiliated entities for additional amounts  totaling
    $2,268.
 
    Total  debt  of all  affiliated entities  of which  Legends Golf  is jointly
    liable is approximately $32,718, at June 30, 1995.
 
    The aggregate annual maturities for the above mortgage notes payable at June
30, 1996, are as follows:
 
<TABLE>
<CAPTION>
DECEMBER 31,                               AMOUNT
- ----------------------------------------  ---------
<S>                                       <C>
1996 (six months).......................  $     420
1997....................................      1,987
1998....................................      1,935
1999....................................     22,293
2000....................................        108
2001....................................         48
Thereafter..............................        787
                                          ---------
Total...................................  $  27,578
                                          ---------
                                          ---------
</TABLE>
 
7.  COMMITMENTS AND CONTINGENCIES
 
  LEASES (Note 9)
 
    Legends Golf  leases  the land  for  two of  the  entities included  in  the
combined financials from the sole stockholder. Legends Golf has four leases from
the  sole stockholder  one expiring in  2006, two  expiring in 2009,  and one in
2012. An additional lease from a third party expires in 2032. The leases require
rental payments of 10% of monthly green fees as defined in the lease agreements.
The leases do not contain  an option to purchase  the land. Total lease  expense
approximates the following:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                    STOCKHOLDER      OTHER
- ----------------------------------------  -------------  -----------
<S>                                       <C>            <C>
1993....................................    $     669     $     234
1994....................................    $     728     $     228
1995....................................    $     734     $     248
 
<CAPTION>
 
SIX-MONTH PERIOD ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>            <C>
1995....................................    $     450     $     141
1996....................................    $     445     $     138
</TABLE>
 
                                      F-39
<PAGE>
                                  LEGENDS GOLF
               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
7.  COMMITMENTS AND CONTINGENCIES (CONTINUED)
  SELF-INSURANCE
 
    Legends Golf along with its affiliates maintain a self-insurance program for
that  portion of  health care  costs not covered  by insurance.  Legends Golf is
liable for  claims up  to $15  per employee  annually with  an annual  aggregate
maximum  liability under the program for all entities included in these combined
financials which  totals $225.  Cumulative amounts  estimated to  be payable  by
Legends  Golf with respect to pending and  potential claims have been accrued as
liabilities.
 
  EMPLOYMENT AGREEMENT
 
    Legends Golf,  along  with other  affiliated  entities, have  an  employment
agreement  with an  officer that expires  in 1998. The  agreement provides basic
compensation in  addition to  other incentives  and bonuses  based upon  certain
conditions as defined in the agreement.
 
8.  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
    Cash paid for interest was as follows:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                    AMOUNT
- ----------------------------------------  ---------
<S>                                       <C>
1993....................................  $     607
1994....................................  $   1,016
1995....................................  $   1,574
 
<CAPTION>
 
SIX-MONTH PERIOD ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
1995....................................  $     505
1996....................................  $     725
</TABLE>
 
    During  1993, equipment having a net book value of $334 and cash of $176 was
exchanged for similar new equipment having a value of $480.
 
    During 1994, equipment having a net book value of $827 and cash of $333  was
exchanged for similar new equipment having a value of $1,159.
 
    During  1994, $1,078 of  receivables from the  sole stockholder were settled
through the declaration of a dividend.
 
    During 1995, $898 of land lease  payable to stockholder were netted  against
receivables from the stockholder.
 
9.  PROPOSED CONTRIBUTION OF ASSETS
    The  Company is in negotiations to  contribute the Company's interest in the
golf courses properties and related equipment along with related debt to a newly
formed partnership,  Golf Trust  of America,  L.P. (GTA  LP) in  exchange for  a
limited partnership interest in GTA LP. A newly formed affiliate would lease the
golf  course  properties and  related equipment  from GTA  LP. GTA  LP's general
partner, Golf Trust of  America, Inc. intends to  file a Form S-11  registration
statement  with  the Securities  and Exchange  Commission  in connection  with a
proposed offering of shares to the public.
 
                                      F-40
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
To the Board of Directors of
Golf Legends, Ltd.
Myrtle Beach, South Carolina
 
    We  have audited the accompanying balance sheets of GOLF LEGENDS, LTD. as of
December 31, 1995 and  1994, and the related  statements of income and  retained
earnings,  and  cash flows  for  each of  the three  years  in the  period ended
December 31,  1995. 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 in  accordance  with generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    As more  fully described  in  the notes  to  the financial  statements,  the
Company has material transactions with its stockholder and affiliates.
 
    In  our opinion, the financial statements  referred to above present fairly,
in all  material respects,  the  financial position  of  GOLF LEGENDS,  LTD.  at
December 31, 1995 and 1994, and the results of its operations and its cash flows
for  each of the three years in the period ended December 31, 1995 in conformity
with generally accepted accounting principles.
 
                                                            BDO SEIDMAN, LLP
 
Charlotte, North Carolina
April 10, 1996, except for Note 5
which is as of November 7, 1996
 
                                      F-41
<PAGE>
                               GOLF LEGENDS, LTD.
                                 BALANCE SHEETS
                                 (IN THOUSANDS)
 
                                ASSETS (NOTE 5)
<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                                 --------------------   JUNE 30,
                                                                                   1994       1995        1996
                                                                                 ---------  ---------  -----------
                                                                                                       (UNAUDITED)
<S>                                                                              <C>        <C>        <C>
CURRENT:
  Cash.........................................................................  $     215  $     216   $      74
  Accounts receivable (Notes 2 and 7)..........................................      1,188        356         796
  Inventories..................................................................        181         98         124
                                                                                 ---------  ---------  -----------
      Total current assets.....................................................      1,584        670         994
                                                                                 ---------  ---------  -----------
Property and equipment (Notes 3, 5 and 6), less accumulated depreciation.......     12,218     11,654      11,205
                                                                                 ---------  ---------  -----------
Other assets:
  Advances to affiliates (Note 1)..............................................      2,191      4,924       7,158
  Other........................................................................         85         39          15
                                                                                 ---------  ---------  -----------
      Total other assets.......................................................      2,276      4,963       7,173
                                                                                 ---------  ---------  -----------
                                                                                 $  16,078  $  17,287   $  19,372
                                                                                 ---------  ---------  -----------
                                                                                 ---------  ---------  -----------
 
<CAPTION>
                                       LIABILITIES AND STOCKHOLDER'S EQUITY
<S>                                                                              <C>        <C>        <C>
CURRENT LIABILITIES:
  Accounts payable.............................................................  $     282  $     257   $     316
  Accrued expenses:
  Land lease (Notes 1, 6 and 7)................................................        898     --             325
  Retirement plan (Note 4).....................................................         41         36          54
  Other........................................................................        206        200         155
  Current maturities of long-term debt (Note 5)................................        867        882         277
                                                                                 ---------  ---------  -----------
      Total current liabilities................................................      2,294      1,375       1,127
Advances from affiliates (Notes 1 and 5).......................................          7      1,064       1,015
Advances from stockholder (Note 1).............................................        525     --          --
Long-term debt, less current maturities (Note 5)...............................     12,739     12,061      12,519
                                                                                 ---------  ---------  -----------
      Total liabilities........................................................     15,565     14,500      14,661
                                                                                 ---------  ---------  -----------
Commitments and contingencies (Notes 4, 5 and 6)
Stockholder's equity:
  Common stock, $1 par--shares authorized, 100,000; outstanding, 1,000.........          1          1           1
  Additional paid-in capital...................................................        300        300         300
  Retained earnings (Note 5 and 7).............................................        212      2,486       4,410
                                                                                 ---------  ---------  -----------
      Total stockholder's equity...............................................        513      2,787       4,711
                                                                                 ---------  ---------  -----------
                                                                                 $  16,078  $  17,287   $  19,372
                                                                                 ---------  ---------  -----------
                                                                                 ---------  ---------  -----------
</TABLE>
 
           See accompanying summary of significant accounting polices
                       and notes to financial statements.
 
                                      F-42
<PAGE>
                               GOLF LEGENDS, LTD.
                   STATEMENTS OF INCOME AND RETAINED EARNINGS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                             SIX-MONTH PERIOD
                                                                              YEAR ENDED DECEMBER 31,         ENDED JUNE 30,
                                                                          -------------------------------  --------------------
                                                                            1993       1994       1995       1995       1996
                                                                          ---------  ---------  ---------  ---------  ---------
<S>                                                                       <C>        <C>        <C>        <C>        <C>
                                                                                                               (UNAUDITED)
REVENUE.................................................................  $   9,333  $   9,948  $  10,091  $   5,973  $   6,069
Cost of operations (Note 1).............................................      6,537      6,998      6,995      3,522      3,780
                                                                          ---------  ---------  ---------  ---------  ---------
OPERATING INCOME........................................................      2,796      2,950      3,096      2,451      2,289
                                                                          ---------  ---------  ---------  ---------  ---------
  Other income (expense):
    Interest............................................................       (562)      (857)      (877)      (434)      (397)
    Miscellaneous.......................................................         34         98         89         33         32
                                                                          ---------  ---------  ---------  ---------  ---------
      Total other expense...............................................       (528)      (759)      (788)      (401)      (365)
                                                                          ---------  ---------  ---------  ---------  ---------
Net income..............................................................      2,268      2,191      2,308      2,050      1,924
Retained earnings, beginning of period..................................        879        919        212        212      2,486
Dividends (Notes 5 and 7)...............................................     (2,228)    (2,898)       (35)    --         --
                                                                          ---------  ---------  ---------  ---------  ---------
Retained earnings, end of period........................................  $     919  $     212  $   2,486  $   2,262  $   4,410
                                                                          ---------  ---------  ---------  ---------  ---------
                                                                          ---------  ---------  ---------  ---------  ---------
</TABLE>
 
          See accompanying summary of significant accounting policies
                       and notes to financial statements.
 
                                      F-43
<PAGE>
                               GOLF LEGENDS, LTD.
                            STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                 SIX-MONTH PERIOD
                                                                 YEAR ENDED DECEMBER 31,          ENDED JUNE 30,
                                                             -------------------------------  ----------------------
                                                               1993       1994       1995        1995        1996
                                                             ---------  ---------  ---------  -----------  ---------
<S>                                                          <C>        <C>        <C>        <C>          <C>
                                                                                                   (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income...............................................  $   2,268  $   2,191  $   2,308   $   2,050   $   1,924
  Adjustments to reconcile net income to net cash provided
   by operating activities:
    Depreciation and amortization..........................      1,088      1,291      1,257         614         638
    Loss (gain) on sale of property........................         (2)    --         --          --          --
      Decrease (increase) in:
        Accounts receivable................................     (1,322)       186        (54)        386        (440)
        Inventories........................................        (38)       (55)        83          61         (26)
        Prepaid expenses/other assets......................       (140)    --             (8)     --          --
    Increase (decrease) in:
      Checks written against future deposits...............         (8)    --         --          --          --
      Accounts payable.....................................       (144)       148        (25)         84          59
      Accrued expenses.....................................         94        551        (24)     (1,055)        298
                                                             ---------  ---------  ---------  -----------  ---------
Net cash provided by operating activities..................      1,797      4,312      3,537       2,140       2,453
                                                             ---------  ---------  ---------  -----------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Property and equipment additions.........................       (326)      (748)      (638)       (339)       (164)
  Proceeds from sale of property and equipment.............         28     --         --          --          --
  Increase in advances to affiliates.......................       (574)      (886)    (2,733)     (2,040)     (2,234)
                                                             ---------  ---------  ---------  -----------  ---------
Net cash used in investing activities......................       (872)    (1,634)    (3,371)     (2,379)     (2,398)
                                                             ---------  ---------  ---------  -----------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment of dividends.....................................     --         (2,370)       (35)     --          --
  Proceeds from long-term debt.............................      8,447        733         53      --          --
  Payments on long-term debt...............................     (8,429)    (1,123)      (715)        564        (147)
  Increase (decrease) in advances from affiliates..........       (657)         7      1,057          (6)        (50)
  Decrease in advances from stockholder....................     --         --           (525)       (473)     --
                                                             ---------  ---------  ---------  -----------  ---------
Net cash provided by (used in) financing activities........       (640)    (2,753)      (165)         85        (197)
                                                             ---------  ---------  ---------  -----------  ---------
Net increase (decrease) in cash............................        285        (75)         1        (154)       (142)
Cash, beginning of period..................................          4        289        215         215         215
                                                             ---------  ---------  ---------  -----------  ---------
Cash, end of period........................................  $     289  $     215  $     216   $      61   $      74
                                                             ---------  ---------  ---------  -----------  ---------
                                                             ---------  ---------  ---------  -----------  ---------
</TABLE>
 
          See accompanying summary of significant accounting policies
                       and notes to financial statements.
 
                                      F-44
<PAGE>
                               GOLF LEGENDS, LTD.
                   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
BUSINESS
 
    Golf  Legends,  Ltd. (the  Company) owns  and  operates three  golf courses,
"Heathland Links," "Moorland  Links," and  "Parkland Links,"  located in  Myrtle
Beach, South Carolina.
 
INVENTORIES
 
    Inventories  are valued at the lower-of-cost (first-in, first-out) or market
and consist primarily of food, beverages, golf equipment and clothing.
 
REVENUE RECOGNITION
 
    Revenue from green fees, cart rentals, food and beverage sales,  merchandise
sales, and range income are generally recognized at the time of sale.
 
PROPERTY AND EQUIPMENT
 
    Property and equipment are stated at cost. Depreciation is computed over the
estimated  useful lives of the assets  using straight-line methods for financial
reporting and accelerated methods for income tax purposes.
 
    Estimated useful lives for major asset categories approximate:
 
<TABLE>
<CAPTION>
DESCRIPTION                                  YEARS
- ----------------------------------------     -----
<S>                                       <C>
Golf courses............................          15
Buildings...............................          40
Machinery and equipment.................         3-8
Furniture...............................           8
Golf carts..............................           5
</TABLE>
 
    Major renewals  and betterments  are capitalized.  Maintenance, repairs  and
minor  renewals  are  expensed  as  incurred.  When  properties  are  retired or
otherwise disposed of,  related cost  and accumulated  depreciation are  removed
from the accounts.
 
INCOME TAXES
 
    The  absence of a provision  for income taxes is due  to the election by the
Company, and consent by its stockholder,  to include the taxable income or  loss
of  the Company in his individual tax returns.  As a result, no federal or state
income taxes are imposed on the Company.
 
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
 
    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions that  affect the  reported  amounts of  assets and  liabilities  and
disclosure  of contingent  assets and liabilities  at the date  of the financial
statements and  the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.
 
CONCENTRATION OF CREDIT RISK
 
    Financial instruments which potentially subject the Company to concentration
of credit risk consist primarily of trade receivables.
 
    Concentration  of  credit  risk  with respect  to  trade  receivables, which
consists primarily of golf packages from  hotels and charges, is limited due  to
the   large   number  of   hotels  comprising   the  Company's   customer  base.
 
                                      F-45
<PAGE>
                               GOLF LEGENDS, LTD.
 
             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
The trade receivables  are billed  and due monthly,  and all  probable bad  debt
losses  have  been appropriately  considered  in establishing  an  allowance for
doubtful accounts. As of December 31, 1994, 1995, and June 30, 1996, the Company
had no significant concentration of credit risk.
 
RECENT ACCOUNTING PRONOUNCEMENTS
 
    The Financial Accounting Standards Board  has issued Statement of  Financial
Accounting  Standards  No. 121,  "ACCOUNTING  FOR THE  IMPAIRMENT  OF LONG-LIVED
ASSETS AND  FOR  LONG-LIVED ASSETS  TO  BE  DISPOSED OF"  (Statement  No.  121).
Statement  No. 121  requires that long-lived  assets and  certain intangibles be
reviewed for impairment  whenever events  or changes  in circumstances  indicate
that  the  carrying amount  of  an asset  may  not be  recoverable.  The Company
periodically reevaluates the carrying amounts  of its long-lived assets and  the
related  depreciation  and amortization  periods  are discussed  above,  and the
Company believes that the adoption of Statement No. 121 will not have a material
effect on its  combined financial  statements. This statement  is effective  for
fiscal years beginning after December 15, 1995.
 
ADVERTISING
 
    Golf  Legends  expenses  advertising costs  as  incurred.  Advertising costs
included in general and administrative costs  in the amounts of $275, $234,  and
$258  for December 31, 1993, 1994,  and 1995, respectively. Amounts expended for
the periods ended June 30, 1995 and 1996, were $132 and $95, respectively.
 
UNAUDITED INTERIM FINANCIAL STATEMENTS
 
    The interim financial statements for the six months ended June 30, 1995  and
1996,  are unaudited;  however, in  the opinion  of the  management, the interim
financial  statements  include  all  adjustments,  consisting  only  of   normal
recurring  adjustments, necessary for a fair presentation of the results for the
interim period.  The results  of  operations for  such  interim period  are  not
necessarily indicative of the results to be obtained for the full year.
 
                                      F-46
<PAGE>
                               GOLF LEGENDS, LTD.
                         NOTES TO FINANCIAL STATEMENTS
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
1.  AFFILIATED COMPANIES
    The  Company's sole stockholder also owns  and operates Marsh Harbour, Ltd.;
Seaside Resorts, Ltd. (d/b/a Oyster Bay  Golf Links); Heritage Golf Club,  Ltd.;
Heritage  Plantation Ltd.;  Legends Golf  Development, Ltd.;  The Legends Group,
Ltd.; Legends of Virginia, LC; and other businesses.
 
    The Legends  Group,  Ltd.  provides various  management  and  administrative
services  including reservations,  advertising, accounting,  payroll and related
benefits, and  telephone  for  all  affiliated  companies.  These  expenses  are
allocated to the businesses using procedures deemed appropriate to the nature of
the  expenses involved. The procedures utilize  various allocation bases such as
relative investment and number of employees and direct effort expended. Interest
on allocated external  debt is  charged as incurred.  Legends Golf's  management
believes the allocations are reasonable, but they are not necessarily indicative
of  the costs that  would have been  incurred if the  businesses had operated as
separate companies.  Administrative  fees paid  by  the Legends  Golf  for  such
services are as follows.
 
    Administrative fees paid by the Company for such services are as follows:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                     AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
  1993..................................   $     891
  1994..................................   $     560
  1995..................................   $     639
 
<CAPTION>
 
SIX-MONTH PERIOD ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
  1995..................................   $     320
  1996..................................   $     320
</TABLE>
 
    Advances  to and from affiliated  companies, stockholder receivable (Note 2)
and accrued land lease (Note 6), as  shown on the balance sheets, have no  fixed
payment/repayment provisions and are noninterest bearing.
 
2.  ACCOUNTS RECEIVABLE
    Accounts receivable consist of the following:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                          --------------------
                                            1994       1995      JUNE 30, 1996
                                          ---------  ---------  ---------------
<S>                                       <C>        <C>        <C>
Golf packages...........................  $     272  $     311     $     579
Related parties.........................         30         45            70
Stockholder (Note 1)....................        886         --           147
                                          ---------        ---           ---
                                          $   1,188  $     356     $     796
                                          ---------        ---           ---
                                          ---------        ---           ---
</TABLE>
 
                                      F-47
<PAGE>
                               GOLF LEGENDS, LTD.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
3.  PROPERTY AND EQUIPMENT
    Major classes of property and equipment consist of the following:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                          --------------------
                                            1994       1995     JUNE 30, 1996
                                          ---------  ---------  -------------
<S>                                       <C>        <C>        <C>
Golf courses............................  $  11,642  $  11,642    $  11,699
Buildings...............................      2,069      2,567        2,599
Machinery and equipment.................      1,441      1,648        1,738
Furniture...............................        248        256          259
Golf carts..............................        877        877          887
Construction-in-progress................        101         27           --
                                          ---------  ---------  -------------
                                             16,379     17,017       17,182
Less accumulated depreciation...........      4,161      5,363        5,977
                                          ---------  ---------  -------------
Net property and equipment..............  $  12,218  $  11,654    $  11,205
                                          ---------  ---------  -------------
                                          ---------  ---------  -------------
</TABLE>
 
    The estimated cost to complete the construction-in-progress is approximately
$216,  $21  and  $0  as of  December  31,  1994  and 1995,  and  June  30, 1996,
respectively.
 
4.  RETIREMENT PLAN
    Legends Group, Ltd. sponsors a defined-contribution retirement plan for  all
eligible  employees, of  Golf Legends  and other  affiliated companies including
officers. The plan provides for contributions by the Company equal to the  level
funding  amount  as calculated  an  defined in  the  plan agreement.  The actual
benefit, at any point in time for  each participant, is the actual value of  the
participant's  account based on the earnings  or losses experienced by the plan.
Retirement plan expense was
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                     AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
1993....................................   $      36
1994....................................          54
1995....................................          53
 
<CAPTION>
 
SIX MONTHS END JUNE 30,
- ----------------------------------------
<S>                                       <C>
1995....................................          23
1996....................................          18
</TABLE>
 
                                      F-48
<PAGE>
                               GOLF LEGENDS, LTD.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
5.  LONG-TERM DEBT
    Long-term debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                                   DECEMBER 31,
                                                                               --------------------
                                                                                 1994       1995     JUNE 30, 1996
                                                                               ---------  ---------  -------------
<S>                                                                            <C>        <C>        <C>
6.25% note payable to bank, collateralized by substantially all assets(1)....  $  12,910  $  12,455    $  12,428
Notes payable to bank, due in monthly installments of $20,000, including
 interest at prime (8.5% as of December 31, 1995) to dates ranging from
 November 1996 to May 1998; collateralized by golf carts having a net book
 value of $565,000 at June 30, 1996..........................................        670        435          317
Note payable to a finance company maturing April 2000 with monthly payments
 of $1,000 plus interest at prime plus 1.15%; collateralized by equipment
 with a net book value of $189,000...........................................         --         53           51
Paid in 1995.................................................................         26         --           --
                                                                               ---------  ---------  -------------
                                                                                  13,606     12,943       12,796
Less current maturities......................................................        867        882          277
                                                                               ---------  ---------  -------------
Total long-term debt.........................................................  $  12,739  $  12,061    $  12,519
                                                                               ---------  ---------  -------------
                                                                               ---------  ---------  -------------
</TABLE>
 
- ------------
(1) The Company,  along with  certain affiliated companies  (The Legends  Group,
    Ltd.;  Seaside Resorts, Ltd.;  Marsh Harbour, Ltd.;  and Heritage Golf Club,
    Ltd.), participates in a debt agreement  with a bank consisting of two  term
    notes totaling $17,804 as of June 30, 1996. The aforementioned companies are
    jointly  liable  for the  debt and  the sole  stockholder as  guaranteed the
    loans.
 
    Effective October 25, 1996, the rate on the notes was adjusted to the bank's
prime rate.
 
    The outstanding balance at June 30, 1996, has been allocated to the  various
entities  based on the original use of the loan proceeds net of payments to date
as follows:
 
<TABLE>
<CAPTION>
AFFILIATE                                              AMOUNT
- --------------------------------------------------  -------------
<S>                                                 <C>
Marsh Harbour, Ltd................................    $   3,680
Seaside Resorts, Ltd..............................          960
Golf Legends, Ltd.................................       12,428
Heritage Golf Club, Ltd...........................          736
                                                    -------------
                                                      $  17,804
                                                    -------------
                                                    -------------
</TABLE>
 
    On April 19, 1995, the Company, along with the affiliated entities,  amended
the  bank loan agreement and increased the total available loan by approximately
$13,925 ($12,473 outstanding at June 30, 1996).  These funds are to be used  for
construction of golf courses by an affiliated entity, Legends of Virginia, LC.
 
    Payment terms on the above Notes are from October 25, 1996, $69 monthly plus
interest;  from October  25, 1997, $75  monthly plus interest;  from October 25,
1998, $82  monthly plus  interest; total  remaining due  in balloon  payment  on
October 25, 1999.
 
                                      F-49
<PAGE>
                               GOLF LEGENDS, LTD.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
5.  LONG-TERM DEBT (CONTINUED)
    The  loan agreements provide, among other covenants, restrictions on certain
financial ratios, a minimum aggregate cash balance of $250, payments to the sole
stockholder, capital expenditures, indebtedness, liens, changes in the nature of
the business  and significant  other limitations  as to  the use  of funds.  The
Company  had obtained a waiver for those  covenants not met at December 31, 1995
and June 30, 1996.
 
    The  Company  is  jointly  liable  as  a  guarantor,  along  with  the  sole
stockholder,  with  other affiliated  entities  for additional  amounts totaling
$2,268.
 
    Total debt of all affiliated entities of which the Company is jointly liable
is approximately $32,718 at June 30, 1996.
 
    The aggregate annual maturities are as follows:
 
<TABLE>
<S>                                                      <C>
1996 (six months)......................................   $     277
1997...................................................         861
1998...................................................         757
1999...................................................      10,002
2000...................................................          63
2001...................................................          48
Thereafter.............................................         788
                                                         -----------
Total..................................................   $  12,796
                                                         -----------
                                                         -----------
</TABLE>
 
6.  COMMITMENTS
 
    LEASES
 
    The Company leases the land for the golf courses from the sole  stockholder.
As  of June  30, 1996, the  Company has three  leases for the  golf courses, two
expiring in 2009 and one in 2012.  The leases require rental payments of 10%  of
monthly  green fees as defined in the lease agreements. The total rental expense
approximated the following:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
- -----------------------------------------------------------------------------
<S>                                                                            <C>
1993.........................................................................  $     494
1994.........................................................................        531
1995.........................................................................        534
 
<CAPTION>
 
SIX MONTH PERIOD END JUNE 30,
- -----------------------------------------------------------------------------
<S>                                                                            <C>
1995.........................................................................        325
1996.........................................................................        325
</TABLE>
 
    SELF-INSURANCE
 
    The Company and its  affiliates maintain a  self-insurance program for  that
portion of health care costs not covered by insurance. The Company is liable for
claims  up  to  $15  per  employee annually  with  an  annual  aggregate maximum
liability under  the  program for  all  companies of  $225.  Cumulative  amounts
estimated  to be payable  by the Company  with respect to  pending and potential
claims have been accrued as liabilities.
 
                                      F-50
<PAGE>
                               GOLF LEGENDS, LTD.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
6.  COMMITMENTS (CONTINUED)
    EMPLOYMENT AGREEMENT
 
    The Company,  along  with  other  affiliated  entities,  has  an  employment
agreement  with an  officer that expires  in 1998. The  agreement provides basic
compensation in  addition to  other incentives  and bonuses  based upon  certain
conditions as defined in the agreement.
 
7.  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
 
<TABLE>
<CAPTION>
                                                                       YEAR ENDED DECEMBER
                                                                               31,
                                                                       --------------------
                                                                         1994       1995
                                                                       ---------  ---------
<S>                                                                    <C>        <C>
Cash paid during the year for interest...............................  $     873  $     876
</TABLE>
 
    During  1994, equipment having a net book value of $419 and cash of $227 was
exchanged for similar new equipment having a value of $645.
 
    During 1994, $527 of receivables  from the stockholder were settled  through
the declaration of a dividend.
 
    During  1995, $898 of land lease payables to stockholder were netted against
receivables from stockholders.
 
8.  PROPOSED CONTRIBUTION OF ASSETS
    The Company is in negotiations to  contribute the Company's interest in  the
golf courses properties and related equipment along with related debt to a newly
formed  partnership, Golf  Trust of  America, L.P.  (GTA LP)  in exchange  for a
limited partnership interest in GTA LP. A newly formed affiliate would lease the
golf course  properties and  related equipment  from GTA  LP. GTA  LP's  general
partner,  Golf Trust of America,  Inc. intends to file  a Form S-11 registration
statement with  the Securities  and  Exchange Commission  in connection  with  a
proposed offering of shares to the public.
 
                                      F-51
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
To the Board of Directors of
Heritage Golf Club, Ltd.
Myrtle Beach, South Carolina
 
    We  have audited the accompanying balance sheets of Heritage Golf Club, Ltd.
as of December  31, 1995  and 1994,  and the  related statements  of income  and
retained  earnings, and  cash flows for  each of  the three years  in the period
ended December 31, 1995.  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 in  accordance  with generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    As more  fully described  in  the notes  to  the financial  statements,  the
Company has material transactions with its stockholder and affiliates.
 
    In  our opinion, the financial statements  referred to above present fairly,
in all material respects, the financial position of Heritage Golf Club, Ltd.  at
December 31, 1995 and 1994, and the results of its operations and its cash flows
for  each of the three years in the period ended December 31, 1995 in conformity
with generally accepted accounting principles.
 
                                                            BDO SEIDMAN, LLP
 
Charlotte, North Carolina
April 10, 1996, except for Note 4
in which as of November 7, 1996.
 
                                      F-52
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
                                 BALANCE SHEETS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                             DECEMBER 31,
                                                                                            --------------   JUNE 30,
                                                                                             1994    1995      1996
                                                                                            ------  ------  -----------
                                                                                                            (UNAUDITED)
<S>                                                                                         <C>     <C>     <C>
ASSETS (NOTE 5)
CURRENT:
  Cash....................................................................................  $  152  $   75    $  101
  Accounts receivable (Notes 1 and 6).....................................................      92     144       365
  Inventories.............................................................................      98      76        82
  Prepaid expenses........................................................................      16       2         2
                                                                                            ------  ------  -----------
    Total current assets..................................................................     359     297       550
                                                                                            ------  ------  -----------
Property and equipment (Notes 2 and 4), less accumulated depreciation.....................   2,526   2,160     2,031
                                                                                            ------  ------  -----------
Advances to affiliates, net (Note 1)......................................................       1     956     1,941
                                                                                            ------  ------  -----------
                                                                                            $2,886  $3,413    $4,522
                                                                                            ------  ------  -----------
LIABILITIES AND STOCKHOLDER'S EQUITY
CURRENT LIABILITIES:
  Accounts payable........................................................................  $  138  $  108    $   77
  Accrued expenses:
    Land lease (Notes 5)..................................................................     420      --       120
    Retirement plan (Note 3)..............................................................      25      23        34
    Other.................................................................................      86      85        66
Current maturities of long-term debt (Note 4).............................................      99      89        41
                                                                                            ------  ------  -----------
      Total current liabilities...........................................................     768     305       338
Advances from affiliates (Notes 1)........................................................      --     595       596
Long-term debt, less current maturities (Note 4)..........................................     853     773       790
                                                                                            ------  ------  -----------
      Total liabilities...................................................................   1,621   1,673     1,724
                                                                                            ------  ------  -----------
Commitments (Notes 3 and 5)
Stockholder's equity:
  Common stock, $1 par--shares authorized, 100,000; outstanding, 1,000....................       1       1         1
  Retained earnings (Note 4 and 6)........................................................   1,264   1,739     2,797
                                                                                            ------  ------  -----------
      Total stockholder's equity..........................................................   1,265   1,740     2,798
                                                                                            ------  ------  -----------
                                                                                            $2,886  $3,413    $4,522
                                                                                            ------  ------  -----------
                                                                                            ------  ------  -----------
</TABLE>
 
          See accompanying summary of significant accounting policies
                       and notes to financial statements.
 
                                      F-53
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
                   STATEMENTS OF INCOME AND RETAINED EARNINGS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                      SIX-MONTH PERIOD
                                                                       YEAR ENDED DECEMBER 31,         ENDED JUNE 30,
                                                                   -------------------------------  --------------------
                                                                     1993       1994       1995       1995       1996
                                                                   ---------  ---------  ---------  ---------  ---------
                                                                                                        (UNAUDITED)
<S>                                                                <C>        <C>        <C>        <C>        <C>
REVENUE..........................................................  $   3,332  $   3,881  $   3,939  $   2,346  $   2,327
Cost of operations (Note 1)......................................      2,783      2,769      2,761      1,406      1,242
                                                                   ---------  ---------  ---------  ---------  ---------
OPERATING INCOME.................................................        549      1,112      1,178        940      1,085
                                                                   ---------  ---------  ---------  ---------  ---------
  Other income (expense):
    Interest.....................................................        (26)       (63)       (63)       (32)       (27)
    Miscellaneous................................................          7         53         --         --         --
                                                                   ---------  ---------  ---------  ---------  ---------
      Total other expense........................................        (19)       (10)       (63)       (32)       (27)
                                                                   ---------  ---------  ---------  ---------  ---------
Net income.......................................................        530      1,103      1,115        908      1,058
Retained earnings, beginning of period...........................        578        858      1,264      1,264      1,739
Dividends (Notes 4 and 6)........................................       (250)      (697)      (639)      (254)        --
                                                                   ---------  ---------  ---------  ---------  ---------
Retained earnings, end of period.................................  $     858  $   1,264  $   1,740  $   1,918  $   2,797
                                                                   ---------  ---------  ---------  ---------  ---------
                                                                   ---------  ---------  ---------  ---------  ---------
</TABLE>
 
          See accompanying summary of significant accounting policies
                       and notes to financial statements.
 
                                      F-54
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
                            STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                       SIX-MONTH PERIOD
                                                                        YEAR ENDED DECEMBER 31,         ENDED JUNE 30,
                                                                    -------------------------------  --------------------
                                                                      1993       1994       1995       1995       1996
                                                                    ---------  ---------  ---------  ---------  ---------
                                                                                                         (UNAUDITED)
<S>                                                                 <C>        <C>        <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income......................................................  $     530  $   1,103  $   1,114  $     908  $   1,058
  Adjustments to reconcile net income to net cash provided by
   operating activities:
    Loss of sale of assets........................................     --         --              5     --         --
    Depreciation..................................................        332        358        319        156        155
    (Increase) decrease) in:
      Accounts receivable.........................................        (55)       112        (52)      (101)      (220)
      Inventories.................................................          5        (27)        22         26         (6)
      Prepaid expenses/other assets...............................          3        (16)        15         (2)    --
    Increase (decrease) in:
      Checks written against future deposits......................        (13)    --         --         --         --
      Accounts payable............................................        (24)        74        (30)       (31)        31
      Accrued expenses............................................       (310)       210       (423)      (326)       112
                                                                    ---------  ---------  ---------  ---------  ---------
Net cash provided by operating activities.........................        469      1,815        969        632      1,068
                                                                    ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Property and equipment additions................................       (320)    --         --            (72)       (25)
  Proceeds from sale of assets....................................     --         --            124     --         --
  Purchases of property and equipment.............................     --            (91)       (82)    --         --
  Increase in advances to affiliates..............................     --             (1)      (955)      (674)      (986)
                                                                    ---------  ---------  ---------  ---------  ---------
Net cash used in investing activities.............................       (320)       (92)      (913)      (746)    (1,011)
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment of dividends............................................     --           (146)      (639)      (254)    --
  Proceeds from long-term debt....................................        253        222     --         --         --
  Payments on long-term debt......................................       (241)      (265)       (89)       (49)       (32)
  Increase (decrease) in advances from affiliates.................        (48)    (1,499)       595        410          1
                                                                    ---------  ---------  ---------  ---------  ---------
Net cash used in financing activities.............................        (36)    (1,689)      (133)       107        (31)
                                                                    ---------  ---------  ---------  ---------  ---------
Net increase (decrease) in cash...................................        112         34        (77)        (8)        26
Cash, beginning of period.........................................          6        119        152        152         75
                                                                    ---------  ---------  ---------  ---------  ---------
Cash, end of period...............................................  $     119  $     152  $      75  $     145  $     101
                                                                    ---------  ---------  ---------  ---------  ---------
                                                                    ---------  ---------  ---------  ---------  ---------
</TABLE>
 
          See accompanying summary of significant accounting policies
                       and notes to financial statements.
 
                                      F-55
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
 
                   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
BUSINESS
 
    Heritage Golf Club, Ltd. (the Company) owns and operates Heritage Golf Club,
located on Pawleys Island, South Carolina.
 
INVENTORIES
 
    Inventories  are valued at the lower-of-cost (first-in, first-out) or market
and consist primarily of food, beverages, golf equipment and clothing.
 
REVENUE RECOGNITION
 
    Revenue from green fees, cart rentals, food and beverage sales,  merchandise
sales, and range income are generally recognized at the time of sale.
 
PROPERTY AND EQUIPMENT
 
    Property and equipment are stated at cost. Depreciation is computed over the
estimated  useful lives of the assets  using straight-line methods for financial
reporting and accelerated methods for income tax purposes.
 
    Estimated useful lives for major asset categories approximate:
 
<TABLE>
<CAPTION>
DESCRIPTION                                  YEARS
- ----------------------------------------     -----
<S>                                       <C>
Golf courses............................          15
Buildings...............................          40
Machinery and equipment.................         3-8
Furniture...............................           8
Golf carts..............................           5
</TABLE>
 
    Major renewals  and betterments  are capitalized.  Maintenance, repairs  and
minor  renewals  are  expensed  as  incurred.  When  properties  are  retired or
otherwise disposed of,  related cost  and accumulated  depreciation are  removed
from the accounts.
 
INCOME TAXES
 
    The  absence of a provision  for income taxes is due  to the election by the
Company, and consent by its stockholder,  to include the taxable income or  loss
of  the Company in his individual tax returns.  As a result, no federal or state
income taxes are imposed on the Company.
 
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
 
    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions that  affect the  reported  amounts of  assets and  liabilities  and
disclosure  of contingent  assets and liabilities  at the date  of the financial
statements and  the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.
 
CONCENTRATION OF CREDIT RISK
 
    Financial instruments which potentially subject the Company to concentration
of credit risk consist primarily of trade receivables.
 
    Concentration  of  credit  risk  with respect  to  trade  receivables, which
consists primarily of golf packages from  hotels and charges, is limited due  to
the   large   number  of   hotels  comprising   the  Company's   customer  base.
 
                                      F-56
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
 
             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
The trade receivables  are billed  and due monthly,  and all  probable bad  debt
losses  have  been appropriately  considered  in establishing  an  allowance for
doubtful accounts. As of December 31, 1994, 1995, and June 30, 1996, the Company
had no significant concentration of credit risk.
 
RECENT ACCOUNTING PRONOUNCEMENTS
 
    The Financial Accounting Standards Board  has issued Statement of  Financial
Accounting  Standards  No. 121,  "ACCOUNTING  FOR THE  IMPAIRMENT  OF LONG-LIVED
ASSETS AND  FOR  LONG-LIVED ASSETS  TO  BE  DISPOSED OF"  (Statement  No.  121).
Statement  No. 121  requires that long-lived  assets and  certain intangibles be
reviewed for impairment  whenever events  or changes  in circumstances  indicate
that  the  carrying amount  of  an asset  may  not be  recoverable.  The Company
periodically reevaluates the carrying amounts  of its long-lived assets and  the
related  depreciation  and amortization  periods  are discussed  above,  and the
Company believes that the adoption of Statement No. 121 will not have a material
effect on its  combined financial  statements. This statement  is effective  for
fiscal years beginning after December 15, 1995.
 
ADVERTISING
 
    The  Company  expenses  advertising  costs  as  incurred.  Advertising costs
included in general and administrative costs in the amounts of $82, $76, and $81
for December 31, 1993,  1994, and 1995, respectively.  Amounts expended for  the
periods ended June 30, 1995 and 1996, were $38 and $37, respectively.
 
UNAUDITED INTERIM FINANCIAL STATEMENTS
 
    The  interim financial statements for the six months ended June 30, 1995 and
1996, are unaudited;  however, in  the opinion  of the  management, the  interim
financial   statements  include  all  adjustments,  consisting  only  of  normal
recurring adjustments, necessary for a fair presentation of the results for  the
interim  period.  The results  of  operations for  such  interim period  are not
necessarily indicative of the results to be obtained for the full year.
 
                                      F-57
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
 
                         NOTES TO FINANCIAL STATEMENTS
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
1.  AFFILIATED COMPANIES
    The Company's sole stockholder also  owns and operates Marsh Harbour,  Ltd.;
Seaside  Resorts, Ltd. (d/b/a Oyster Bay  Golf Links); Heritage Plantation Ltd.;
Legends Golf Development,  Ltd.; The  Legends Group, Ltd.;  Golf Legends,  Ltd.;
Legends of Virginia, LC; and other businesses.
 
    The  Legends  Group,  Ltd. provides  various  management  and administrative
services including reservations,  advertising, accounting,  payroll and  related
benefits,  and  telephone  for  all  affiliated  companies.  These  expenses are
allocated to the businesses using procedures deemed appropriate to the nature of
the expenses involved. The procedures  utilize various allocation bases such  as
relative investment and number of employees and direct effort expended. Interest
on  allocated external  debt is charged  as incurred.  Legends Golf's management
believes the allocations are reasonable, but they are not necessarily indicative
of the costs that  would have been  incurred if the  businesses had operated  as
separate  companies.  Administrative  fees paid  by  the Legends  Golf  for such
services are as follows.
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                     AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
  1993..................................   $     297
  1994..................................   $     187
  1995..................................   $     213
 
<CAPTION>
 
SIX-MONTH PERIOD ENDED JUNE 30,             AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
  1995..................................   $     107
  1996..................................   $     107
</TABLE>
 
    Advances to  and  from  affiliated  companies,  stockholder  receivable  and
accrued  land lease  (Note 5),  as shown  on the  balance sheets,  have no fixed
payment/repayment provisions and are noninterest bearing.
 
2.  PROPERTY AND EQUIPMENT
    Major classes of property and equipment consist of the following:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                          --------------------   JUNE 30,
                                            1994       1995        1996
                                          ---------  ---------  -----------
<S>                                       <C>        <C>        <C>
Golf course.............................  $   2,490  $   2,511   $   2,511
Machinery and equipment.................        699        757         783
Furniture and fixtures..................        363        366         366
Buildings...............................      1,161      1,032       1,032
Golf carts..............................        296        296         296
                                          ---------  ---------  -----------
                                              5,010      4,963       4,988
Less accumulated depreciation...........      2,484      2,803       2,958
                                          ---------  ---------  -----------
Net property and equipment..............  $   2,526  $   2,160   $   2,031
                                          ---------  ---------  -----------
                                          ---------  ---------  -----------
</TABLE>
 
3.  RETIREMENT PLAN
    The Company  and its  affiliates sponsor  a defined-contribution  retirement
plan  for  all eligible  employees, including  officers.  The plan  provides for
contributions  by   the  Company   equal  to   the  level   funding  amount   as
 
                                      F-58
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
3.  RETIREMENT PLAN (CONTINUED)
calculated an defined in the plan agreement. The actual benefit, at any point in
time  for each  participant, is  the actual  value of  the participant's account
based on  the  earnings or  losses  experienced  by the  plan.  Retirement  plan
expense:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                      AMOUNT
- ----------------------------------------  -------------
<S>                                       <C>
  1993..................................    $      13
  1994..................................    $      26
  1995..................................    $      24
 
<CAPTION>
 
SIX MONTHS ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
  1995..................................    $      11
  1996..................................    $      11
</TABLE>
 
4.  LONG-TERM DEBT
    Long-term debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                                    DECEMBER 31
                                                                                --------------------   JUNE 30,
                                                                                  1994       1995        1996
                                                                                ---------  ---------  -----------
<S>                                                                             <C>        <C>        <C>
6.25% note payable to bank, collateralized by substantially all assets (1)....  $     761  $     737   $     736
Note payable to bank, due in monthly installments of $5, including interest at
 prime (8.5% as of December 31, 1995) to February 1997; collateralized by golf
 carts having a net book value of $180 at December 31, 1995...................        190        127          95
                                                                                      ---        ---         ---
                                                                                      952        864         831
Less current maturities.......................................................         99         89          41
                                                                                      ---        ---         ---
Total long-term debt..........................................................  $     853  $     773   $     790
                                                                                      ---        ---         ---
                                                                                      ---        ---         ---
</TABLE>
 
- ------------
(1)  The Company,  along with certain  affiliated companies  (The Legends Group,
    Ltd.; Seaside Resorts, Ltd.; Golf  Legends, Ltd.; and Marsh Harbour,  Ltd.),
    participates  in a debt agreement  with a bank consisting  of two term notes
    totaling $17,804 as of December  31, 1995. The aforementioned companies  are
    jointly  liable  for the  debt and  the sole  stockholder as  guaranteed the
    loans.
 
    The outstanding balance  at December  31, 1995,  has been  allocated to  the
various  entities based on the original use of the loan proceeds net of payments
to date as follows:
 
<TABLE>
<CAPTION>
AFFILIATE                                  AMOUNT
- ----------------------------------------  ---------
<S>                                       <C>
Marsh Harbour, Ltd......................  $   3,680
Seaside Resorts, Ltd....................        960
Golf Legends, Ltd.......................     12,428
Heritage Golf Club, Ltd.................        736
                                          ---------
                                          $  17,804
                                          ---------
                                          ---------
</TABLE>
 
    On April 19, 1995, the Company, along with the affiliated entities,  amended
the  bank loan agreement and increased the total available loan by approximately
$13,925 ($12,473 outstanding at June 30, 1996).  These funds are to be used  for
construction of golf courses by an affiliated entity, Legends of Virginia, LC.
 
                                      F-59
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
4.  LONG-TERM DEBT (CONTINUED)
    Payment terms on the above notes are from October 26, 1996, $69 monthly plus
interest;  from October  25, 1997, $75  monthly plus interest;  from October 25,
1998, $82  monthly plus  interest; total  remaining due  in balloon  payment  on
October 25, 1999.
 
    The  loan agreement provides, among other covenants, restrictions on certain
financial ratios, a minimum aggregate cash balance of $250, payments to the sole
stockholder, capital expenditures, indebtedness, liens, changes in the nature of
the business  and significant  other limitations  as to  the use  of funds.  The
Company  obtained a waiver for those covenants  not met at December 31, 1996 and
June 30, 1996.
 
    The  Company  is  jointly  liable  as  a  guarantor,  along  with  the  sole
stockholder,  with  other affiliated  entities  for additional  amounts totaling
$2,268.
 
    Total debt of all affiliated entities of which the Company is jointly liable
is approximately $32,718 at June 30, 1996.
 
    The aggregate annual maturities are as follows:
 
<TABLE>
<CAPTION>
YEAR ENDING DECEMBER 31,                    AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
  1996 (six months).....................   $      41
  1997..................................          63
  1998..................................          89
  1999..................................         638
                                                 ---
    Total...............................   $     831
                                                 ---
                                                 ---
</TABLE>
 
5.  COMMITMENTS
 
  LEASES
 
    The Company leases the land for  the golf course from the sole  stockholder.
The  lease expires  in June  2006 and requires  a rental  payment of  10% of the
monthly green fees as defined in the lease agreements. The total rental  expense
for the land approximates:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                      AMOUNT
- ----------------------------------------  -------------
<S>                                       <C>
  1993..................................    $     175
  1994..................................    $     197
  1995..................................    $     200
 
<CAPTION>
 
SIX MONTHS ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
  1995..................................    $     125
  1996..................................    $     120
</TABLE>
 
  SELF-INSURANCE
 
    The  Company and its  affiliates maintain a  self-insurance program for that
portion of health care costs not covered by insurance. The Company is liable for
claims up  to  $15  per  employee annually  with  an  annual  aggregate  maximum
liability  under  the  program for  all  companies of  $225.  Cumulative amounts
estimated to be  payable by the  Company with respect  to pending and  potential
claims have been accrued as liabilities.
 
                                      F-60
<PAGE>
                            HERITAGE GOLF CLUB, LTD.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
5.  COMMITMENTS (CONTINUED)
  EMPLOYMENT AGREEMENT
 
    The  Company,  along  with  other  affiliated  entities,  has  an employment
agreement with an  officer that expires  in 1998. The  agreement provides  basic
compensation  in addition  to other  incentives and  bonuses based  upon certain
conditions as defined in the agreement.
 
6.  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
    Cash paid during the year for interest:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                      AMOUNT
- ----------------------------------------  -------------
<S>                                       <C>
  1993..................................    $      26
  1994..................................    $      64
  1995..................................    $      63
 
<CAPTION>
 
PERIOD ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
  1996..................................    $     107
  1995..................................    $     107
</TABLE>
 
    During 1994, equipment having a net book  value of $204 and cash of $53  was
exchanged for similar new equipment having a value of $257.
 
    During  1994, $551 of receivables from  the stockholder were settled through
the declaration of a dividend.
 
    During 1993, equipment having a net book  value of $167 and cash of $88  was
exchanged for similar new equipment having a value of $255.
 
7.  PROPOSED CONTRIBUTION OF ASSETS
    The  Company is in negotiations to  contribute the Company's interest in the
golf courses properties and related equipment along with related debt to a newly
formed partnership,  Golf Trust  of America,  L.P. (GTA  LP) in  exchange for  a
limited partnership interest in GTA LP. A newly formed affiliate would lease the
golf  course  properties and  related equipment  from GTA  LP. GTA  LP's general
partner, Golf Trust of  America, Inc. intends to  file a Form S-11  registration
statement  with  the Securities  and Exchange  Commission  in connection  with a
proposed offering of shares to the public.
 
                                      F-61
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
To the Board of Directors of
Seaside Resorts, Ltd.
Myrtle Beach, South Carolina
 
    We  have audited the accompanying balance sheets of SEASIDE RESORTS, LTD. as
of December 31, 1995 and 1994, and the related statements of income and retained
earnings, and  cash flows  for  each of  the three  years  in the  period  ended
December  31, 1995.  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  in  accordance with  generally  accepted auditing
standards. Those standards require that we plan and perform the audit to  obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also  includes
assessing  the  accounting principles  used  and significant  estimates  made by
management, as well as evaluating the overall financial statement  presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    As  more  fully described  in  the notes  to  the financial  statements, the
Company has material transactions with its shareholder and affiliates.
 
    In our opinion, the financial  statements referred to above present  fairly,
in  all material  respects, the financial  position of SEASIDE  RESORTS, LTD. at
December 31, 1995 and 1994, and the results of its operations and its cash flows
for each of the three years in the period ended December 31, 1995 in  conformity
with generally accepted accounting principles.
 
                                                                BDO SEIDMAN, LLP
 
Charlotte, North Carolina
April 10, 1996, except for Note 5
which is as of November 7, 1996
 
                                      F-62
<PAGE>
                             SEASIDE RESORTS, LTD.
                                 BALANCE SHEETS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                        DECEMBER 31,
                                                                                    --------------------   JUNE 30,
                                                                                      1994       1995        1996
                                                                                    ---------  ---------  -----------
                                                                                                          (UNAUDITED)
<S>                                                                                 <C>        <C>        <C>
                                                   ASSETS (Note 5)
CURRENT:
  Cash............................................................................  $     138  $     109   $      83
  Accounts receivable (Note 2)....................................................        133        162         619
  Inventories.....................................................................        151        120         143
                                                                                    ---------  ---------  -----------
      Total current assets........................................................        422        391         845
                                                                                    ---------  ---------  -----------
Property and equipment (Notes 3 and 5), less accumulated depreciation.............      1,191      1,055         975
                                                                                    ---------  ---------  -----------
Advances to affiliates (Note 1)...................................................        706      1,862       2,816
                                                                                    ---------  ---------  -----------
                                                                                    $   2,320  $   3,309   $   4,636
                                                                                    ---------  ---------  -----------
                                                                                    ---------  ---------  -----------
                                        LIABILITIES AND SHAREHOLDER'S EQUITY
CURRENT LIABILITIES:
  Accounts payable................................................................  $      96  $      64   $      99
  Accrued expenses:
    Retirement plan (Note 4)......................................................          8         12          19
    Other.........................................................................         38         23          43
    Current maturities of long-term debt (Note 5).................................        109        116          46
                                                                                    ---------  ---------  -----------
      Total current liabilities...................................................        252        216         207
Advances from affiliates (Note 1).................................................     --          1,252       1,252
Long-term debt, less current maturities (Note 5)..................................      1,073        996       1,035
                                                                                    ---------  ---------  -----------
      Total liabilities...........................................................      1,326      2,464       2,494
                                                                                    ---------  ---------  -----------
Commitments (Notes 4 and 6)
Shareholder's equity:
  Common stock, $1 par -- shares authorized, 100,000; outstanding, 1,000..........          1          1           1
  Retained earnings (Note 5)......................................................        993        843       2,141
                                                                                    ---------  ---------  -----------
      Total shareholder's equity..................................................        994        844       2,142
                                                                                    ---------  ---------  -----------
                                                                                    $   2,320  $   3,309   $   4,636
                                                                                    ---------  ---------  -----------
                                                                                    ---------  ---------  -----------
</TABLE>
 
    See accompanying summary of significant accounting policies and notes to
                              financial statements
 
                                      F-63
<PAGE>
                             SEASIDE RESORTS, LTD.
                   STATEMENTS OF INCOME AND RETAINED EARNINGS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                    SIX-MONTH PERIOD
                                                                     YEAR ENDED DECEMBER 31,         ENDED JUNE 30,
                                                                 -------------------------------  --------------------
                                                                   1993       1994       1995       1995       1996
                                                                 ---------  ---------  ---------  ---------  ---------
                                                                                                      (UNAUDITED)
<S>                                                              <C>        <C>        <C>        <C>        <C>
REVENUE........................................................  $   4,170  $   4,051  $   4,318  $   2,591  $   2,471
Cost of operations (Note 1)....................................      2,127      2,145      2,313      1,200      1,138
                                                                 ---------  ---------  ---------  ---------  ---------
OPERATING INCOME...............................................      2,043      1,906      2,005      1,391      1,333
                                                                 ---------  ---------  ---------  ---------  ---------
  Other income (expense):
    Interest...................................................        (31)       (78)       (77)       (39)       (35)
    Miscellaneous..............................................         18         64          6     --         --
                                                                 ---------  ---------  ---------  ---------  ---------
      Total other expense......................................        (13)       (14)       (71)       (39)       (35)
                                                                 ---------  ---------  ---------  ---------  ---------
Net income.....................................................      2,030      1,891      1,934      1,352      1,298
Retained earnings, beginning of period.........................        327        184        993        993        843
Dividends (Note 5).............................................     (2,173)    (1,082)    (2,084)    (1,235)    --
                                                                 ---------  ---------  ---------  ---------  ---------
Retained earnings, end of period...............................  $     184  $     993  $     843  $   1,110  $   2,141
                                                                 ---------  ---------  ---------  ---------  ---------
                                                                 ---------  ---------  ---------  ---------  ---------
</TABLE>
 
    See accompanying summary of significant accounting policies and notes to
                             financial statements.
 
                                      F-64
<PAGE>
                             SEASIDE RESORTS, LTD.
                            STATEMENTS OF CASH FLOW
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                    SIX-MONTH PERIOD
                                                                     YEAR ENDED DECEMBER 31,         ENDED JUNE 30,
                                                                 -------------------------------  --------------------
                                                                   1993       1994       1995       1995       1996
                                                                 ---------  ---------  ---------  ---------  ---------
                                                                                                      (UNAUDITED)
<S>                                                              <C>        <C>        <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income...................................................  $   2,030  $   1,891  $   1,934  $   1,352  $   1,298
  Adjustments to reconcile net income to net cash provided by
   operating activities:
    Depreciation...............................................        144        181        187         82         95
    (Increase) decrease in:
      Accounts receivable......................................        (32)        76        (29)       (93)      (457)
      Inventories..............................................        (22)       (16)        31         10        (23)
    Increase (decrease) in:
      Checks written against future deposits...................        (27)    --         --         --         --
      Accounts payable.........................................        (97)        70        (32)         9         34
      Accrued expenses.........................................        (74)        15        (11)        39         26
                                                                 ---------  ---------  ---------  ---------  ---------
Net cash provided by operating activities......................      1,922      2,218      2,080      1,399        974
                                                                 ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Property and equipment additions.............................       (161)      (210)       (50)    --         --
  Proceeds from sale of property and equipment.................     --         --         --             15        (14)
  (Increase) decrease in advances to affiliates................        458        189     (1,156)      (723)      (954)
                                                                 ---------  ---------  ---------  ---------  ---------
Net cash used in investing activities..........................        297        (20)    (1,206)      (708)      (968)
                                                                 ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment of dividends.........................................     (1,128)    (1,082)    (2,084)    (1,235)    --
  Proceeds from long-term debt.................................        249        220         26     --         --
  Payments on long-term debt...................................       (273)      (272)       (97)       (54)       (31)
  Increase (decrease) in advances from affiliates..............       (963)    (1,035)     1,252        625     --
                                                                 ---------  ---------  ---------  ---------  ---------
Net cash used in financing activities..........................     (2,115)    (2,169)      (902)      (664)       (31)
                                                                 ---------  ---------  ---------  ---------  ---------
Net increase (decrease) in cash................................        105         29        (29)        28        (25)
Cash, beginning of period......................................          4        109        138        138        109
                                                                 ---------  ---------  ---------  ---------  ---------
Cash, end of period............................................  $     109  $     138  $     109  $     165  $      83
                                                                 ---------  ---------  ---------  ---------  ---------
                                                                 ---------  ---------  ---------  ---------  ---------
</TABLE>
 
    See accompanying summary of significant accounting policies and notes to
                              financial statements
 
                                      F-65
<PAGE>
                             SEASIDE RESORTS, LTD.
 
                   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
BUSINESS
 
    Seaside  Resorts, Ltd. (the Company) owns and operates Oyster Bay Golf Links
located in Sunset Beach, North Carolina.
 
INVENTORIES
 
    Inventories are valued at the lower-of-cost (first-in, first-out) or  market
and consist primarily of food, beverages, golf equipment and clothing.
 
REVENUE RECOGNITION
 
    Revenue  from green fees, cart rentals, food and beverage sales, merchandise
sales, and range income are generally recognized at time of sale.
 
PROPERTY AND EQUIPMENT
 
    Property and equipment are stated at cost. Depreciation is computed over the
estimated useful lives of the  assets using straight-line methods for  financial
reporting and accelerated methods for income tax purposes.
 
    Estimated useful lives for major asset categories approximate:
 
<TABLE>
<CAPTION>
DESCRIPTION                                  YEARS
- ----------------------------------------     -----
<S>                                       <C>
Golf courses............................          15
Buildings...............................          40
Machinery and equipment.................         3-8
Furniture...............................           8
Golf carts..............................           5
</TABLE>
 
INCOME TAXES
 
    The  absence of a provision  for income taxes is due  to the election by the
Company, and consent by its shareholder,  to include the taxable income or  loss
of  the Company in his individual tax returns.  As a result, no federal or state
income taxes are imposed on the Company.
 
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
 
    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions that  affect the  reported  amounts of  assets and  liabilities  and
disclosure  of contingent  assets and liabilities  at the date  of the financial
statements and  the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.
 
CONCENTRATION OF CREDIT RISK
 
    Financial instruments which potentially subject the Company to concentration
of credit risk consist primarily of trade receivables.
 
    Concentration  of  credit  risk  with respect  to  trade  receivables, which
consists primarily of golf packages from  hotels and charges, is limited due  to
the  large number  of hotels comprising  the Company's customer  base. The trade
receivables are billed and  due monthly, and all  probable bad debt losses  have
been   appropriately  considered  in  establishing  an  allowance  for  doubtful
accounts. As of December 31, 1994, 1995,  and June 30, 1996, the Company had  no
significant concentration of credit risk.
 
                                      F-66
<PAGE>
                             SEASIDE RESORTS, LTD.
 
             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
RECENT ACCOUNTING PRONOUNCEMENTS
 
    The  Financial Accounting Standards Board  has issued Statement of Financial
Accounting Standards  No.  121, "ACCOUNTING  FOR  THE IMPAIRMENT  OF  LONG-LIVED
ASSETS  AND  FOR  LONG-LIVED ASSETS  TO  BE  DISPOSED OF"  (Statement  No. 121).
Statement No. 121  requires that  long-lived assets and  certain intangibles  be
reviewed  for impairment  whenever events  or changes  in circumstances indicate
that the  carrying  amount of  an  asset may  not  be recoverable.  The  Company
periodically  reevaluates the carrying amounts of  its long-lived assets and the
related depreciation  and  amortization periods  are  discussed above,  and  the
Company believes that the adoption of Statement No. 121 will not have a material
effect  on its  combined financial statements.  This statement  is effective for
fiscal years beginning after December 15, 1995.
 
ADVERTISING
 
    The Company  expenses  advertising  costs  as  incurred.  Advertising  costs
included in general and administrative costs in the amounts of $34, $32, and $37
for  December 31, 1993,  1994, and 1995, respectively.  Amounts expended for the
periods ended June 30, 1995 and 1996, were $18 and $15, respectively.
 
UNAUDITED INTERIM FINANCIAL STATEMENTS
 
    The interim financial statements for the six months ended June 30, 1995  and
1996,  are unaudited;  however, in  the opinion  of the  management, the interim
financial  statements  include  all  adjustments,  consisting  only  of   normal
recurring  adjustments, necessary for a fair presentation of the results for the
interim period.  The results  of  operations for  such  interim period  are  not
necessarily indicative of the results to be obtained for the full year.
 
                                      F-67
<PAGE>
                             SEASIDE RESORTS, LTD.
 
                         NOTES TO FINANCIAL STATEMENTS
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
1.  AFFILIATED COMPANIES
    The  Company's sole shareholder also owns  and operates Marsh Harbour, Ltd.;
Heritage Golf Club, Ltd.; Heritage  Plantation, Ltd.; Legends Golf  Development,
Ltd.;  Golf Legends, Ltd.; The Legends Group, Ltd.; Legends of Virginia, LC; and
other businesses.
 
    The Legends  Group,  Ltd.  provides various  management  and  administrative
services  including reservations,  advertising, accounting,  payroll and related
benefits, and  telephone  for  all  affiliated  companies.  These  expenses  are
allocated to the businesses using procedures deemed appropriate to the nature of
the  expenses involved. The procedures utilize  various allocation bases such as
relative investment and number of employees and direct effort expended. Interest
on allocated  external debt  is charged  as incurred.  The Company's  management
believes the allocations are reasonable, but they are not necessarily indicative
of  the costs that  would have been  incurred if the  businesses had operated as
separate companies. Administrative fees  paid by the  Company for such  services
are as follows.
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                     AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
1993....................................   $     297
1994....................................   $     187
1995....................................   $     213
 
<CAPTION>
 
SIX-MONTH PERIOD ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
1995....................................   $     107
1996....................................   $     107
</TABLE>
 
    Advances  to and from affiliated companies,  as shown on the balance sheets,
have no fixed payment/ repayment provisions and are noninterest bearing.
 
2.  ACCOUNTS RECEIVABLE
    Accounts receivable consist of the following:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                          --------------------    JUNE 30,
                                            1994       1995         1996
                                          ---------  ---------  -------------
<S>                                       <C>        <C>        <C>
Golf packages receivables...............  $      97  $     125    $     204
Other...................................         36         37           34
Stockholder.............................     --         --              381
                                                ---        ---          ---
                                          $     133  $     162    $     619
                                                ---        ---          ---
                                                ---        ---          ---
</TABLE>
 
                                      F-68
<PAGE>
                             SEASIDE RESORTS, LTD.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
3.  PROPERTY AND EQUIPMENT
    Major classes of property and equipment consist of the following:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                          --------------------   JUNE 30,
                                            1994       1995        1996
                                          ---------  ---------  -----------
<S>                                       <C>        <C>        <C>
Golf courses............................  $   1,136  $   1,144   $   1,144
Buildings...............................        236        236         236
Machinery and equipment.................        659        679         693
Furniture and fixtures..................        105        105         105
Golf carts..............................        265        265         105
                                          ---------  ---------  -----------
                                              2,401      2,428       2,443
Less accumulated depreciation...........      1,209      1,373       1,468
                                          ---------  ---------  -----------
Net property and equipment..............  $   1,191  $   1,055   $     975
                                          ---------  ---------  -----------
                                          ---------  ---------  -----------
</TABLE>
 
4.  RETIREMENT PLAN
    The Company  and its  affiliates sponsor  a defined-contribution  retirement
plan  for  all eligible  employees, including  officers.  The plan  provides for
contributions by the Company, equal to the level funding amount as calculated an
defined in the plan agreement. The actual benefit, at any point in time for each
participant, is  the actual  value of  the participant's  account based  on  the
earnings or losses experienced by the plan. Retirement plan expense was:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                     AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
1993....................................   $      12
1994....................................   $      13
1995....................................   $      16
 
<CAPTION>
 
SIX MONTH PERIOD ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
1995....................................   $      11
1996....................................   $      11
</TABLE>
 
                                      F-69
<PAGE>
                             SEASIDE RESORTS, LTD.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
5.  LONG-TERM DEBT
    Long-term debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                     DECEMBER 31,
                                                                 --------------------   JUNE 30,
                                                                   1994       1995        1996
                                                                 ---------  ---------  -----------
<S>                                                              <C>        <C>        <C>
6.25% note payable to bank, collateralized by substantially all
 assets(1).....................................................  $     994  $     960   $     960
Note payable to bank, due in monthly installments of $5
 including interest at prime (8.5% as of December 31, 1995) to
 December 1997; collateralized by golf carts having a net book
 value of $180 at December 31, 1995............................        188        125          94
Note payable to a finance company maturing April 2000 with
 monthly payments of $1 plus interest at prime plus 1.15%;
 collateralized by equipment with a net book value of $31......     --             26          26
                                                                 ---------  ---------  -----------
                                                                     1,183      1,112       1,081
Less current maturities........................................        109        116          46
                                                                 ---------  ---------  -----------
Total long-term debt...........................................  $   1,073  $     996   $   1,035
                                                                 ---------  ---------  -----------
                                                                 ---------  ---------  -----------
</TABLE>
 
- ------------
(1) The  Company, along  with certain  affiliated companies  (The Legends Group,
    Ltd.; Marsh  Harbour, Ltd.;  Golf  Legends, Ltd.;  and Heritage  Golf  Club,
    Ltd.),  participates in a debt agreement with  a bank consisting of two term
    notes totaling $17,804 as of December 31, 1995. The aforementioned companies
    are jointly liable for the debt  and the sole shareholder as guaranteed  the
    loans.
 
    The  outstanding balance  at December  31, 1995,  has been  allocated to the
various entities based on the original use of the loan proceeds net of  payments
to date as follows:
 
<TABLE>
<CAPTION>
AFFILIATE                                  AMOUNT
- ----------------------------------------  ---------
<S>                                       <C>
Marsh Harbour, Ltd......................  $   3,680
Seaside Resorts, Ltd....................        960
Golf Legends, Ltd.......................     12,428
Heritage Golf Club, Ltd.................        736
                                          ---------
                                          $  17,804
                                          ---------
                                          ---------
</TABLE>
 
    On  April 19, 1995, the Company, along with the affiliated entities, amended
the bank loan agreement and increased the total available loan by  approximately
$13,925  ($12,473 outstanding at June  30, 1996. These funds  are to be used for
construction of golf courses by an affiliated entity, Legends of Virginia, LC.
 
    Payment terms on the above notes are from October 25, 1996, $69 monthly plus
interest; from October  25, 1997, $75  monthly plus interest;  from October  25,
1998,  $82  monthly plus  interest; total  remaining due  in balloon  payment on
October 25, 1999.
 
                                      F-70
<PAGE>
                             SEASIDE RESORTS, LTD.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
5.  LONG-TERM DEBT (CONTINUED)
    The loan agreement provides, among other covenants, restrictions on  certain
financial  ratios, a minimum aggregate cash balance of $250,000, payments to the
sole shareholder,  capital expenditures,  indebtedness,  liens, changes  in  the
nature of the business and significant other limitations as to the use of funds.
The  Company had obtained a  waiver for those covenants  not met at December 31,
1996 and June 30, 1996.
 
    The  Company  is  jointly  liable  as  a  guarantor,  along  with  the  sole
shareholder,  with  other affiliated  entities  for additional  amounts totaling
$2,268.
 
    Total debt of all affiliated entities of which the Company is jointly liable
is approximately $32,718 at June 30, 1996.
 
    The aggregate annual maturities are as follows:
 
<TABLE>
<CAPTION>
YEAR ENDING DECEMBER 31,                   AMOUNT
- ----------------------------------------  ---------
<S>                                       <C>
1996 (six months).......................  $      46
1997....................................        121
1998....................................         63
1999....................................        848
2000....................................          3
                                          ---------
Total...................................  $   1,081
                                          ---------
                                          ---------
</TABLE>
 
6.  COMMITMENTS
 
    LEASES
 
    The Company leases land for the golf  course. The lease has a term of  fifty
years expiring in April 2032. The lease requires an annual rental payment of 10%
of the green fees, as defined in the lease agreement. The lease does not contain
an  option  to  purchase  the  land.  The  total  rental  expense  for  the land
approximated.
<TABLE>
<CAPTION>
YEAR ENDING DECEMBER 31,                     AMOUNT
- ----------------------------------------  -------------
<S>                                       <C>
1993....................................    $     234
1994....................................          228
1995....................................          248
 
<CAPTION>
 
SIX MONTHS ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
1995....................................          139
1996....................................          141
</TABLE>
 
    SELF-INSURANCE
 
    The Company and its  affiliates maintain a  self-insurance program for  that
portion of health care costs not covered by insurance. The Company is liable for
claims  up  to  $15  per  employee annually  with  an  annual  aggregate maximum
liability under  the  program for  all  companies of  $225.  Cumulative  amounts
estimated  to be payable  by the Company  with respect to  pending and potential
claims have been accrued as liabilities.
 
    EMPLOYMENT AGREEMENT
 
    The Company,  along  with  other  affiliated  entities,  has  an  employment
agreement  with an  officer that expires  in 1998. The  agreement provides basic
compensation in  addition to  other incentives  and bonuses  based upon  certain
conditions as defined in the agreement.
 
                                      F-71
<PAGE>
                             SEASIDE RESORTS, LTD.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
7.  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
    Cash paid for interest:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                     AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
1993....................................   $      30
1994....................................          79
1995....................................          77
 
<CAPTION>
 
SIX MONTHS ENDED JUNE 30,
- ----------------------------------------
<S>                                       <C>
1995....................................          40
1996....................................          35
</TABLE>
 
    During  1993, equipment having a net book value  of $167 and cash of $88 was
exchanged for similar new equipment having a value of $225.
 
    During 1994, equipment having a net book  value of $204 and cash of $53  was
exchanged for similar new equipment having a value of $257.
 
8.  PROPOSED CONTRIBUTION OF ASSETS
    The  Company is in negotiations to  contribute the Company's interest in the
golf courses properties and related equipment along with related debt to a newly
formed partnership,  Golf Trust  of America,  L.P. (GTA  LP) in  exchange for  a
limited partnership interest in GTA LP. A newly formed affiliate would lease the
golf  course  properties and  related equipment  from GTA  LP. GTA  LP's general
partner, Golf Trust of  America, Inc. intends to  file a Form S-11  registration
statement  with  the Securities  and Exchange  Commission  in connection  with a
proposed offering of shares to the public.
 
                                      F-72
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
To the Members
Legends of Virginia, LC
Myrtle Beach, South Carolina
 
    We  have audited the accompanying balance  sheets of LEGENDS OF VIRGINIA, LC
as of  December 31,  1995 and  1994 and  the related  statements of  income  and
retained  earnings, and  cash flows  for the  years then  ended. 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 in  accordance  with generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    As more fully described in the notes to the financial statements, LEGENDS OF
VIRGINIA, LC has material transactions with its majority member and affiliates.
 
    In our opinion, the financial  statements referred to above present  fairly,
in  all material respects, the financial position  of LEGENDS OF VIRGINIA, LC at
December 31, 1995 and 1994, and the results of its operations and its cash flows
for the  years  then ended  in  conformity with  generally  accepted  accounting
principles.
 
                                                            BDO SEIDMAN, LLP
 
Charlotte, North Carolina
April 10, 1996 except for Note 2,
which is as of November 7, 1996
 
                                      F-73
<PAGE>
                            LEGENDS OF VIRGINIA, LC
 
                                 BALANCE SHEETS
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                       DECEMBER 31,
                                                                   --------------------   JUNE 30,
                                                                     1994       1995        1996
                                                                   ---------  ---------  -----------
                                                                                         (UNAUDITED)
<S>                                                                <C>        <C>        <C>
ASSETS (NOTE 5)
CURRENT:
  Cash...........................................................  $  --      $  --       $  --
  Inventories....................................................     --         --              24
                                                                   ---------  ---------  -----------
      Total current assets.......................................     --         --              24
Advances to affiliates (Note 1)..................................     --             60          61
Other............................................................     --         --             315
Property and equipment (Notes 3 and 5), less accumulated
 depreciation....................................................     --            436      19,528
Construction in progress (Note 1)................................      2,365     16,795      --
                                                                   ---------  ---------  -----------
                                                                   $   2,365  $  17,291   $  19,928
                                                                   ---------  ---------  -----------
                                                                   ---------  ---------  -----------
LIABILITIES AND MEMBERS' EQUITY
Accounts payable.................................................  $  --      $  --       $     660
Advances from affiliates (Note 1)................................      2,364      5,876       7,072
Current maturities of long-term debt (Note 5)....................     --         --              56
                                                                   ---------  ---------  -----------
      Total current liabilities..................................      2,364      5,876       7,788
Long-term debt (Note 5)..........................................     --         11,458      12,815
                                                                   ---------  ---------  -----------
      Total liabilities..........................................      2,364     17,334      20,603
                                                                   ---------  ---------  -----------
Commitments (Notes 4 and 6)
Members' equity:
  Members' contributions.........................................          1          1           1
  Members' capital deficit (Note 5)..............................     --            (44)       (676)
                                                                   ---------  ---------  -----------
      Total (deficit)............................................          1        (43)       (675)
                                                                   ---------  ---------  -----------
                                                                   $   2,365  $  17,291   $  19,928
                                                                   ---------  ---------  -----------
                                                                   ---------  ---------  -----------
</TABLE>
 
    See accompanying summary of significant accounting policies and notes to
                             financial statements.
 
                                      F-74
<PAGE>
                            LEGENDS OF VIRGINIA, LC
 
                    STATEMENTS OF LOSS AND MEMBERS' DEFICIT
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                     DECEMBER 31,         SIX-MONTH
                                                                 --------------------   PERIOD ENDED
                                                                   1994       1995      JUNE 30, 1996
                                                                 ---------  ---------  ---------------
                                                                                         (UNAUDITED)
<S>                                                              <C>        <C>        <C>
REVENUE........................................................  $  --      $  --         $      25
Cost of operations (Note 1)....................................     --             44           602
                                                                 ---------  ---------         -----
OPERATING LOSS.................................................     --            (44)         (577)
  Other income (expense):
    Interest...................................................     --         --               (55)
                                                                 ---------  ---------         -----
      Total other expense......................................     --         --               (55)
                                                                 ---------  ---------         -----
Net loss.......................................................     --            (44)         (632)
Members' deficit, beginning of period..........................     --         --               (44)
                                                                 ---------  ---------         -----
Members' deficit, end of period................................  $  --      $     (44)    $    (676)
                                                                 ---------  ---------         -----
                                                                 ---------  ---------         -----
</TABLE>
 
    See accompanying summary of significant accounting policies and notes to
                             financial statements.
 
                                      F-75
<PAGE>
                            LEGENDS OF VIRGINIA, LC
 
                            STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                      DECEMBER 31,      SIX-MONTH PERIOD
                                                    -----------------        ENDED
                                                     1994      1995      JUNE 30, 1996
                                                    -------  --------   ----------------
                                                                          (UNAUDITED)
<S>                                                 <C>      <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss........................................  $ --     $    (44)      $  (632)
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Depreciation..................................    --           29            69
    (Increase) decrease in:
      Inventories.................................    --        --              (24)
      Prepaid expenses/other assets...............    --        --             (315)
    Increase (decrease) in:
      Accounts payable............................    --        --              660
      Accrued expenses............................                          --
                                                    -------  --------        ------
Net cash (used in) operating activities...........    --          (15)         (242)
                                                    -------  --------        ------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Property and equipment additions................    --        --           (2,366)
                                                    -------  --------        ------
Net cash used in investing activities.............    --        --           (2,366)
                                                    -------  --------        ------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from long-term debt....................    --       11,458         1,413
  Increase (decrease) in advances from
   affiliates.....................................    --      (11,443)        1,195
                                                    -------  --------        ------
Net cash provided by financing activities.........    --           15         2,608
                                                    -------  --------        ------
Net decrease in cash..............................    --        --          --
Cash, beginning of period.........................    --        --          --
                                                    -------  --------        ------
Cash, end of period...............................  $ --     $  --          $--
                                                    -------  --------        ------
                                                    -------  --------        ------
</TABLE>
 
    See accompanying summary of significant accounting policies and notes to
                             financial statements.
 
                                      F-76
<PAGE>
                            LEGENDS OF VIRGINIA, LC
 
                   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
BUSINESS
 
    Legends  of Virginia, LC (the Company) is  in the business of developing and
operating two golf courses near Williamsburg, Virginia, Stonehouse Golf Club and
Royal New Kent which opened in June and August 1996, respectively.
 
REVENUE RECOGNITION
 
    Revenue from green fees, cart rentals, food and beverage sales,  merchandise
sales, and range income are generally recognized at the time of sale.
 
CONSTRUCTION-IN-PROGRESS
 
    Construction-in-progress is stated at cost.
 
PROPERTY AND EQUIPMENT
 
    Property and equipment are stated at cost. Depreciation is computed over the
estimated  useful lives of the assets  using straight-line methods for financial
reporting and accelerated methods for income tax purposes.
 
    Estimated useful lives for major asset categories approximate:
 
<TABLE>
<CAPTION>
DESCRIPTION                                  YEARS
- ----------------------------------------     -----
<S>                                       <C>
Golf courses............................          15
Buildings...............................          40
Machinery and equipment.................         3-8
Furniture...............................           8
Golf carts..............................           5
</TABLE>
 
    Major renewals and  betterment's are capitalized.  Maintenance, repairs  and
minor  renewals  are  expensed  as  incurred.  When  properties  are  retired or
otherwise disposed of,  related cost  and accumulated  depreciation are  removed
from the accounts.
 
INCOME TAXES
 
    No provision has been made for income taxes or related credits, as under the
Internal  Revenue Code a  limited liability company is  treated as a partnership
for income tax purposes. Therefore, the results of operations are includable  in
the income tax returns of the members.
 
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
 
    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported amounts  of  assets and  liabilities and
disclosure of contingent  assets and liabilities  at the date  of the  financial
statements  and  the  reported  amounts  of  revenues  and  expenses  during the
reporting period. Actual results could differ from those estimates.
 
CONCENTRATION OF CREDIT RISK
 
    Financial instruments which potentially subject the Company to concentration
of credit risk consist primarily of trade receivables.
 
    Concentration of  credit  risk  with respect  to  trade  receivables,  which
consists  primarily of golf packages from hotels  and charges, is limited due to
the  large   number  of   hotels  comprising   the  Company's   customer   base.
 
                                      F-77
<PAGE>
                            LEGENDS OF VIRGINIA, LC
 
             SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
 
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
The  trade receivables  are billed  and due monthly,  and all  probable bad debt
losses have  been  appropriately considered  in  establishing an  allowance  for
doubtful accounts. As of December 31, 1994, 1995, and June 30, 1996, the Company
had no significant concentration of credit risk.
 
RECENT ACCOUNTING PRONOUNCEMENTS
 
    The  Financial Accounting Standards Board  has issued Statement of Financial
Accounting Standards  No.  121, "ACCOUNTING  FOR  THE IMPAIRMENT  OF  LONG-LIVED
ASSETS  AND  FOR  LONG-LIVED ASSETS  TO  BE  DISPOSED OF"  (Statement  No. 121).
Statement No. 121  requires that  long-lived assets and  certain intangibles  be
reviewed  for impairment  whenever events  or changes  in circumstances indicate
that the  carrying  amount of  an  asset may  not  be recoverable.  The  Company
periodically  reevaluates the carrying amounts of  its long-lived assets and the
related depreciation  and  amortization periods  are  discussed above,  and  the
Company believes that the adoption of Statement No. 121 will not have a material
effect  on its  combined financial statements.  This statement  is effective for
fiscal years beginning after December 15, 1995.
 
ADVERTISING
 
    The Company expenses advertising costs as incurred. The Company incurred  no
advertising  costs in 1994 and 1995. Amounts expended for the periods ended June
30, 1995 and 1996, were $0 and $157, respectively.
 
UNAUDITED INTERIM FINANCIAL STATEMENTS
 
    The interim financial statements for the six months ended June 30, 1995  and
1996,  are unaudited;  however, in  the opinion  of the  management, the interim
financial  statements  include  all  adjustments,  consisting  only  of   normal
recurring  adjustments, necessary for a fair presentation of the results for the
interim period.  The results  of  operations for  such  interim period  are  not
necessarily indicative of the results to be obtained for the full year.
 
                                      F-78
<PAGE>
                            LEGENDS OF VIRGINIA, LC
 
                         NOTES TO FINANCIAL STATEMENTS
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
1.  AFFILIATED COMPANIES
    The  Company's majority member also owns  and operates Seaside Resorts, Ltd.
(d/b/a Oyster Bay Golf  Links); Marsh Harbour, Ltd.;  Heritage Golf Club,  Ltd.;
Legends  Golf Development, Ltd.; Heritage  Plantation, Ltd.; Legends Properties,
LLC; The Legends Group, Ltd.; Golf Legends, Ltd.; and other businesses.
 
    Legends Golf Development, Ltd.  (LGD) serves as  the general contractor  for
the  projects. Under the terms of the contract,  LGD will be paid 7 percent over
costs as its fee.
 
    The Legends  Group,  Ltd.  provides various  management  and  administrative
services  including reservations,  advertising, accounting,  payroll and related
benefits, and  telephone  for  all  affiliated  companies.  These  expenses  are
allocated to the businesses using procedures deemed appropriate to the nature of
the  expenses involved. The procedures utilize  various allocation bases such as
relative investment and number of employees and direct effort expended. Interest
on allocated external  debt is  charged as incurred.  Legends Golf's  management
believes the allocations are reasonable, but they are not necessarily indicative
of  the costs that  would have been  incurred if the  businesses had operated as
separate companies.  Administrative  fees paid  by  the Legends  Golf  for  such
services are as follows.
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,                     AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
  1994..................................   $  --
  1995..................................   $  --
 
<CAPTION>
 
SIX-MONTH PERIOD ENDED JUNE 30,             AMOUNT
- ----------------------------------------  -----------
<S>                                       <C>
  1996..................................   $      60
</TABLE>
 
2.  LONG-TERM DEBT
    Long-term debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                               DECEMBER 31,
                                                                           --------------------  JUNE 30,
                                                                             1994       1995       1996
                                                                           ---------  ---------  ---------
<S>                                                                        <C>        <C>        <C>
                                                                                   (IN THOUSANDS)
Note payable to bank at prime (1)........................................  $  --      $  11,048  $  12,473
Notes payable to financing corporation maturing at April 2000 with
 monthly payments of $10 plus interest at prime plus .9% (8.5% at
 December 31, 1995) collateralized by equipment..........................     --            392        386
Note payable to financing corporation maturing at February 1997 with
 monthly payments of $2 collateralized by equipment......................                    18         12
                                                                           ---------  ---------  ---------
                                                                              --         11,458     12,871
Less current maturities..................................................     --            622         56
                                                                           ---------  ---------  ---------
Total long-term debt.....................................................  $  --      $  10,836  $  12,815
                                                                           ---------  ---------  ---------
                                                                           ---------  ---------  ---------
</TABLE>
 
- ------------
(1) On April 19, 1995, the Company obtained a loan with a bank totaling $13,925.
    In  addition, on this date, the affiliated entities amended an existing loan
    agreement of which the Company is jointly liable. These loans are guaranteed
    by the majority member and collateralized  by the two new golf courses,  New
    Kent  and  Stonehouse, and  existing affiliated  courses and  clubhouses and
    other assets of the majority member.
 
                                      F-79
<PAGE>
                            LEGENDS OF VIRGINIA, LC
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
2.  LONG-TERM DEBT (CONTINUED)
    Certain affiliated  companies  (Legends  Group, Ltd.,  Golf  Legends,  Ltd.,
Seaside  Resorts,  Ltd.,  Heritage  Golf  Club,  Ltd.  and  Marsh  Harbor, Ltd.)
participate in  a  debt agreement  with  a bank  consisting  of two  term  notes
totaling  $17,804 as of June 30,  1996. The aforementioned companies are jointly
liable for the debt and the sole stockholder has guaranteed the loans.
 
    Payment terms on the above notes are from October 25, 1996, $69 monthly plus
interest; from October  25, 1997, $75  monthly plus interest;  from October  25,
1998,  $82  monthly plus  interest; total  remaining due  in balloon  payment on
October 25, 1999.
 
    The loan agreement provides, among other covenants, restrictions on  certain
financial  ratios, a  minimum aggregate  cash balance  of $250,  payments to the
majority member,  capital  expenditures,  indebtedness, liens,  changes  in  the
nature of the business and significant other limitations as to the use of funds.
The  Company had  obtained a waiver  of certain of  the covenants not  met as of
December 31, 1995 and June 30, 1996.
 
    The Company  is jointly  liable  as a  guarantor,  along with  the  majority
member, with other affiliated entities for additional amounts totaling $2,268.
 
    Total debt of all affiliated entities of which the Company is jointly liable
is approximately $32,718 at June 30, 1996.
 
    The aggregate annual maturities are as follows:
 
<TABLE>
<CAPTION>
YEAR ENDING DECEMBER 31,                   AMOUNT
- ----------------------------------------  ---------
<S>                                       <C>
1996 (six months).......................  $      56
1997....................................  $     942
1998....................................  $   1,026
1999....................................  $  10,805
2000....................................  $      42
                                          ---------
  Total.................................  $  12,871
                                          ---------
                                          ---------
</TABLE>
 
3.  COMMITMENT
 
  EMPLOYMENT AGREEMENT
 
    The  Company,  along  with  other  affiliated  entities,  has  an employment
agreement with an  officer that expires  in 1998. The  agreement provides  basic
compensation  in  addition  to other  incentives  and bonus  based  upon certain
conditions as defined in the agreement.
 
4.  SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
    During 1994,  the  Company acquired  $2,365  of construction  costs  through
advances from an affiliated company.
 
    During  1995, the Company acquired $14,894 of property and equipment through
advances from an affiliated company.
 
5.  PROPOSED CONTRIBUTION OF ASSETS
    The Company is in negotiations to  contribute the Company's interest in  the
golf courses properties and related equipment along with related debt to a newly
formed  partnership, Golf  Trust of  America, L.P.  (GTA LP)  in exchange  for a
limited partnership interest in GTA LP. A newly formed affiliate would lease the
golf course
 
                                      F-80
<PAGE>
                            LEGENDS OF VIRGINIA, LC
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
             (INFORMATION FOR JUNE 30, 1995 AND 1996 IS UNAUDITED)
                                 (IN THOUSANDS)
 
5.  PROPOSED CONTRIBUTION OF ASSETS (CONTINUED)
properties and related  equipment from GTA  LP. GTA LP's  general partner,  Golf
Trust  of America, Inc. intends to file  a form S-11 registration statement with
the Securities and Exchange Commission in connection with a proposed offering of
shares to the public.
 
                                      F-81
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Partners of
Northgate Country Club
 
    In our opinion, the accompanying consolidated balance sheets and the related
consolidated  statements of  operations and partner's  equity and  of cash flows
present fairly, in all  material respects, the  financial position of  Northgate
Country  Club (the "Club") at December 20, 1995 and 1994, and the results of its
operations and its cash flows  for each of the three  years in the period  ended
December  20,  1995,  1994  and  1993  in  conformity  with  generally  accepted
accounting principles. These financial statements are the responsibility of  the
Club'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  generally  accepted  auditing  standards which
require that we plan and perform the audits 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 the opinion expressed above.
 
PRICE WATERHOUSE LLP
 
Costa Mesa, CA
July 22, 1996
 
                                      F-82
<PAGE>
                             NORTHGATE COUNTRY CLUB
                          CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                                     DECEMBER 20,       JUNE 20,
                                                                                 --------------------     1996
                                                                                   1994       1995     -----------
                                                                                 ---------  ---------  (UNAUDITED)
<S>                                                                              <C>        <C>        <C>
CURRENT ASSETS:
  Cash and cash equivalents....................................................  $      97  $      20   $      25
  Accounts receivable, net of allowance for doubtful accounts of $-0-, $12 and
   $-0-, respectively..........................................................        515        539         504
  Receivable from affiliate....................................................         70      1,953       1,546
  Inventories..................................................................         99         99         112
  Prepaid expenses.............................................................         42        176          40
                                                                                 ---------  ---------  -----------
    Total current assets.......................................................        823      2,787       2,227
Property and equipment, net....................................................     10,567     10,594      10,434
                                                                                 ---------  ---------  -----------
    Total assets...............................................................  $  11,390  $  13,381   $  12,661
                                                                                 ---------  ---------  -----------
                                                                                 ---------  ---------  -----------
                                         LIABILITIES AND PARTNERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable.............................................................  $     214  $     262   $      69
  Notes payable -- current portion.............................................         88         31          40
  Accrued liabilities..........................................................        166         32          36
  Deferred revenue.............................................................        229        249         178
  Other liabilities............................................................        352        345         339
                                                                                 ---------  ---------  -----------
    Total current liabilities..................................................      1,049        919         662
Membership deposits............................................................      1,649      1,482       1,435
Notes payable..................................................................      4,839      6,719       6,265
                                                                                 ---------  ---------  -----------
    Total liabilities..........................................................      7,537      9,120       8,362
                                                                                 ---------  ---------  -----------
 
Contingencies (Note 6)
 
Partners' equity...............................................................      3,853      4,261       4,299
                                                                                 ---------  ---------  -----------
    Total liabilities and partners' equity.....................................  $  11,390  $  13,381   $  12,661
                                                                                 ---------  ---------  -----------
                                                                                 ---------  ---------  -----------
</TABLE>
 
 The accompanying notes to are an integral part to these financial statements.
 
                                      F-83
<PAGE>
                             NORTHGATE COUNTRY CLUB
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                              AND PARTNERS' EQUITY
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                              SIX-MONTH
                                                  YEAR ENDED DECEMBER 20,       PERIOD
                                                                            ENDED JUNE 20,
                                                  ------------------------  --------------
                                                   1993     1994     1995    1995    1996
                                                  ------   ------   ------  ------  ------
                                                                             (UNAUDITED)
<S>                                               <C>      <C>      <C>     <C>     <C>
REVENUES........................................  $4,012   $4,162   $4,566  $2,179  $2,316
OPERATING COSTS AND EXPENSES
Operating expenses..............................   1,107    1,194    1,149     600     651
Costs of goods sold.............................     589      594      731     312     316
General and administrative......................     580      580      517     267     242
Repairs and maintenance.........................     743      746      743     361     402
Depreciation and amortization...................     360      401      323     163     171
                                                  ------   ------   ------  ------  ------
    Total operating costs and expenses..........   3,379    3,515    3,463   1,703   1,782
                                                  ------   ------   ------  ------  ------
Operating income................................     633      647    1,103     476     534
                                                  ------   ------   ------  ------  ------
OTHER EXPENSES
Interest expense................................     914      475      485     223     248
                                                  ------   ------   ------  ------  ------
Net (loss) income...............................    (281)     172      618     253     286
                                                                            ------
                                                                            ------
Capital contributions...........................   2,055      201      577              10
Capital distributions...........................    (733)    (522)    (787)           (258)
Partners' equity beginning of period............   2,961    4,002    3,853           4,261
                                                  ------   ------   ------          ------
Partners' equity end of period..................  $4,002   $3,853   $4,261          $4,299
                                                  ------   ------   ------          ------
                                                  ------   ------   ------          ------
</TABLE>
 
 The accompanying notes to are an integral part to these financial statements.
 
                                      F-84
<PAGE>
                             NORTHGATE COUNTRY CLUB
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                        SIX-MONTH PERIOD
                                                                         YEAR ENDED DECEMBER 20,         ENDED JUNE 20,
                                                                     -------------------------------  --------------------
                                                                       1993       1994       1995       1995       1996
                                                                     ---------  ---------  ---------  ---------  ---------
                                                                                                          (UNAUDITED)
<S>                                                                  <C>        <C>        <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income..................................................  $    (281) $     172  $     618  $     253  $     286
Adjustments to reconcile net loss to net cash provided by (used in)
 operating activities:
  Depreciation.....................................................        360        401        323        163        171
  Decrease (increase) in accounts receivable.......................        236        (87)    (1,907)    (1,787)       446
  Decrease (increase) in inventories...............................        (15)         7     --              3        (13)
  Decrease (increase) in prepaid expenses..........................        382         (2)      (134)       (72)       136
  Decrease (increase) in accounts payable..........................         (4)       127         48       (103)      (193)
  (Decrease) increase in accrued liabilities.......................         19          8       (134)      (163)         4
  (Decrease) increase in deferred revenue..........................         86          7         20        (55)       (71)
  (Decrease) increase in other liabilities.........................         82        (42)        (7)        (3)        (6)
  (Decrease) increase in membership deposits.......................        (25)       (77)      (167)       (81)       (21)
                                                                     ---------  ---------  ---------  ---------  ---------
  Net cash provided by (used in) operating activities..............        840        514     (1,340)    (1,845)       739
                                                                     ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment.................................        (37)       (81)      (347)      (120)       (41)
                                                                     ---------  ---------  ---------  ---------  ---------
  Net cash provided by (used in) investing activities..............        (37)       (81)      (347)      (120)       (41)
                                                                     ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of long-term debt.......................         63     --          7,000      7,000     --
Principal payments on notes payable................................       (501)      (115)    (5,180)    (5,180)      (445)
Contributions......................................................        375        201        577        426         10
Distributions......................................................       (733)      (522)      (787)      (370)      (258)
                                                                     ---------  ---------  ---------  ---------  ---------
  Net cash used by financial activities............................       (796)      (436)     1,610      1,876       (693)
                                                                     ---------  ---------  ---------  ---------  ---------
Net increase (decrease) in cash....................................          7         (3)       (77)       (89)         5
Cash at beginning of year..........................................         93        100         97         97         20
                                                                     ---------  ---------  ---------  ---------  ---------
Cash at end of year................................................  $     100  $      97  $      20  $       8  $      25
                                                                     ---------  ---------  ---------  ---------  ---------
                                                                     ---------  ---------  ---------  ---------  ---------
</TABLE>
 
 The accompanying notes to are an intergral part to these financial statements.
 
                                      F-85
<PAGE>
                             NORTHGATE COUNTRY CLUB
                   NOTES TO CONSOLIDATED FINANCIAL STATMENTS
                                 (IN THOUSANDS)
 
1.  ORGANIZATION AND BASIS OF PRESENTATION
    The  consolidated financial statements include  the accounts of Northgate, a
Texas general partnership, and  Northgate Country Club  Beverage, Inc., a  Texas
corporation  (collectively, the "Partnership"). Northgate was formed in 1982 for
the purpose of constructing and operating a country club facility consisting  of
a golf course, clubhouse, pro shop, tennis courts and dining facilities. Jack A.
Thoner  owns  an 89%  general  partner interest  in  Northgate and  is  the sole
shareholder of Northgate Country Club Beverage, Inc.
 
    The term "affiliate," as used in  these financial statements, refers to  any
entity which Jack A. Thoner has a controlling interest.
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
  PRINCIPLES OF CONSOLIDATION
 
    All material intercompany transactions and balances have been eliminated.
 
  CASH AND CASH EQUIVALENTS
 
    For  purposes of the statement  of cash flows, all  cash and certificates of
deposit purchased with a maturity of three  months or less are considered to  be
cash equivalents.
 
  INVENTORIES
 
    Inventories  are stated at the lower  of cost (using the first-in, first-out
method) or market value. Inventories  consist primarily of food, beverage,  golf
and tennis equipment, clothing and accessories.
 
  PROPERTY AND EQUIPMENT
 
    Property  and equipment is carried at cost  which is less than fair value as
measured in accordance with Statement of Financial Accounting Standards No.  121
"Accounting  for the Improvement of Long-Lived  Assets and for Long-Lived Assets
to be Disposed of." Depreciation is computed using the straight-line basis  over
the estimated useful lives as follows:
 
<TABLE>
<S>                                       <C>
Buildings...............................  30 years
Land improvements.......................  20 years
Equipment...............................  3 to 10
                                          years
</TABLE>
 
    Significant  expenditures which extend  the useful lives  of existing assets
are capitalized. All other maintenance and  repair costs are charged to  current
operations.
 
    Replacement  china, glassware,  silver, linens  and other  related costs are
expensed.
 
  MEMBERSHIP DEPOSITS
 
    Membership deposits consist of refundable deposits to members, provided that
the membership contract has not been downgraded  or terminated for a term of  30
years after the origination dated.
 
  REVENUE RECOGNITION
 
    Membership  dues are recorded as revenue during the period to which the dues
apply. Other revenue  is recorded  when earned.  Fees collected  in advance  are
deferred and recorded as revenue over the period to which they apply.
 
  CONCENTRATION OF CREDIT RISK
 
    Financial   instruments  which   potentially  subject   the  Partnership  to
concentration of credit risk consist primarily of trade receivables.
 
                                      F-86
<PAGE>
                             NORTHGATE COUNTRY CLUB
             NOTES TO CONSOLIDATED FINANCIAL STATMENTS (CONTINUED)
                                 (IN THOUSANDS)
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    Concentration of  credit  risk  with respect  to  trade  receivables,  which
consists  primarily of membership dues and charges,  is limited due to the large
number of club  members comprising  the Partnership's customer  base. The  trade
receivables  are billed and due  monthly, and all probable  bad debt losses have
been  appropriately  considered  in  establishing  an  allowance  for   doubtful
accounts.   As  of  December  31,  1995,  the  Partnership  had  no  significant
concentration of credit risk.
 
    The Partnership has cash in financial  institutions which is insured by  the
Federal  Deposit Insurance Corporation ("FDIC")  up to $100,000 per institution.
At various times throughout the year, the Partnership may have cash in financial
institutions which exceed the FDIC insurance limits.
 
  USE OF ESTIMATES
 
    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions that  affect the  reported  amounts of  assets and  liabilities  and
disclosure  of contingent  assets and liabilities  at the date  of the financial
statements and  the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.
 
  FAIR VALUE OF FINANCIAL INSTRUMENTS
 
    The  cost basis  of the Partnership's  note payable  approximates fair value
based on comparison  with current market  rates for loans  of similar risks  and
maturities.
 
  INCOME TAXES
 
    No  provision  has  been  made in  the  accompanying  consolidated financial
statements for federal  or state  income taxes  because, as  a partnership,  the
results  of  operations  are  included  in the  tax  returns  of  the respective
partners.
 
  UNAUDITED INTERIM FINANCIAL STATEMENTS
 
    The interim financial statements for the six months ended June 30, 1995  and
1996,  are unaudited;  however, in  the opinion  of the  management, the interim
financial  statements  include  all  adjustments,  consisting  only  of   normal
recurring  adjustments, necessary for a fair presentation of the results for the
interim period.  The results  of  operations for  such  interim period  are  not
necessarily indicative of the results to be obtained for the full year.
 
3.  PROPERTY AND EQUIPMENT
    Property and equipment consists of the following:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31,
                                          --------------------
                                            1994       1995
                                          ---------  ---------
<S>                                       <C>        <C>
Land....................................  $   7,144  $   7,144
Golf course improvements................      2,592      2,640
Buildings...............................      2,788      3,018
Furniture, fixtures, machinery and
 equipment..............................      1,539      1,579
                                          ---------  ---------
                                             14,063     14,381
Less accumulated depreciation...........     (3,496)    (3,787)
                                          ---------  ---------
                                          $  10,567  $  10,594
                                          ---------  ---------
                                          ---------  ---------
</TABLE>
 
                                      F-87
<PAGE>
                             NORTHGATE COUNTRY CLUB
             NOTES TO CONSOLIDATED FINANCIAL STATMENTS (CONTINUED)
                                 (IN THOUSANDS)
 
4.  NOTES PAYABLE
    Notes payable consist of the following:
 
<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                       --------------------
                                                                                         1994       1995
                                                                                       ---------  ---------
<S>                                                                                    <C>        <C>
Notes payable to purchase equipment..................................................  $      46  $      49
Note payable to Greyrock Capital Group, Inc. The note is due in the year 2000 but may
 be extended for five years at the option of the Partnership; requires monthly
 principal and interest payments and accrues interest at an annual rate of LIBOR plus
 4 1/2%..............................................................................     --          6,701
Note payable to Textron Financial Corporation. The note is due in 1998 and accrues
 interest at an annual rate equal to the greater of prime plus 2.5% or 9%. The note
 was repaid in 1995 from funds obtained from Greyrock Capital Group, Inc.............      4,881     --
                                                                                       ---------  ---------
                                                                                       $   4,927  $   6,750
                                                                                       ---------  ---------
                                                                                       ---------  ---------
</TABLE>
 
    The  Company  obtained  the note  payable  to Greyrock  Capital  Group, Inc.
("Greyrock") to pay off the note with Textron Financial Corporation and to  have
the  available capital to facilitate the lending  of funds to an affiliate (Note
6. The  Company  has allocated  financing  costs of  the  Greyrock note  to  the
affiliate  and charges the affiliate interest in accordance with the stated rate
on the note.
 
    The Greyrock note is collateralized  by the golf course  land as well as  21
additional  real estate lots deeded to  the Company by various affiliates solely
for the  purpose of  collateralizing and  obtaining the  loan. Accordingly,  the
Company has not recorded the 21 additional lots on the financial statements.
 
    The  following is a  schedule of maturities  on notes payables  for the next
five years ending December 20 and in total thereafter:
 
<TABLE>
<CAPTION>
YEAR                                       AMOUNT
- ----------------------------------------  ---------
<S>                                       <C>
1996....................................  $      31
1997....................................        103
1998....................................        105
1999....................................        108
2000....................................        113
Thereafter..............................      6,290
                                          ---------
                                          $   6,750
                                          ---------
                                          ---------
</TABLE>
 
5.  RELATED PARTY TRANSACTIONS
    During 1995 the Company  refinanced its note payable  (Note 4 to  facilitate
the  lending of funds  to an affiliate.  The amounts due  from the affiliate are
collateralized by 21 real  estate lots, bear  interest at the  same rate as  the
note  payable owed by  the Company (LIBOR  plus 4 1/2%  per annum) and represent
amounts borrowed from the Company and loan fees paid on behalf of the  affiliate
by the Company.
 
6.  CONTINGENCIES
    The  Company  is involved  in various  legal  proceedings incidental  to the
conduct of its  normal business  operations. The  Company's management  believes
that  none  of  these legal  proceedings  will  have a  material  impact  on the
financial condition or results of operations of the Company.
 
7.  SUBSEQUENT EVENTS
    Subsequent  to  December  31,   1995,  the  Partnership  began   negotiating
agreements to transfer the golf course and related improvements and equipment to
Golf Trust of America.
 
                                      F-88
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Members
Bright's Creek Development, LLC
 
    We   have  audited  the  accompanying   balance  sheets  of  Bright's  Creek
Development, LLC, as of June  30, 1996 and December 31,  1995 and 1994, and  the
related  statements of operations and  cash flows for the  six months ended June
30, 1996  and 1995,  the  year ended  December 31,  1995,  and the  period  from
inception (May 17, 1994) through December 31, 1994 and the statement of members'
deficit  for the  six months ended  June 30,  1996, the year  ended December 31,
1995, and the period  from inception (May 17,  1994) through December 31,  1994.
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  in  accordance with  generally  accepted auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    In our opinion, the financial  statements referred to above present  fairly,
in  all material respects, the financial position of Bright's Creek Development,
LLC, as of June 30, 1996 and December 31, 1995 and 1994, and the results of  its
operations  and its cash flows for the six  months ended June 30, 1996 and 1995,
the year ended December 31, 1995, and  the period from inception (May 17,  1994)
through  December  31, 1994,  in conformity  with generally  accepted accounting
principles.
 
                                          COOPERS & LYBRAND L.L.P.
 
Birmingham, Alabama
October 12, 1996
 
                                      F-89
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
                                 BALANCE SHEETS
                                 (IN THOUSANDS)
 
                 (DECEMBER 31, 1994 AND 1995 AND JUNE 30, 1996)
 
                                     ASSETS
<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                       --------------------   JUNE 30,
                                                                                         1994       1995        1996
                                                                                       ---------  ---------  -----------
<S>                                                                                    <C>        <C>        <C>
CURRENT ASSETS:
  Cash and equivalents...............................................................  $      26  $      51   $      20
  Accounts receivable................................................................         12         10           6
  Notes receivable...................................................................        183        155         155
  Inventory..........................................................................         23         43          41
  Other..............................................................................          1          3           3
                                                                                       ---------  ---------  -----------
      Total current assets...........................................................        245        262         225
                                                                                       ---------  ---------  -----------
LAND, BUILDINGS, AND EQUIPMENT:
  Land...............................................................................      1,001      1,001       1,001
  Golf course improvements...........................................................      2,596      2,596       2,603
  Buildings..........................................................................        312        312         312
  Furniture and equipment............................................................        194        230         207
  Automobiles........................................................................         45         37          37
                                                                                       ---------  ---------  -----------
                                                                                           4,148      4,176       4,160
Less accumulated depreciation........................................................       (104)      (350)       (463)
                                                                                       ---------  ---------  -----------
                                                                                           4,044      3,826       3,697
                                                                                       ---------  ---------  -----------
OTHER ASSETS:
  Deposits...........................................................................          1          1           1
  Loan costs, net....................................................................         52         52          51
                                                                                       ---------  ---------  -----------
                                                                                              53         53          52
                                                                                       ---------  ---------  -----------
      Total assets...................................................................  $   4,342  $   4,141   $   3,974
 
<CAPTION>
 
                                            LIABILITIES AND MEMBERS' DEFICIT
<S>                                                                                    <C>        <C>        <C>
Accounts payable and accrued expenses................................................  $      44  $      35   $      45
Current maturities of long-term debt.................................................      4,433        413         257
                                                                                       ---------  ---------  -----------
      Total current liabilities......................................................      4,477        448         302
Long-term debt.......................................................................     --          3,855       3,774
      Total liabilities..............................................................      4,477      4,303       4,076
Members' deficit.....................................................................       (135)      (162)       (102)
                                                                                       ---------  ---------  -----------
      Total liabilities and members' deficit.........................................  $   4,342  $   4,141   $   3,974
                                                                                       ---------  ---------  -----------
                                                                                       ---------  ---------  -----------
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-90
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
                            STATEMENTS OF OPERATIONS
 
                                 (IN THOUSANDS)
(FOR THE PERIOD FROM INCEPTION (MAY 17, 1994) THROUGH DECEMBER 31, 1994 AND THE
 YEAR ENDED DECEMBER 31, 1995 AND THE SIX MONTH PERIODS ENDED JUNE 30, 1995 AND
                                     1996)
 
<TABLE>
<CAPTION>
                                                     PERIOD FROM
                                                      INCEPTION                      SIX MONTHS
                                                    (MAY 17, 1994)                     ENDED
                                                       THROUGH        YEAR ENDED      JUNE 30,
                                                     DECEMBER 31,    DECEMBER 31,   ------------
                                                         1994            1995       1995   1996
                                                    --------------   ------------   -----  -----
<S>                                                 <C>              <C>            <C>    <C>
REVENUES:
  Golf revenues...................................      $ 376           $1,429      $ 788  $ 755
  Food and beverage...............................         56              169         88     79
  Pro shop........................................         23              116         53     60
  Other income....................................          8               26         14     14
                                                        -----           ------      -----  -----
      Total revenues..............................        463            1,740        943    908
                                                        -----           ------      -----  -----
OPERATING COSTS AND EXPENSES:
  Golf course maintenance.........................        122              302        149    171
  Pro shop costs and expenses.....................         85              335        154    179
  Food and beverage costs and expenses............         43              124         63     60
  General and administrative expenses.............        113              313        145    128
  Depreciation and amortization...................        104              247        122    123
                                                        -----           ------      -----  -----
      Total operating costs and expenses..........        467            1,321        633    661
                                                        -----           ------      -----  -----
      Operating (loss) income.....................         (4)             419        310    247
Interest expense..................................       (134)            (424)      (215)  (183)
Other income......................................          1                6       --       11
                                                        -----           ------      -----  -----
      Net (loss) income...........................      $(137)          $    1      $  95  $  75
                                                        -----           ------      -----  -----
                                                        -----           ------      -----  -----
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-91
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
                         STATEMENTS OF MEMBERS' DEFICIT
                                 (IN THOUSANDS)
(FOR THE PERIOD FROM INCEPTION (MAY 17, 1994) THROUGH DECEMBER 31, 1994 AND THE
 YEAR ENDED DECEMBER 31, 1995 AND THE SIX MONTH PERIODS ENDED JUNE 30, 1995 AND
                                     1996)
 
<TABLE>
<S>                                                                                    <C>
Initial contribution from members, May 17, 1994......................................  $       1
Net loss.............................................................................       (137)
Other contributions..................................................................          1
                                                                                       ---------
Balance, December 31, 1994...........................................................       (135)
Net income...........................................................................          1
Distributions to members.............................................................        (31)
Contributions from members...........................................................          3
                                                                                       ---------
Balance, December 31, 1995...........................................................       (162)
Net income...........................................................................         75
Distributions to members.............................................................        (15)
                                                                                       ---------
Balance, June 30, 1996...............................................................  $    (102)
                                                                                       ---------
                                                                                       ---------
</TABLE>
 
                                      F-92
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
                            STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
(FOR THE PERIOD FROM INCEPTION (MAY 17, 1994) THROUGH DECEMBER 31, 1994 AND THE
 YEAR ENDED DECEMBER 31, 1995 AND THE SIX MONTH PERIODS ENDED JUNE 30, 1995 AND
                                     1996)
 
<TABLE>
<CAPTION>
                                                                   PERIOD FROM
                                                                    INCEPTION
                                                                    (MAY 17,
                                                                      1994)                          SIX MONTHS ENDED
                                                                     THROUGH       YEAR ENDED            JUNE 30,
                                                                  DECEMBER 31,    DECEMBER 31,    ----------------------
                                                                      1994            1995           1995        1996
                                                                  -------------  ---------------  -----------  ---------
<S>                                                               <C>            <C>              <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net (loss) income.............................................    $    (137)      $       1      $      95   $      75
  Adjustments to reconcile net (loss) income to net cash
   provided by operating activities:
    Depreciation and amortization...............................          104             247            122         123
    Changes in current assets and liabilities:
      Accounts receivable.......................................          (12)              2              4           4
      Inventory.................................................          (23)            (20)           (13)          2
      Other assets..............................................           (1)             (2)
      Deposits..................................................           (1)
      Accounts payable and accrued expenses.....................           44              (8)            (2)         10
                                                                  -------------         -----          -----   ---------
        Net cash provided by (used in) operating activities.....          (26)            220            206         214
                                                                  -------------         -----          -----   ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of golf course....................................       (3,416)
  Capital expenditures..........................................         (731)            (33)           (33)         (8)
  Notes receivable issued by related parties....................         (183)
  Payments received from related parties........................                           28             30
                                                                  -------------         -----          -----   ---------
    Net cash used in investing activities.......................       (4,330)             (5)            (3)         (8)
                                                                  -------------         -----          -----   ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of common units........................            1
  Distributions to members......................................                          (25)
  Principal reductions of debt..................................                          (13)                       (72)
  Net change in revolving credit balances.......................                           30                        (30)
  Proceeds from bankborrowings..................................        4,000
  Proceeds from related party borrowings........................          433
  Payments made to related parties..............................                         (182)          (147)       (135)
  Payment of loan financing costs...............................          (52)
                                                                  -------------         -----          -----   ---------
      Net cash provided by (used in) financing activities.......        4,382            (190)          (147)       (237)
                                                                  -------------         -----          -----   ---------
      Increase (decrease) in cash and cash equivalents..........           26              25             56         (31)
Cash and equivalents, beginning of period.......................                           26             26          51
                                                                  -------------         -----          -----   ---------
Cash and equivalents, end of period.............................    $      26       $      51      $      82   $      20
                                                                  -------------         -----          -----   ---------
                                                                  -------------         -----          -----   ---------
Supplemental disclosure of cash flow information:
  Cash paid during the year for interest........................    $     118       $     437      $     195   $     184
                                                                  -------------         -----          -----   ---------
                                                                  -------------         -----          -----   ---------
</TABLE>
 
                                      F-93
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
 
                         NOTES TO FINANCIAL STATEMENTS
 
                                 (IN THOUSANDS)
 
1.  FORMATION AND PRESENTATION
    Bright's  Creek  Development,  LLC  (the  Company)  is  a  limited liability
corporation which owns and  operates The Woodlands Golf  Course in Gulf  Shores,
Alabama. Under the operating agreement of the limited liability corporation, the
members  may  be held  liable only  to  the extent  of each  member's respective
investment in  the  Company.  The  Company  was formed  on  May  17,  1994  and,
subsequently,  purchased  The  Woodlands Golf  Course  for a  purchase  price of
$3,416. After completion of the golf course, operations began in August 1994.
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
    INVENTORY  --  Inventory  is   valued  at  the   lower  of  cost   (specific
identification method) or market.
 
    LAND,  BUILDINGS, AND EQUIPMENT -- Land,  buildings, and equipment is stated
at the lower of  cost, less accumulated depreciation,  or net realizable  value.
Maintenance  and repairs  are charged to  expense as  incurred. Replacements and
improvements are capitalized and depreciated over the estimated remaining useful
lives of the  assets. Depreciation  is computed using  the straight-line  method
over the estimated useful lives of the assets.
 
    LOAN COSTS -- Amortization of loan costs is recorded using the straight-line
method,  which approximates the effective interest  method, over the life of the
related note.
 
    REVENUE RECOGNITION -- Golf course related income is recognized as  services
are provided.
 
    USE  OF ESTIMATES --  The preparation of  financial statements in conformity
with generally  accepted  accounting  principles  requires  management  to  make
estimates   and  assumptions  that  affect   the  reported  amounts  of  assets,
liabilities, revenues,  and expenses.  Actual results  could differ  from  those
estimates.
 
    INCOME  TAXES --  Federal and  state income  taxes are  not incurred  by the
Company. Members are taxed individually on their share of earnings. Accordingly,
no provision  for federal  or state  income  taxes has  been provided  in  these
financial statements.
 
    CASH  AND EQUIVALENTS -- The Company  considers all highly liquid marketable
securities and debt  instruments purchased with  a maturity of  three months  or
less in cash equivalents.
 
    RECENTLY  ISSUED ACCOUNTING  STANDARDS -- Statement  of Financial Accounting
Standards No.  121  (SFAS 121),  ACCOUNTING  FOR THE  IMPAIRMENT  OF  LONG-LIVED
ASSETS,  establishes guidance  beginning in  1996 for  recognizing and measuring
impairment losses which require that the carrying amounts of impaired assets  be
reduced to fair value. Management does not believe that the adoption of SFAS 121
will have a material effect on the financial statements of the Company.
 
    PRO  SHOP COSTS AND EXPENSES -- Included  in pro shop costs and expenses are
certain costs which are incurred for the  benefit of the entire golf course  and
not  solely for the benefit of the pro shop. These expenses include, but are not
limited to, golf professionals' salaries and wages and certain overhead costs.
 
                                      F-94
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                                 (IN THOUSANDS)
 
3.  NOTES PAYABLE
    Notes payable at  December 31,  1994 and  1995, and  June 30,  1996 were  as
follows:
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31,   DECEMBER 31,    JUNE 30,
                                                                      1994           1995          1996
                                                                  -------------  -------------  -----------
<S>                                                               <C>            <C>            <C>
Note payable to Colonial Bank, dated December 1, 1995; payable
 in monthly installments beginning December 31, 1995 of $41,
 including interest at .5% over the Colonial Bank base rate
 (9.25% at December 31, 1995); final payment due at maturity on
 November 30, 2000; collateralized by real estate, guaranteed by
 Robert S. Craft and Craft Turf Farms...........................    $              $   3,987     $   3,915
Note payable to Colonial Bank, dated May 17, 1994 in the amounts
 of $3,000 and $1,000 payable in monthly installments of
 interest only beginning June 16, 1994; interest accrues at 1%
 over the Colonial Bank base rate; final payment of principal
 balance due at maturity on November 16, 1995; collateralized by
 real estate, guaranteed by Robert S. Craft and Craft Turf
 Farms..........................................................        4,000         --            --
Note payable to Craft Development Corporation (related party).
 This note is dated May 17, 1994; payable on demand; bears
 interest at 7.16% annually; unsecured..........................          433            251           116
Line of credit dated August 16, 1995, which provides for
 borrowings up to a maximum of $200 with Gulf Bank; interest
 payable quarterly at a rate equal to the New York prime rate;
 matures August 14, 1996; unsecured.............................       --                 30        --
                                                                       ------         ------    -----------
                                                                    $   4,433      $   4,268     $   4,031
                                                                       ------         ------    -----------
                                                                       ------         ------    -----------
</TABLE>
 
    The  aggregate  maturities of  notes  payable at  December  31, 1995  are as
follows:
 
<TABLE>
<S>                                                                           <C>
1996........................................................................  $     413
1997........................................................................        147
1998........................................................................        162
1999........................................................................        177
2000........................................................................      3,369
                                                                              ---------
                                                                              $   4,268
                                                                              ---------
                                                                              ---------
</TABLE>
 
4.  LEASES
    The  Company  rents  certain  machinery,  equipment,  and  buildings   under
operating leases in the normal course of business.
 
                                      F-95
<PAGE>
                        BRIGHT'S CREEK DEVELOPMENT, LLC
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                                 (IN THOUSANDS)
 
4.  LEASES (CONTINUED)
    Total  rent  expense  for  the  year ended  December  31,  1995  amounted to
approximately $102. Minimum commitments under noncancelable operating leases  as
of December 31, 1995 are payable as follows:
 
<TABLE>
<S>                                                                            <C>
1996.........................................................................  $     100
1997.........................................................................         66
                                                                                     ---
                                                                               $     166
                                                                                     ---
                                                                                     ---
</TABLE>
 
5.  RELATED PARTY TRANSACTIONS
    The  Company has a note receivable, which bears interest at 7.63% and is due
on demand, from Pinehurst Development Partnership in the amounts of $58, $58 and
$86 at June 30,  1996, December 31, 1995,  and December 31, 1994,  respectively.
The Company also has a note receivable, which bears interest at 7.63% and is due
on  demand, from  Craft Land  Company in  the amount  of $97  at June  30, 1996,
December 31, 1995, and December 31, 1994. Both Pinehurst Development Partnership
and Craft Land Company are related parties.
 
    The Company has a note payable to Craft Development Corporation which is due
on demand (SEE NOTE 3).
 
    Robert S. Craft serves  as a member  on the board  of directors of  Colonial
BancGroup, the Company's primary lender.
 
    Craft Farms, a related party, occasionally provides the Company with sod. No
amount  is  charged  for the  sod;  accordingly, the  cost  of this  sod  is not
reflected in the financial statements.
 
    Certain overhead and administrative functions are provided to the Company by
a related party. These functions include, but are not limited to, administrative
and general  accounting.  No fee  is  charged by  the  related party  for  these
services;  accordingly,  these  services  are  not  reflected  in  the financial
statements.
 
6.  EMPLOYEE BENEFIT PLAN
    The Company has  a profit  sharing plan for  all employees  who have  worked
1,000  hours and have been employed at least two years. Funding is discretionary
by the members of the Company.
 
7.  LITIGATION
    The Company is engaged  in various legal actions  in the ordinary course  of
business. Management does not believe the ultimate outcome of these actions will
have a material adverse affect on the financial position, results of operations,
or cash flows of the Company.
 
                                      F-96
<PAGE>
                         REPORT OF INDEPENDENT AUDITORS
 
To the Partners
Olde Atlanta Golf Club Limited Partnership
Suwanee, Georgia
 
    We  have audited the  accompanying balance sheets of  Olde Atlanta Golf Club
Limited Partnership as of December 31, 1995 and 1994, and the related statements
of income, changes in partners' capital and cash flows for the years then ended.
These  financial  statements  are   the  responsibility  of  the   Partnership's
management.  Our  responsibility is  to express  an  opinion on  these financial
statements based on our audits.
 
    We conducted  our  audits in  accordance  with generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    In our opinion, the financial statements referred to above present fairly in
all material respects, the financial position of Olde Atlanta Golf Club  Limited
Partnership  as of December 31, 1995 and 1994, and the results of its operations
and its  cash  flows for  the  years then  ended  in conformity  with  generally
accepted accounting principles.
 
                                                   CROWE, CHIZEK AND COMPANY LLP
Oak Brook, Illinois
September 23, 1996
 
                                      F-97
<PAGE>
                   OLDE ATLANTA GOLF CLUB LIMITED PARTNERSHIP
                                 BALANCE SHEETS
                                 (IN THOUSANDS)
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                                        DECEMBER 31,       JUNE 30,
                                                                                    --------------------     1996
                                                                                      1994       1995     -----------
                                                                                    ---------  ---------  (UNAUDITED)
 
<S>                                                                                 <C>        <C>        <C>
CURRENT ASSETS:
  Cash............................................................................  $     135  $      66   $     126
  Accounts receivable.............................................................         56         43          81
  Inventories.....................................................................         57         64          85
  Other current assets............................................................         18         20          32
                                                                                    ---------  ---------  -----------
    Total current assets..........................................................        266        193         324
Property and equipment
  Land............................................................................      2,229      2,229       2,229
  Land improvements...............................................................      1,159      1,167       1,167
  Buildings and equipment.........................................................      1,671      1,696       1,716
                                                                                    ---------  ---------  -----------
                                                                                        5,059      5,092       5,112
  Accumulated depreciation........................................................        366        625         737
                                                                                    ---------  ---------  -----------
    Total property and equipment..................................................      4,693      4,467       4,375
Intangible assets.................................................................        369        293         243
                                                                                    ---------  ---------  -----------
                                                                                    $   5,328  $   4,953   $   4,942
                                                                                    ---------  ---------  -----------
                                                                                    ---------  ---------  -----------
                                               LIABILITIES AND CAPITAL
CURRENT LIABILITIES:
  Current maturities of long-term debt (Note 2)...................................  $      42  $      65   $      58
  Accounts payable................................................................          7          7          25
  Accrued property taxes..........................................................         42         53          27
  Other current liabilities.......................................................         79         39          43
                                                                                    ---------  ---------  -----------
    Total current liabilities.....................................................        170        164         153
Long-term debt (Note 2)...........................................................      1,766      2,591       2,568
Capital
  General partners................................................................         34         22          22
  Limited partners................................................................      3,358      2,176       2,199
                                                                                    ---------  ---------  -----------
    Total capital.................................................................      3,392      2,198       2,221
                                                                                    ---------  ---------  -----------
                                                                                    $   5,328  $   4,953   $   4,942
                                                                                    ---------  ---------  -----------
                                                                                    ---------  ---------  -----------
</TABLE>
 
                See accompanying notes to financial statements.
 
                                      F-98
<PAGE>
                   OLDE ATLANTA GOLF CLUB LIMITED PARTNERSHIP
                              STATEMENTS OF INCOME
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                  YEAR ENDED         SIX-MONTH PERIOD
                                                                                 DECEMBER 31,         ENDED JUNE 30,
                                                                             --------------------  --------------------
                                                                               1994       1995       1995       1996
                                                                             ---------  ---------  ---------  ---------
                                                                                                       (UNAUDITED)
<S>                                                                          <C>        <C>        <C>        <C>
SALES
  Green fees, cart fees, driving range fees, membership fees and dues......  $   1,623  $   1,568  $     868  $     900
  Golf shop sales..........................................................        186        200         92         97
  Restaurant sales.........................................................        246        261        127        148
  Other sales..............................................................         10          5          3          5
                                                                             ---------  ---------  ---------  ---------
    Total sales............................................................      2,065      2,034      1,090      1,150
                                                                             ---------  ---------  ---------  ---------
COSTS AND EXPENSES
Cost of sales -- golf shop and restaurant..................................        236        252        116        130
Operating expenses.........................................................      1,605      1,557        741        813
                                                                             ---------  ---------  ---------  ---------
                                                                                 1,841      1,809        857        943
                                                                             ---------  ---------  ---------  ---------
Income from operations.....................................................        224        225        233        207
Interest expense...........................................................        143        202         87        112
                                                                             ---------  ---------  ---------  ---------
Net income.................................................................  $      81  $      23  $     146  $      95
                                                                             ---------  ---------  ---------  ---------
                                                                             ---------  ---------  ---------  ---------
</TABLE>
 
                                      F-99
<PAGE>
                   OLDE ATLANTA GOLF CLUB LIMITED PARTNERSHIP
                   STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                        GENERAL     LIMITED
                                                                                       PARTNERS    PARTNERS     TOTAL
                                                                                      -----------  ---------  ---------
<S>                                                                                   <C>          <C>        <C>
Partners' capital at January 1, 1994................................................   $      35   $   3,440  $   3,475
Distributions.......................................................................          (2)       (162)      (164)
Net income..........................................................................           1          80         81
                                                                                             ---   ---------  ---------
Partners' capital at December 31, 1994..............................................          34       3,358      3,392
Purchase of limited partnership interest............................................      --             (21)       (21)
Distributions.......................................................................         (12)     (1,184)    (1,196)
Net income..........................................................................      --              23         23
                                                                                             ---   ---------  ---------
Partners' capital at December 31, 1995..............................................          22       2,176      2,198
Distributions (unaudited)...........................................................          (1)        (71)       (72)
Net income (unaudited)..............................................................           1          94         95
                                                                                             ---   ---------  ---------
Partners' capital at June 30, 1996 (unaudited)......................................   $      22   $   2,199  $   2,221
                                                                                             ---   ---------  ---------
                                                                                             ---   ---------  ---------
</TABLE>
 
                See accompanying notes to financial statements.
 
                                     F-100
<PAGE>
                   OLDE ATLANTA GOLF CLUB LIMITED PARTNERSHIP
                            STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                 YEAR ENDED         SIX-MONTH PERIOD
                                                                                DECEMBER 31,         ENDED JUNE 30,
                                                                            --------------------  --------------------
                                                                              1994       1995       1995       1996
                                                                            ---------  ---------  ---------  ---------
                                                                                                      (UNAUDITED)
<S>                                                                         <C>        <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income..............................................................  $      81  $      23  $     146  $      95
  Adjustments to reconcile net income to net cash provided by operating
   activities:
    Depreciation..........................................................        352        277        139        112
    Amortization..........................................................         91         98         48         50
    Change in assets and liabilities:
      Accounts receivable.................................................        (49)        13          4        (38)
      Inventory...........................................................        (30)        (7)        (9)       (22)
      Other current assets................................................        (11)        (2)        (9)       (12)
      Accounts payable....................................................        (79)    --             10         19
      Other current liabilities...........................................        (35)       (27)       (51)       (22)
                                                                            ---------  ---------  ---------  ---------
  Net cash provided by operating activities...............................        320        375        278        182
                                                                            ---------  ---------  ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment......................................       (196)       (69)       (63)       (19)
  Proceeds from sale of equipment.........................................     --             16     --         --
                                                                            ---------  ---------  ---------  ---------
  Net cash used in investing activities...................................       (196)       (53)       (63)       (19)
                                                                            ---------  ---------  ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Purchase of limited partnership interest................................     --            (21)       (21)    --
  Payments of financing fees..............................................        (41)       (22)       (22)    --
  Proceeds from long-term debt............................................      1,835        900        900     --
  Payments on long-term debt..............................................     (1,702)       (52)       (21)       (31)
  Partner distributions...................................................       (164)    (1,196)    (1,029)       (72)
                                                                            ---------  ---------  ---------  ---------
  Net cash used in financing activities...................................        (72)      (391)      (193)      (103)
                                                                            ---------  ---------  ---------  ---------
Net increase (decrease) in cash...........................................         52        (69)        22         60
Cash at beginning of period...............................................         83        135        135         66
                                                                            ---------  ---------  ---------  ---------
Cash at end of period.....................................................  $     135  $      66  $     157  $     126
                                                                            ---------  ---------  ---------  ---------
                                                                            ---------  ---------  ---------  ---------
Supplemental disclosure of cash flow information
  Cash paid during the period for interest................................  $     143  $     202  $      87  $     112
</TABLE>
 
                See accompanying notes to financial statements.
 
                                     F-101
<PAGE>
                   OLDE ATLANTA GOLF CLUB LIMITED PARTNERSHIP
                         NOTES TO FINANCIAL STATEMENTS
 
                           DECEMBER 31, 1995 AND 1994
 
                                 (IN THOUSANDS)
 
1.  NATURE OF BUSINESS AND OF SIGNIFICANT ACCOUNTING POLICIES
 
ORGANIZATION AND NATURE OF BUSINESS
 
    Olde  Atlanta  Golf  Club  Limited Partnership  (the  Partnership)  owns and
operates a golf  course, Olde  Atlanta Country  Club, in  Atlanta, Georgia.  The
Partnership  was organized as a limited partnership on August 21, 1992 under the
laws of the State of Illinois.
 
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
 
    Management must  make  estimates  and  assumptions  in  preparing  financial
statements  that  affect  the  amounts  reported  therein  and  the  disclosures
provided. These estimates and  assumptions may change in  the future and  future
results could differ.
 
INVENTORY
 
    Inventory  is stated at the lower of  cost or market, cost determined on the
first-in, first-out basis.
 
PROPERTY AND EQUIPMENT
 
    Property and equipment  are recorded at  cost. Improvements and  betterments
are  capitalized; maintenance and repairs are charged to operations as incurred.
Depreciation is provided for financial  reporting and income tax purposes  using
both accelerated and straight-line methods over lives from 5 to 31 years.
 
INTANGIBLE ASSETS
 
    Intangible   assets  consist   of  financing   fees,  start-up   costs,  and
organization costs.  Financing fees  are being  amortized on  the  straight-line
method  over the period of the underlying loans. Start-up and organization costs
are being  amortized on  the straight-line  method over  60 months.  Accumulated
amortization at December 31, 1994 and 1995 was $98 and $195, respectively.
 
REVENUE RECOGNITION
 
    Green fees, cart fees, and driving range fees are recognized as revenue when
the  rounds are played. Membership initiation  fees are recorded as revenue when
received, as these amounts are nonrefundable. Membership dues are recognized  in
the period in which they relate.
 
INCOME TAXES
 
    The  Partnership is not subject to income  taxes since the income or loss of
the Partnership  is includable  in  the respective  income  tax returns  of  the
partners.
 
UNAUDITED INTERIM FINANCIAL INFORMATION
 
    In  the  opinion of  management, the  Partnership  has made  all adjustments
necessary for a fair presentation of the financial condition of the  Partnership
as of June 30, 1996 and the results of operations and cash flows for each of the
six  months  ended June  30, 1996  and  1995, as  presented in  the accompanying
unaudited interim  financial information.  The results  of operations  for  such
interim periods are not necessarily indicative of the results to be obtained for
the full year.
 
                                     F-102
<PAGE>
                   OLDE ATLANTA GOLF CLUB LIMITED PARTNERSHIP
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                                 (IN THOUSANDS)
 
2.  LONG-TERM DEBT
    Long-term debt consists of the following at December 31, 1994 and 1995:
 
<TABLE>
<CAPTION>
                                                                                         1994       1995
                                                                                       ---------  ---------
<S>                                                                                    <C>        <C>
Loan with Peoples Bank of Forsyth County, dated April 20, 1994, due in monthly
 payments of $15 including interest, with a balloon payment due April 19, 1999;
 interest at 8% secured by the golf course, including all improvements...............  $   1,808  $   1,767
Loan with Peoples Bank of Forsyth County, dated April 15, 1995, due in monthly
 payments of $8 including interest, with a balloon payment due April 15, 1999;
 interest at 9.25%, secured by the golf course, including all improvements. An unused
 line of credit for $100 to acquire equipment is available...........................     --            889
                                                                                       ---------  ---------
                                                                                           1,808      2,656
Current maturities of long-term debt.................................................         42         65
                                                                                       ---------  ---------
Total long-term debt.................................................................  $   1,766  $   2,591
                                                                                       ---------  ---------
                                                                                       ---------  ---------
</TABLE>
 
    Maturities of long-term debt as of December 31, 1995 are as follows:
 
<TABLE>
<S>                                                                           <C>
1996........................................................................  $      65
1997........................................................................         71
1998........................................................................         77
1999........................................................................      2,443
</TABLE>
 
    Based  on the  borrowing rates  currently available  to the  Partnership for
loans with  similar terms  and  maturities, the  fair  value of  long-term  debt
approximates the carrying amount.
 
3.  COMMITMENTS
    The  Partnership leases golf carts under an operating lease which expires in
November 1997. Minimum future rentals under  this lease as of December 31,  1995
are as follows:
 
<TABLE>
<S>                                                                           <C>
1996........................................................................  $      46
1997........................................................................         43
                                                                              ---------
                                                                              $      89
                                                                              ---------
                                                                              ---------
</TABLE>
 
    Total rent expense for 1995 and 1994 amounted to $55 and $51, respectively.
 
    The  Partnership terminated its agreement with  HMS Golf Management, Inc. to
manage the  golf club  effective November  30, 1994.  The termination  agreement
included  a termination fee of $102 to be paid by the Partnership. Total expense
plus the termination fee incurred in 1994 amounted to $161.
 
    The  Partnership  pays  a  management   fee  to  the  general  partner   for
administrative  and management  services. The management  fee is  based on gross
revenues and amounted to $78 and $54 for 1995 and 1994, respectively.
 
4.  SUBSEQUENT EVENT
    Subsequent  to  December  31,   1995,  the  Partnership  began   negotiating
agreements to transfer the golf course and related improvements and equipment to
Golf Trust of America.
 
                                     F-103
<PAGE>
- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------
 
    NO  DEALER, SALES REPRESENTATIVE OR ANY  OTHER PERSON HAS BEEN AUTHORIZED TO
GIVE ANY INFORMATION  OR TO  MAKE ANY  REPRESENTATIONS IN  CONNECTION WITH  THIS
OFFERING  OTHER THAN THOSE CONTAINED IN THIS  PROSPECTUS, AND, IF GIVEN OR MADE,
SUCH INFORMATION  OR REPRESENTATION  MUST  NOT BE  RELIED  UPON AS  HAVING  BEEN
AUTHORIZED  BY  THE  COMPANY  OR  ANY  UNDERWRITER.  THIS  PROSPECTUS  DOES  NOT
CONSTITUTE AN  OFFER  TO  SELL, OR  A  SOLICITATION  OF AN  OFFER  TO  BUY,  ANY
SECURITIES  OTHER THAN THE REGISTERED SECURITIES TO WHICH IT RELATES OR AN OFFER
TO, OR  SOLICITATION OF,  ANY PERSON  IN ANY  JURISDICTION WHERE  SUCH OFFER  OR
SOLICITATION  WOULD BE UNLAWFUL. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY
SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION  THAT
THERE  HAS BEEN NO CHANGE IN THE AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF OR
THAT THE INFORMATION CONTAINED HEREIN IS CORRECTED AS OF ANY TIME SUBSEQUENT  TO
THE DATE HEREOF.
                                 --------------
 
                           SUMMARY TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
Prospectus Summary........................................................     1
Risk Factors..............................................................    16
The Company...............................................................    25
Use of Proceeds...........................................................    29
Distribution Policy.......................................................    30
Capitalization............................................................    32
Dilution..................................................................    33
Management's Discussion and Analysis of Financial Condition and Results of
 Operations...............................................................    35
The Golf Industry.........................................................    44
The Golf Courses..........................................................    47
Management................................................................    58
Initial Lessees...........................................................    63
Policies and Objectives With Respect to Certain Activities................    64
The Formation Transactions................................................    67
Certain Relationships and Transactions....................................    68
Partnership Agreement.....................................................    69
Principal Stockholders of the Company and Principal Partners in the
 Operating Partnership....................................................    72
Capital Stock.............................................................    73
Certain Provisions of Maryland Law and of the Company's Charter and
 Bylaws...................................................................    77
Shares Available for Future Sale..........................................    79
Federal Income Tax Considerations.........................................    79
Underwriting..............................................................    92
Experts...................................................................    93
Legal Matters.............................................................    93
Additional Information....................................................    94
Glossary..................................................................    95
Financial Statements......................................................   F-1
</TABLE>
 
                                 --------------
 
    UNTIL               , 1997 (25 DAYS AFTER  THE DATE OF THIS PROSPECTUS), ALL
DEALERS EFFECTING  TRANSACTIONS IN  THE REGISTERED  SECURITIES, WHETHER  OR  NOT
PARTICIPATING  IN THIS  DISTRIBUTION, MAY BE  REQUIRED TO  DELIVER A PROSPECTUS.
THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER
A PROSPECTUS  WHEN ACTING  AS  UNDERWRITERS AND  WITH  RESPECT TO  THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.
 
                                     [LOGO]
 
                                2,775,000 SHARES
 
                          GOLF TRUST OF AMERICA, INC.
 
                                  COMMON STOCK
 
                               -----------------
 
                                   PROSPECTUS
 
                               -----------------
 
                         ROBERTSON, STEPHENS & COMPANY
 
                           WHEAT FIRST BUTCHER SINGER
 
                                            , 19
 
- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------
<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 30.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
 
    The  following  table sets  forth  the costs  and  expenses, payable  by the
Company in  connection with  the  sale of  Common  Stock being  registered.  All
amounts  are estimates except the SEC registration  fee, the NASD filing fee and
the New York Stock Exchange listing fees.
 
<TABLE>
<CAPTION>
                                                                                    AMOUNT TO
                                                                                     BE PAID
                                                                                    ----------
<S>                                                                                 <C>
SEC Registration fee..............................................................  $   20,308
NASD filing fee...................................................................       7,202
New York Stock Exchange listing fees..............................................      *
Printing and engraving............................................................      *
Legal fees and expenses of the Company............................................      *
Accounting fees and expenses......................................................      *
Blue sky fees and expenses........................................................      *
Transfer Agent and Registrar fees.................................................      *
Miscellaneous.....................................................................      *
                                                                                    ----------
    Total.........................................................................
                                                                                    ----------
                                                                                    ----------
</TABLE>
 
- ------------
*   To be completed by amendment.
 
ITEM 31.  SALES TO SPECIAL PARTIES.
 
    See Item 32 below.
 
ITEM 32.  RECENT SALES OF UNREGISTERED SECURITIES
 
    On November 11, 1996, 1 share of  Common Stock was issued by the Company  to
C.A.  Hooks, Jr. This issuance of Common  Stock was effected in reliance upon an
exemption from  registration under  Section  4(2) of  the  Securities Act  as  a
transaction  not involving a public offering. On November 11, 1996 (i) 12,500 OP
Units were issued  by the Operating  Partnership to W.  Bradley Blair, II,  (ii)
12,500  OP Units  were issued  to David J.  Dick and  (iii) 3,750  OP Units were
issued to James Hoppenrath.  These issuances were effected  in reliance upon  an
exemption  from  registration under  Section  4(2) of  the  Securities Act  as a
transaction not involving a public offering.
 
ITEM 33.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
    Section 2-418 of the Maryland General Corporation Law (the "MGCL")  empowers
the Company to indemnify, subject to the standards set forth therein, any person
who  is a party in any action in  connection with any action, suit or proceeding
brought or threatened  by reason of  the fact  that the person  was a  director,
officer,  employee or agent of  such company, or is or  was serving as such with
respect to another entity at the request of such company. The MGCL also provides
that the Company may purchase insurance on behalf of any such director, officer,
employee or agent.
 
    The Company's  Charter  provides for  indemnification  of the  officers  and
directors  of the  Company substantially  identical in  scope to  that permitted
under Section 2-418 of the MGCL. The Bylaws of the Company also provide that the
expenses of officers  and directors incurred  in defending any  action, suit  or
proceeding,  whether civil,  criminal, administrative or  investigative, must be
paid by the Company as they are incurred and in advance of the final disposition
of the action,  suit or  proceeding, upon  receipt of  an undertaking  by or  on
behalf  of the  director or officer  to repay all  amounts so advanced  if it is
ultimately determined by a court of  competent jurisdiction that the officer  or
director is not entitled to be indemnified by the Company.
 
    Prior  to the completion  of the Offering,  the Company anticipates entering
into indemnification agreements with certain of its directors and officers  that
require   the  Company  to   indemnify  such  directors   and  officers  to  the
 
                                      II-1
<PAGE>
fullest extent permitted by applicable provisions of the MGCL, provided that any
settlement of a third party action against a director or officer is approved  by
the Company, and subject to limitations for actions initiated by the director or
officer,  penalties paid  by insurance, and  violations of Section  16(b) of the
Securities Exchange Act of 1934, as amended, and similar laws.
 
    Pursuant to  the  Underwriting  Agreement,  the  Registrant  has  agreed  to
indemnify  the Underwriters against certain liabilities which may be incurred in
connection with the  Offering made  by this Prospectus  forming a  part of  this
Registration  Statement, including liabilities under the Securities Act, and the
Underwriters have agreed to indemnify the Company and its officers and directors
against certain similar liabilities.
 
    The Company's Charter limits  the liability of  the Company's directors  and
officers  for money damages to  the Company and its  shareholders to the fullest
extent permitted  from time  to time  by Maryland  law. Maryland  law  presently
permits  the  liability  of  directors  and officers  to  a  corporation  or its
shareholders for money damages to be limited,  except (i) to the extent that  it
is  proved that the director or officer actually received an improper benefit or
profit or  (ii) if  a  judgment or  other final  adjudication  is entered  in  a
proceeding  based  on a  finding  that the  director's  or officer's  action, or
failure to  act, was  the result  of active  and deliberate  dishonesty and  was
material  to the cause  of action adjudicated in  the proceeding. This provision
does not limit the ability  of the Company or  its shareholders to obtain  other
relief, such as an injunction or rescission.
 
ITEM 34.  TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED.
 
    Not applicable.
 
ITEM 35.  FINANCIAL STATEMENTS AND EXHIBITS.
 
    (a)  Financial Statements.
 
       Index included at page F-1 to F-4
 
    (b) Exhibits.
 
<TABLE>
<CAPTION>
 EXHIBIT
   NO.
- ---------
<C>         <S>
      1.1*  Form of Underwriting Agreement.
      3.1   Charter  of  the Company,  as filed  with  the State  Department of
             Assessments and Taxation of Maryland on November 8, 1996.
      3.2*  Bylaws of the Company, as currently in effect.
      5.1*  Opinion of Ballard Spahr Andrews & Ingersoll as to legality of  the
             shares being registered.
      8.1*  Opinion of O'Melveny & Myers LLP as to tax matters.
     10.1*  Form of First Amended and Restated Agreement of Limited Partnership
             of the Operating Partnership.
     10.2*  Form of Participating Lease.
     10.3*  Form  of Right  of Option  to Purchase  and Right  of First Refusal
             Agreement.
     10.4   Form of Contribution and Leaseback Agreement.
     10.5*  Form of Registration Rights Agreement  between the Company and  the
             persons named therein.
     10.6*  Form of Golf Trust of America, Inc. Stock Incentive Plan.
     10.7*  Form  of  Golf  Trust  of  America,  Inc.  Non-Employee  Directors'
             Incentive Plan.
     10.8*  Form of Employment  Agreement between  the Company  and W.  Bradley
             Blair, II.
     10.9*  Form of Employment Agreement between the Company and David J. Dick.
     22.1*  List of subsidiaries of the Company.
</TABLE>
 
                                      II-2
<PAGE>
<TABLE>
<CAPTION>
 EXHIBIT
   NO.
- ---------
     23.1   Consents  of Price  Waterhouse LLP,  Coopers &  Lybrand L.L.P., BDO
             Seidman, LLP and Crowe, Chizek and Company LLP.
<C>         <S>
     23.3*  Consents of  O'Melveny &  Myers  LLP and  Ballard Spahr  Andrews  &
             Ingersoll (Included with opinion filed as Exhibit 8.1)
     24.1   Powers of Attorney. See page II-4.
</TABLE>
 
- ------------
 *  To be filed by amendment.
 
ITEM 36.  UNDERTAKINGS
 
    The  undersigned Registrant hereby undertakes to provide to the Underwriters
at the closing  specified in  the Underwriting Agreement,  certificates in  such
denominations  and registered in  such names as required  by the Underwriters to
permit prompt delivery to each purchaser.
 
    Insofar as indemnification for liabilities arising under the Securities  Act
may  be  permitted  to  directors,  officers  and  controlling  persons  of  the
Registrant pursuant  to  the  provisions  described  under  Item  33  above,  or
otherwise, the Registrant has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in  the  Securities  Act  of 1933,  as  amended,  and  is,  therefore,
unenforceable.  In  the  event that  a  claim for  indemnification  against such
liabilities (other than the  payment by the Registrant  of expenses incurred  or
paid  by a  director, officer  or controlling  person of  the Registrant  in the
successful defense  of any  action,  suit or  proceeding)  is asserted  by  such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled  by controlling  precedent, submit  to a  court of  appropriate
jurisdiction  the question whether such indemnification  by it is against public
policy as expressed  in the Securities  Act and  will be governed  by the  final
adjudication of such issue.
 
    The undersigned Registrant hereby undertakes that:
 
        (1)  For purposes of determining any  liability under the Securities Act
    of 1933, as amended, the information omitted from the form of prospectus  as
    filed  as part of the registration statement  in reliance upon Rule 430A and
    contained in the form of prospectus filed by the Registrant pursuant to Rule
    424(b(1) or (4)  or 497(h)  under the Securities  Act of  1933, as  amended,
    shall  be deemed to be part of the  registration statement as of the time it
    was declared effective.
 
        (2) For the purpose  of determining any  liability under the  Securities
    Act  of 1933, as amended, each  posteffective amendment that contains a form
    of prospectus shall be deemed to be a new registration statement relating to
    the securities offered therein, and the offering of such securities at  that
    time shall be deemed to be the initial bona fide offering thereof.
 
                                      II-3
<PAGE>
                                   SIGNATURES
 
    Pursuant  to the requirements of the  Securities Act of 1933, the Registrant
has duly caused this Registration  Statement to be signed  on its behalf by  the
undersigned,  thereunto duly authorized in Myrtle Beach, State of South Carolina
on November 12, 1996.
 
                                          GOLF TRUST OF AMERICA, INC.
 
                                          By:      /S/ W. BRADLEY BLAIR, II
 
                                             -----------------------------------
                                                    W. Bradley Blair, II
                                                          PRESIDENT
 
                               POWER OF ATTORNEY
 
    Each person whose signature appears below hereby constitutes and appoints W.
Bradley Blair, II  his true  and lawful  attorney-in-fact and  agent, with  full
powers of substitution, for him and in his name, place and stead, in any and all
capacities, to sign and to file any and all amendments, including post-effective
amendments  and any  registration statements filed  pursuant to  Rule 462(b), to
this  Registration  Statement  with  the  Securities  and  Exchange  Commission,
granting  to said attorney-in-fact power and  authority to perform any other act
on behalf of the undersigned required to be done in connection therewith.
 
    Pursuant to the requirements of the Securities Act of 1933 this Registration
Statement has been signed below by  the following persons in the capacities  and
on the dates indicated.
 
<TABLE>
<CAPTION>
                SIGNATURE                  TITLE                                               DATE
- -----------------------------------------  -----------------------------------------  ----------------------
 
<S>                                        <C>                                        <C>
                                           Chairman of the Board of Directors/ Chief
     /S/ W. BRADLEY BLAIR, II              Executive Officer/President
- --------------------------------
 
         /S/ DAVID J. DICK                 Executive Vice President/Director
- --------------------------------
 
        /S/ LARRY D. YOUNG                 Director
- --------------------------------
</TABLE>
 
                                      II-4

<PAGE>

                              ARTICLES OF INCORPORATION

                                          OF

                             GOLF TRUST OF AMERICA, INC.


                                      ARTICLE I

         The undersigned, David J. Dick, whose post office address is c/o
Inland Group, Inc., South Tower, Suite 606, 3501 Jamboree Road, Newport Beach,
California 92660, being at least 18 years of age and the sole incorporator of
Golf Trust of America, Inc., does, pursuant to the Maryland General Corporation
Law, form Golf Trust of America, Inc. under the general laws of the State of
Maryland.

                                      ARTICLE II

                                         NAME

         The name of the corporation (which is hereinafter called the
"Corporation") is:

                             Golf Trust of America, Inc.

                                     ARTICLE III

                                       PURPOSES

         The purpose for which the Corporation is formed is to engage in any
lawful act or activity for which corporations may be organized under the General
Laws of the State of Maryland now or hereafter in force.  Subject to, and not in
limitation of the authority of the preceding sentence, upon completion of its
Initial Public Offering, the Corporation shall engage in business as a real
estate investment trust (a "REIT") qualifying as such under Sections 856 through
860 of the Code, as defined below, unless and until the Board of Directors shall
have determined that it is no longer in the best interests of the Corporation to
engage in such business, and shall have taken the action contemplated in such
event by Section 3(b) of Article IX hereof.

         The foregoing enumerated purposes and objects shall be in no way
limited or restricted by reference to, or inference from, the terms of the any
other clause of this or any other Article of the Articles of Incorporation of
the Corporation, and each shall be regarded as independent; and they are
intended to be and shall be construed as powers as well as purposes and objects
of the Corporation and shall be in addition to and not in limitation of the
general powers of corporations under the General Laws of the State of Maryland.

                                      ARTICLE IV

                             PRINCIPAL OFFICE IN MARYLAND
                                  AND RESIDENT AGENT

         The post office address of the principal office of the Corporation in
the State of Maryland is PARASEC, c/o Federal Research Corporation, 928 North
Charles Street, Unit B2, Baltimore, Maryland 21201.  The name of the resident
agent of the Corporation in the State of Maryland is PARASEC, c/o Federal
Research Corporation, 928 North Charles Street, Unit B2, Baltimore, Maryland
21201.  Said resident agent is a resident of the State of Maryland.


<PAGE>

                                      ARTICLE V

                               SHARES OF CAPITAL STOCK

    SECTION 1.     AUTHORIZED SHARES OF CAPITAL STOCK.

         (a)  AUTHORIZED SHARES.  The total number of shares of capital stock
of all classes that the Corporation has authority to issue is one hundred
million (100,000,000) shares of capital stock (par value one cent ($.01) per
share), consisting of: (i) ninety million (90,000,000) shares of Common Stock,
par value one cent ($.01) per share (the "Common Shares"); and (ii) ten million
(10,000,000) shares of Preferred Stock, par value one cent ($.01) per share (the
"Preferred Shares") which may be issued in one or more classes as described in
Section 5 of Article V.  The Common Shares and each class of the Preferred
Shares shall each constitute a separate class of capital stock of the
Corporation.

         The Board of Directors may classify and reclassify any unissued shares
of capital stock in accordance with Section 6 of Article V hereof.

         (b)  TERMINOLOGY AND AGGREGATE PAR VALUE.  The Common Shares and
Preferred Shares are collectively referred to herein as the "Equity Shares."
The aggregate par value of all the Corporation's authorized Equity Shares having
par value is $1,000,000.

    SECTION 2.     REIT-RELATED RESTRICTIONS AND LIMITATIONS ON THE EQUITY
                   SHARES OF THE CORPORATION.

         Subsequent to the date of the Initial Public Offering, as defined
below, and until the "Restriction Termination Date," as defined below, all
Equity Shares of the Corporation shall be subject to the following restrictions
and limitations intended to preserve the Corporation's status as a REIT:

         (a)  DEFINITIONS.  The following terms shall have the following
meanings:

         "Acquire" shall mean the acquisition of Beneficial or Constructive
Ownership of Equity Shares, whether by a Transfer, Non-Transfer Event of by any
other means, including, without limitation, acquisition pursuant to the exercise
of the Acquisition Rights or any other option, warrant, pledge or other security
interest or similar right to acquire shares, but shall not include the
acquisition of any such rights unless, as a result, the acquiror would be
considered a Beneficial Owner, as defined below.

         "Acquisition Rights" shall mean rights to Acquire Equity Shares
pursuant to: (i) the exercise of any option issued by the Corporation and
outstanding at the opening of business on the first business day following the
closing of the Initial Public Offering (whether exercisable on that day or not);
(ii) any right to exchange Units held on the first business day following the
closing of the Initial Public Offering or any right to exchange Units that may
be Acquired pursuant to an agreement described in the following clause; (iii)
any pledge of Equity Shares or Units made pursuant to an agreement executed on
or before the opening of business on the first business day following the
closing of the Initial Public Offering (or the exchange of Units subject to such
an agreement).

         "Beneficial Ownership" shall mean ownership of Equity Shares by a
Person who would be treated as an owner of Equity Shares either directly or
indirectly under Section 542(a)(2) of the Code, taking into account, for this
purpose, constructive ownership determined under Section 514 of the Code, as
modified by Section 856(h)(1)(B) of the Code (except where expressly provided
otherwise).  The terms "Beneficial Owner," "Beneficially Owns" and "Beneficially
Owned" shall have the correlative meanings.

         "Beneficiary" shall mean, with respect to any Share Trust, one or more
organizations described in each of Section 170(b)(1)(A) (other than clauses
(vii) or (viii) thereof) and Section 170(c)(2) of the


                                          2

<PAGE>

Code that are named by the Share Trustee as the beneficiary or beneficiaries of
such Share Trust, in accordance with the provisions of Section 4(a) of this
Article V.

         "Code" shall mean the Internal Revenue Code of 1986, as amended and in
effect from time to time, or any successor statute thereto, as interpreted by
the applicable regulations thereunder.  Any reference herein to a specific
section or sections of the Code shall be deemed to include a reference to any
corresponding provision of future law.

         "Constructive Ownership" shall mean ownership of Equity Shares by a
Person who would be treated as an owner of such Equity Shares either directly or
constructively through the application of Section 318 of the Code, as modified
by Section 856(d)(5) of the Code.  The terms "Constructively Own,"
"Constructively Owned" and "Constructive Owner" shall have the correlative
meanings.

         "Initial Public Offering" shall mean the closing of the first sale of
Common Shares by the Corporation in an underwritten public offering pursuant to
an effective registration statement for such Common Shares filed under the
Securities Act of 1933, as amended.

         "Market Price" on any date shall mean the average of the Closing Price
for the five consecutive Trading Days ending on such date.  The "Closing Price"
on any day shall mean the last reported sale price, regular way, or, in case no
such sale takes place on such day, the average of the closing bid and asked
prices, regular way, in either case as reported in the principal consolidated
transaction reporting system with respect to securities listed or admitted to
trading on the New York Stock Exchange, of the class of Equity Shares of the
Corporation, or, if not reported in the consolidated transaction reporting
system with respect to securities listed on the principal national securities
exchange on which such Equity Shares are listed or admitted to trading or, if
such Equity Shares are not then listed or admitted to trading on any national
securities exchange, the last quoted price, or if not so quoted, the average of
the high bid and low asked prices in the over-the-counter market, as reported by
the National Association of Securities Dealers, Inc. Automated Quotation System
or, if such system is no longer in use, the principal other automated quotations
system that may then be in use or, if such Equity Shares are not quoted by any
such market maker making a market in such Equity Shares as selected in good
faith by the Board of Directors of the Corporation.  "Trading Day" shall mean a
day on which the principal national securities exchange on which such Equity
Shares are listed or admitted to trading is open for the transaction of business
or, if such Equity Shares are not listed or admitted to trading on any national
securities exchange, shall mean any day other than a Saturday, a Sunday or a day
on which banking institutions in the State of New York are authorized or
obligated by law or executive order to close.

         "Non-Transfer Event" shall mean an event other than a purported
Transfer that would cause any Person to Beneficially Own or Constructively Own
Equity Shares in excess of the Ownership Limit (or would cause the Corporation
to fail to qualify as a REIT), including, without limitation, a change in the
capital structure of the Corporation.

         "Ownership Limit" shall initially mean, (i) with respect to the Common
Shares, 9.8% of the lesser of (a) the total number, or (b) the value of the
total number, of outstanding Common Shares or (ii) with respect to the Preferred
Shares, 9.8% of the lesser of (a) the total number, or (b) the value of the
total number, of outstanding Preferred Shares (or such other number or value of
Preferred Shares as the Board of Directors may determine in fixing the terms of
the Preferred Shares).

         "Partnership" shall mean Golf Trust of America, L.P., a Delaware
limited partnership formed pursuant to the Partnership Agreement and any
successor thereto.

         "Partnership Agreement" shall mean the agreement of limited
partnership establishing the Partnership, as the same may be amended,
supplemented or restated from time to time.


                                          3

<PAGE>

         "Permitted Transferee" shall mean any Person designated as a Permitted
Transferee in accordance with the provisions of Section 4(e) of this Article V.

         "Person" shall mean an individual, corporation, partnership, limited
liability company or partnership, estate, trust (including a trust qualified
under Section 401(a) or 501(c)(17) of the Code), a portion of a trust
permanently set aside for or to be used exclusively for the purposes described
in Section 642(c) of the Code, association, private foundation within the
meaning of Section 509(a) of the Code, joint stock company or other entity and
also includes a group as that term is used for purposes of Section 13(d)(3) of
the Securities Exchange Act of 1934, as amended but does not include (i) an
underwriter who participates in the Initial Public Offering or (ii) an
underwriter who participates in any public offering of the common Shares and/or
Preferred Shares and/or securities convertible into or exchangeable for Common
Shares and/or Preferred Shares subsequent to the Initial Public Offering (a
"Secondary Offering") for a period of sixty (60) days following the purchase by
such underwriter of the Common Shares and/or Preferred Shares and/or securities
convertible into or exchangeable for Common Shares and/or Preferred Shares in
such Secondary Offering.

         "Purported Beneficial Transferee" shall mean, with respect to any
purported Transfer that results in Shares-in-Trust as defined below in Section 4
of this Article V, the purported beneficial transferee for whom the Purported
Record Transferee would have Acquired Equity Shares of the Corporation if such
Transfer had been valid under Section 2(b) of this Article V.

         "Purported Record Transferee" shall mean, with respect to any
purported Transfer which results in Shares-in-Trust, the Person who would have
been the record holder of the Equity Shares of the Corporation if such Transfer
had been valid under Section 2(b) of this Article V.

         "REIT" shall mean a real estate investment trust under Section 856 et
seq. of the Code.

         "Restriction Termination Date" shall mean the first day after the date
of the Initial Public Offering on which the Corporation determines pursuant to
Section 3(b) of Article IX and Section 2(i) of this Article V that it is no
longer in the best interests of the Corporation to attempt to, or continue to,
qualify as a REIT.

         "Share Trust" shall mean any separate trust created pursuant to
Section 4(a) of this Article V and administered in accordance with the terms of
Section 4 of this Article V, for the exclusive benefit of any Beneficiary.

         "Shares-in-Trust" shall mean any Equity Shares designated
Shares-in-Trust pursuant to Section 4(a) of this Article V.

         "Share Trustee" shall mean the trustee of the Share Trust, which is
selected by the Corporation but not affiliated with the Corporation, the
Partnership or the Beneficiary, and any successor trustee appointed by the
Corporation.

         "Transfer" (as a noun) shall mean any sale, transfer, gift,
assignment, devise or other disposition of Equity Shares or the right to vote or
receive dividends on Equity Shares (including without limitation (i) the
granting of any option or entering into any agreement for the sale, transfer or
other disposition of Equity Shares or the right to vote or receive dividends on
Equity Shares or (ii) the sale, transfer, assignment or other disposition or
grant of any Acquisition Rights or other securities or rights convertible into
or exchangeable for Equity Shares, or the right to vote or receive dividends on
Equity Shares), whether voluntary or involuntary, whether of record or
beneficially and whether by operation of law or otherwise.  "Transfer" (as a
verb) shall have a correlative meaning.

         "Units" shall mean Partnership Units as that term is defined in the
Partnership Agreement, as effective on the date of the Initial Public Offering.


                                          4

<PAGE>

         (b)  OWNERSHIP LIMITATION AND TRANSFER RESTRICTIONS.

              (i)  Except as provided in Section 2(f) of this Article V, from
and after the date of the Initial Public Offering and prior to the Restriction
Termination Date: (w) no Person shall Beneficially Own or Constructively Own
Equity Shares in excess of the Ownership Limit; (x) no Person shall Acquire
Equity Shares, if, as a result of such action, the Equity Shares would be
beneficially owned by fewer than 100 Persons (determined without reference to
any rules of attribution under the Code); (y) no Person shall Acquire Equity
Shares or any interest therein if, as a result of such acquisition, the
Corporation would be "closely held" within the meaning of Section 856(h) of the
Code or would otherwise fail to qualify as a REIT, as the case may be; and (z)
no Person shall Acquire Equity Shares or any interest therein if, as a result of
such acquisition, the Corporation would Constructively Own 10% or more of the
ownership interests in a tenant of the Corporation's or the Partnership's real
property, within the meaning of Section 856(d)(2)(B) of the Code, or would
otherwise fail to qualify as a REIT, as the case may be.

              (ii) Any Transfer that would result in a violation of the
restrictions in Section (b)(i) above, shall be void AB INITIO as to the
purported Transfer of such number of Equity Shares that would cause the
violation of the applicable restriction in Section (b)(i), and the Purported
Record Transferee (and the Purported Beneficial Transferee, if different) shall
acquire no rights in such Equity Shares.

         (c)  AUTOMATIC TRANSFER TO SHARE TRUST.

              (i)  If, notwithstanding the other provisions contained in this
Article V, at any time from and after the date of the Initial Public Offering
and prior to the Restriction Termination Date, there is a purported Transfer or
Non-Transfer Event such that any Person would either Beneficially Own or
Constructively Own Equity Shares in excess of the Ownership Limit, then, except
as otherwise provided in Section 2(f) of this Article V, (x) the Purported
Record Transferee (and the Purported Beneficial Transferee, if different) shall
acquire no right or interest (or, in the case of a Non-Transfer Event, the
person holding record title to the Equity Shares Beneficially Owned or
Constructively Owned by such Beneficial Owner or Constructive Owner, shall cease
to own any right or interest) in such number of Equity Shares which would cause
such Purported Record Transferee (and Purported Beneficial Transferee, if
different) to Beneficially Own or Constructively Own Equity Shares in excess of
the Ownership Limit (rounded up to the nearest whole share), (y) such number of
Equity Shares in excess of the Ownership Limit (rounded up to the nearest whole
share) shall be designated Shares-in-Trust and, in accordance with the
provisions of Section 4(a) of this Article V, transferred automatically and by
operation of law to the Share Trust to be held in accordance with Section 4 of
this Article V and (z) such Purported Record Transferee (and the Purported
Beneficial Transferee, if different) shall submit such number of Equity Shares
to the Share Trust for registration in the name of the Share Trustee.  Any
Purported Record Transferee (and Purported Beneficial Transferee, if different)
shall acquire no right or interest (or, in the case of a Non-Transfer Event, the
person holding title to the Shares Beneficially Owned or Constructively Owned by
such Beneficial Owner or Constructive Owner, shall cease to own any right or
interest) in such number of Shares which would cause such person to own Shares
in excess of the Ownership Limit.  Such transfer to a Share Trust and the
designation of shares as Shares-in-Trust shall be effective as of the close of
business on the business day prior to the date of the Transfer or Non-Transfer
Event, as the case may be.

              (ii) If, notwithstanding the other provisions contained in this
Article V, at any time from and after the date of the Initial Public Offering
and prior to the Restriction Termination Date, there is a purported Transfer of
Non-Transfer Event that, if effective, would (i) result in the Equity Shares
being beneficially owned by fewer than 100 persons (determined without reference
to any rules of attribution), (ii) result in the Corporation being "closely
held" within the meaning of Section 856(h) of the Code, (iii) cause the
Corporation or the Partnership to Constructively Own 10% or more of the
ownership interests in a tenant of the Corporation's real property, within the
meaning of Section 856(d)(2)(B) of the Code, or (iv) cause the Corporation to
otherwise fail to qualify as a REIT, as the case may be, then (x) the Purported
Record Transferee (and the Purported Beneficial Transferee, if different) shall
acquire no right or interest (or, in the


                                          5

<PAGE>

case of a Non-Transfer Event, the person holding record title to the Equity
Shares with respect to which such Non-Transfer Event occurred, shall cease to
own any right or interest) in such number of Equity Shares, the ownership of
which by such Purported Record Transfer (and Purported Beneficial Transferee, if
different) would (A) result in the Equity Shares being beneficially owned by
fewer than 100 Persons (determined without reference to any rules of
attribution), (B) result in the Corporation being "closely held" within the
meaning of Section 856(h) of the Code, (C) cause the Corporation or the
Partnership to Constructively Own 10% or more of the ownership interests in a
tenant of the Corporation's property, within the meaning of Section 856(d)(2)(B)
of the Code, or (D) would otherwise cause the Corporation to fail to qualify as
a REIT, as the case may be, (y) such number of Equity Shares (rounded up to the
nearest whole share) shall be designated Shares-in-Trust and , in accordance
with the provisions of Section 4(a) of this Article V, transferred automatically
and by operation of law to the Share Trust to be held in accordance with Section
4 of this Article V and (z) the Purported Record Transferee (and the Purported
Beneficial Transferee, if different) shall submit such number of Equity Shares
to the Share Trust for registration in the name of the Share Trustee.

         (d)  REMEDIES FOR BREACH.  If the Board of Directors or the
Corporation or its designee shall at any time determine in good faith that a
purported Transfer of Equity Shares has taken place in violation of Section 2(b)
of this Article V or that a Person intends to acquire or has attempted to
acquire beneficial ownership (determined without reference to any rules of
attribution).  Beneficial Ownership or Constructive Ownership of any Equity
Shares of the Corporation in violation of Section 2(b) of this Article V, the
Board of Directors or the Corporation or its designee shall take such action as
it deems advisable to refuse to give effect to or to prevent such Transfer or
acquisition, including, but not limited to, refusing to give effect to such
Transfer or acquisition on the books of the Corporation or instituting
proceedings to enjoin such Transfer or acquisition; PROVIDED, HOWEVER, that any
Transfer, attempted Transfer, acquisition or attempted acquisition in violation
of Section 2(b)(i) of this Article V shall automatically result in the transfer
described in Section 2(c) of this Article V, irrespective of any action (or
non-action) by the Board of Directors, except as provided in Section 2(f) of
this Article V.

         (e)  NOTICE OF RESTRICTED TRANSFER.

              (i)  Any Person who acquires or attempts to acquire Equity Shares
in violation of Section 2(b) of this Article V, and any Person who is a
Purported Record Transferee or a Purported Beneficial Transferee of Equity
Shares that are transferred to a Share Trust under Section 2(c) of this Article
V, shall immediately give written notice to the Corporation of such event, shall
submit to the Corporation such number of Equity Shares to be transferred to the
Share Trust and shall provide to the Corporation such other information as the
Corporation may request in order to determine the effect, if any, of such
Transfer or attempted Transfer or such Non-Transfer Event on the Corporation's
status as a REIT.

              (ii) From and after the date of the Initial Public Offering and
prior to the Restriction Termination Date every Beneficial Owner or Constructive
Owner of more than 5% (or such other percentage, as provided in the pertinent
income tax regulations promulgated under the Code) of the number or value of the
outstanding Equity Shares of the Corporation shall, within 30 days after January
1 of each year, give written notice to the Corporation stating the name and
address of such Beneficial Owner or Constructive Owner, the number of Equity
Shares Beneficially or Constructively Owned, and a description of how such
shares are held.  Each such Beneficial Owner or Constructive Owner shall provide
to the Corporation such additional information that the Corporation may
reasonably request in order to determine the effect, if any, of such Beneficial
or Constructive Ownership on the Corporation's status as a REIT and to ensure
compliance with the Ownership Limit; and

              (iii)     From and after the date of the Initial Public Offering
and prior to the Restriction Termination Date, each Person who is a Beneficial
Owner or Constructive Owner of Equity Shares of the Corporation and each Person
(including the stockholder of record) who is holding Equity Shares of the
Corporation for a Beneficial Owner or Constrictive Owner shall provide to the
Corporation such information as the Corporation may reasonably request in order
to determine the Corporation's status as a REIT, to comply


                                          6

<PAGE>

with the requirements of any taxing authority or governmental agency or to
determine any such compliance and to ensure compliance with the Ownership Limit.

         (f)  EXCEPTION.  The Board of Directors may, upon receipt of either a
certified copy of a ruling from the Internal Revenue Service or an opinion of
counsel satisfactory to the Board of Directors, but shall in no case be required
to, exempt a Person (the "Exempted Holder") from the Ownership Limit, if the
ruling or opinion concludes that no Person who is an individual as defined in
Section 542(a)(2) of the Code will, as the result of the ownership of Equity
Shares by the Exempted Holder, be considered to have Beneficial Ownership or
Constructive Ownership of an amount of Equity Shares that will violate the
restrictions contained in Sections 2(b)(i)(x), 2(b)(i)(y) and 2(b)(i)(z) of this
Article V; provided, that (i) the Board of Directors obtains such
representations and undertakings from such Person as are reasonably necessary to
ascertain that no individual's Beneficial Ownership of Equity Shares will
violate the Ownership Limit, and (ii) such Person agrees that any violation or
attempted violation will result in such transfer to the Share Trust of Equity
Shares pursuant to Section 2(c) of this Article V.

         (g)  LEGEND.  Each certificate for shares of Equity Shares shall bear
substantially the following legend:

         "THE SECURITIES REPRESENTED BY THIS CERTIFICATE ARE SUBJECT
         TO RESTRICTIONS ON OWNERSHIP AND TRANSFER FOR THE PURPOSE OF
         THE CORPORATION'S MAINTENANCE OF ITS STATUS AS A REAL ESTATE
         INVESTMENT TRUST UNDER THE INTERNAL REVENUE CODE OF 1986, AS
         AMENDED (THE 'CODE').  EXCEPT AS OTHERWISE PROVIDED PURSUANT
         TO THE CHARTER OF THE CORPORATION, NO PERSON MAY
         BENEFICIALLY OWN OR CONSTRUCTIVELY OWN (1) COMMON SHARES OF
         THE CORPORATION IN EXCESS OF 9.8% OF THE LESSER OF THE TOTAL
         NUMBER OR VALUE OF THE OUTSTANDING COMMON SHARES OF THE
         CORPORATION, (2) PREFERRED SHARES OF THE CORPORATION IN
         EXCESS OF 9.8% OF THE LESSER OF THE TOTAL NUMBER OF VALUE OF
         THE OUTSTANDING PREFERRED SHARES OF THE CORPORATION, (3)
         EQUITY SHARES THAT WOULD RESULT IN THE TRUST BEING "CLOSELY
         HELD" UNDER SECTION 856(h) OF THE CODE, (4) EQUITY SHARES
         THAT WOULD RESULT IN THE EQUITY SHARES BEING BENEFICIALLY
         OWNED BY FEWER THAN 100 PERSONS (DETERMINED WITHOUT
         REFERENCE TO ANY RULES OF ATTRIBUTION) OR (5) EQUITY SHARES
         THAT WOULD CAUSE THE CORPORATION OR GOLF TRUST OF AMERICA,
         L.P., A DELAWARE LIMITED PARTNERSHIP, TO CONSTRUCTIVELY OWN
         10% OR MORE OF THE OWNERSHIP INTERESTS IN A TENANT OF THE
         REAL PROPERTY OF THE CORPORATION OR GOLF TRUST OF AMERICA,
         L.P., WITHIN THE MEANING OF SECTION 856(d)(2)(B) OF THE
         CODE, WITH FURTHER RESTRICTIONS AND EXCEPTIONS SET FORTH IN
         THE CORPORATION'S CHARTER.  ANY PERSON WHO ATTEMPTS OR
         PROPOSES TO BENEFICIALLY OWN OR CONSTRUCTIVELY OWN SHARES OF
         EQUITY SHARES IN EXCESS OF THE ABOVE LIMITATIONS MUST
         IMMEDIATELY NOTIFY THE CORPORATION IN WRITING.  IF AN
         ATTEMPT IS MADE TO VIOLATE OR THERE IS A VIOLATION OF THESE
         RESTRICTIONS (I) ANY PURPORTED TRANSFER WILL BE VOID AB
         INITIO AND WILL NOT BE RECOGNIZED BY THE CORPORATION, (II)
         THE EQUITY SHARES IN VIOLATION OF THESE RESTRICTIONS,
         WHETHER AS A RESULT OF


                                          7

<PAGE>

         A TRANSFER OR NON-TRANSFER EVENT, WILL BE TRANSFERRED AUTOMATICALLY
         AND BY OPERATION OF LAW TO A SHARE TRUST AND SHALL BE DESIGNATED
         SHARES-IN-TRUST.  ALL TERMS USED IN THIS LEGEND AND DEFINED IN THE
         CORPORATION'S CHARTER HAVE THE MEANINGS DEFINED IN THE CORPORATION'S
         CHARTER, AS THE SAME MAY BE AMENDED FROM TIME TO TIME, A COPY OF
         WHICH, INCLUDING THE RESTRICTIONS ON OWNERSHIP AND TRANSFER, WILL BE
         SENT WITHOUT CHARGE TO EACH STOCKHOLDER WHO SO REQUESTS."

         (h)  REIT QUALIFICATION.  From and after the date of the Initial
Public Offering, the Board of Directors shall use its reasonable best efforts to
cause the Corporation and its stockholders to qualify for United States federal
income tax treatment as a REIT in accordance with the provisions of the Code
applicable to a REIT and shall not take any action which could adversely affect
the ability of the Corporation to qualify as a REIT.  In furtherance of the
foregoing, the Board of Directors shall use its reasonable best efforts to take
such actions as are necessary, and may take such actions as in its sole judgment
and discretion are desirable, to preserve the status of the Corporation as a
REIT; PROVIDED, HOWEVER that if it is determined that it is no longer in the
best interests of the Corporation to continue to have the Corporation qualify as
a REIT, the actions required by Article IX Section 3(b) may be taken to
terminate the Corporation's REIT election.

         (i)  REMEDIES NOT LIMITED.  Subject to Section 7 of this Article V,
nothing contained in this Article shall limit the authority of the Board of
Directors to take such other action as it deems necessary or advisable to
protect the Corporation and the interests of its stockholders in preserving the
Corporation's status as a REIT.

         (j)  AMBIGUITY.  In the case of an ambiguity in the application of any
of the provisions of this Article V, including any definition contained in
Section 2(a), the Board of Directors shall have the power to determine the
application of the provisions of this Article V with respect to any situation
based on the facts known to it.

         (k)  SEVERABILITY.  If any provision of this Article V or any
application of any such provision is determined to be invalid by a federal or
state court having jurisdiction over the issue, the validity of the remaining
provisions shall not be affected and other applications of such provision shall
be affected only to the extent necessary to comply with the determination of
such court.

         SECTION 3.     COMMON SHARES.

         Subject to the provisions of Sections 2, 4 and 5 of this Article V,
the Common Shares shall have the following preferences, conversion and other
rights, voting powers, restrictions, limitations as to dividends, qualifications
and terms and conditions of redemption and such other rights as may be afforded
by law.

         (a)  VOTING RIGHTS.  Except as may otherwise be required by law, each
holder of Common Shares shall have one vote in respect of each Common Share on
all actions to be taken by the stockholders of the Corporation, and, except as
otherwise provided in respect of any class of stock, hereafter classified or
reclassified, the exclusive voting power for all purposes shall be vested in the
holders of the Common Shares.

         (b)  DIVIDEND RIGHTS.  Subject to the provisions of law and any
preferences of any class of stock hereafter classified or reclassified,
dividends, including dividends payable in shares of another class of the
Corporation's stock, may be paid on the Common Shares of the Corporation at such
time and in such amounts as the Board of Directors may deem advisable and the
holders of the Common Shares shall share ratably in any


                                          8

<PAGE>

such dividends, in proportion to the number of Common Shares held by them
respectively, on a share for share basis.

         (c)  LIQUIDATION RIGHTS.  In the event of any liquidation, dissolution
or winding up of the Corporation, whether voluntary of involuntary, the holders
of the Common Shares shall be entitled, after payment or provision for payment
of the debts and other liabilities of the Corporation and the amount to which
the holders of any class of capital stock hereafter classified or reclassified
having a preference on distributions in the liquidation, dissolution or winding
up on the Corporation are entitled, together with the holders of any other class
of capital stock hereafter classified or reclassified not having a preference on
distributions in the liquidation, dissolution or winding up of the Corporation,
to share ratably in the remaining net assets of the Corporation.

         (d)  NEW YORK STOCK EXCHANGE TRANSACTIONS.  Notwithstanding any
provisions contained herein to the contrary, nothing in these Articles of
Incorporation shall preclude the settlement of any transaction entered into
through the facilities of the New York Stock Exchange.

         SECTION 4.     SHARES-IN-TRUST.

         (a)  SHARE TRUST.  Any Equity Shares transferred to a Share Trust and
designated Shares-in-Trust pursuant to Section 2(c) hereof shall be held for the
exclusive benefit of the Beneficiary.  The Corporation shall name a beneficiary
and trustee of each Share Trust within five days after discovery of the
existence thereof.  Any transfer to a Share Trust, and subsequent designation of
Equity Shares as Shares-in-Trust, pursuant to Section 2(c) hereof shall be
effective as of the close of business on the business day prior to the date of
the Transfer or Non-Transfer Event that results in the transfer to the Share
Trust.  Shares-in-Trust shall remain issued and outstanding Equity Shares of the
Corporation and shall be entitled to the same rights and privileges on identical
terms and conditions as are all other issued and outstanding Equity Shares of
the same class and series.  When transferred to the Permitted Transferee in
accordance with the provisions of Section 4(c) hereof, such Shares-in-Trust
shall cease to be designated as Shares-in-Trust.

         (b)  DIVIDEND RIGHTS.  The Trustee, as record holder of
Shares-in-Trust, shall be entitled to receive all dividends and distributions as
may be declared by the Board of Directors on such Equity Shares and shall hold
such dividends or distributions in trust for the benefit of the Beneficiary.
The Purported Record Transferee (or Purported Beneficial Transferee, if
applicable) with respect to Shares-in-Trust shall repay to the Share Trustee the
amount of any dividends or distributions received by it that (i) are
attributable to any Equity Shares designated as Shares-in-Trust and (ii) the
record date of which was on or after the date that such shares became
Shares-in-Trust.  The Corporation shall take all measures that it determines
reasonably necessary to recover the amount of any such dividend or distribution
paid to the Purported Record Transferee (or Purported Beneficial Transferee, if
applicable), including, if necessary, withholding any portion of future
dividends or distributions payable on Equity Shares Beneficially Owned or
Constructively Owned by the Person who, but for the provisions of Section 2(c)
hereof, would Constructively Own or Beneficially Own the Shares-in-Trust; and,
as soon as reasonably practicable following the Corporation's receipt or
withholding thereof, shall pay over to the Share Trustee for the benefit of the
Beneficiary the dividends so received or withheld, as the case may be.

         (c)  RIGHTS UPON LIQUIDATION.  In the event of any voluntary or
involuntary liquidation, dissolution or winding up of, or any distribution of
the assets of (other than a dividend), the Corporation, each Trustee of
Shares-in-Trust shall be entitled to receive, ratably with each other holder of
Equity Shares of the same class or series, that portion of the assets of the
Corporation which is available for distribution to the holders of such class and
series of Equity Shares.  The Trustee shall distribute to the Purported Record
Transferee the amounts received upon such liquidation, dissolution, or winding
up, or distribution, PROVIDED, HOWEVER, that the Purported Record Transferee
shall not be entitled to receive amounts pursuant to this Section 4(c) in excess
of, in the case of a purported Transfer in which the Purported Record Transferee
gave value for Equity Shares and which Transfer resulted in the transfer of the
shares to the Share Trust, the price per share, if


                                          9

<PAGE>

any, such Purported Record Transferee paid for the Equity Shares and, in the
case of a Non-Transfer Event or Transfer in which the Purported Record
Transferee did not give value for such shares (e.g., if the shares were received
through a gift or devise) and which Non-Transfer Event or Transfer, as the case
may be, resulted in the transfer of shares to the Share Trust, the price per
share equal to the Market Price on the date of such Non-Transfer Event or
Transfer.  Any remaining amount in such Share Trust shall be distributed to the
Beneficiary.

         (d)  VOTING RIGHTS.  The Share Trustee shall be entitled to vote all
Shares-in-Trust.  Any vote by a Purported Record Transferee as a holder of
Equity Shares prior to the discovery by the Corporation that the Equity Shares
are Shares-in-Trust shall, subject to applicable law, be rescinded and shall be
void AB INITIO with respect to such Shares-in-Trust and the Purported Record
Transferee shall be deemed to have given, as of the close of business on the
business day prior to the date of the purported Transfer or Non-Transfer Event
that results in the transfer to the Share Trust of Equity Shares under Section
2(c) hereof, an irrevocable proxy to the Share Trustee to vote the
Shares-in-Trust in the manner in which the Share Trustee, in its sole and
absolute discretion, desires.

         (e)  DESIGNATION OF PERMITTED TRANSFEREE.  The Share Trustee shall
have the exclusive and absolute right to designate a Permitted Transferee of any
and all Shares-in-Trust.  In an orderly fashion so as not to materially
adversely affect the Market Price of the Shares-in-Trust, the Share Trustee
shall designate any Person as Permitted Transferee, PROVIDED, HOWEVER, that (i)
the Permitted Transferee so designated purchases for valuable consideration
(whether in a public or private sale), at a price as set forth in Section 4(g)
hereof, the Shares-in-Trust and (ii) the Permitted Transferee so designated may
acquire such Shares-in-Trust without such acquisition resulting in a transfer to
a Share Trust and the redesignation of such Equity Shares so acquired as
Shares-in-Trust under Section 2(c) hereof.  Upon the designation by the Share
Trustee of a Permitted Transferee in accordance with the provisions of this
Section 4(e), the Share Trustee of a Share Trust shall (i) cause to be
transferred to the Permitted Transferee that number of Shares-in-Trust acquired
by the Permitted Transferee, (ii) cause to be recorded on the books of the
Corporation that the Permitted Transferee is the holder of record of such number
of Equity Shares, (iii) cause the Shares-in-Trust to be cancelled, and (iv)
distribute to the Beneficiary any and all amounts held with respect to the
Shares-in-Trust after making that payment to the Purported Record Transferee
pursuant to Section 4(f) hereof.

         (f)  COMPENSATION TO RECORD HOLDER OF EQUITY SHARES THAT BECOME
SHARES-IN-TRUST.  Any Purported Record Transferee shall be entitled (following
discovery of the Shares-in-Trust and subsequent designation of the Permitted
Transferee in accordance with Section 4(c) hereof) to receive from the Share
Trustee upon the sale or other disposition of such Shares-in-Trust the lesser of
(i) in the case of (a) a purported Transfer in which the Purported Record
Transferee (or Purported Beneficial Transferee, if applicable) gave value for
Equity Shares and which Transfer resulted in the transfer of the shares to the
Share Trust, the price per share, if any, such Purported Record Transferee (or
Purported Beneficial Transferee, if applicable) paid for the Equity Shares, or
(b) a Non-Transfer Event or Transfer in which the Purported Record Transferee
(or Purported Beneficial Transferee, if applicable) did not give value for such
shares (e.g., if the shares were received through a gift or devise) and which
Non-Transfer Event or Transfer, as the case may be, resulted in the transfer of
shares to the Share Trust, the price per share equal to the Market Price on the
date of such Non-Transfer Event or Transfer, and (ii) the price per share
received by the Share Trustee of the Share Trust from the sale or other
disposition of such Shares in Trust in accordance with Section 4(e) or (g)
hereof.  Any amounts received by the Share Trustee in respect of such
Shares-in-Trust and in excess of such amounts to be paid the Purported Record
Transferee pursuant to this Section 4(f) shall be distributed to the Beneficiary
in accordance with the provisions of Section 4(e) hereof.  Each Beneficiary and
Purported Record Transferee (and Purported Beneficial Transferee, if different)
waives any and all claims that each may have against the Share Trustee and the
Share Trust arising out of the disposition of the Shares-in-Trust, except for
claims arising out of the gross negligence or willful misconduct of, or any
failure to make payments in accordance with this Section 4 by, such Share
Trustee or the Corporation.

         (g)  PURCHASE RIGHTS IN SHARES-IN-TRUST.  Shares-in-Trust shall be
deemed to have been offered for sale to the Corporation, or its designee, at a
price per share equal to the lesser of (i) the price per


                                          10

<PAGE>

share in the transaction that created such Shares-in-Trust (or, in the case of
devise, gift or Non-Transfer Event, the Market Price at the time of such devise,
gift or Non-Transfer Event) and (ii) the Market Price on the date the
Corporation, or its designee, accepts such offer.  The Corporation shall have
the right to accept such offer for a period of ninety days after the later of
(i) the date of the Non-Transfer Event or purported Transfer which resulted in
such Shares-in-Trust and (ii) the date the Corporation determines in good faith
that a Transfer or Non-Transfer Event resulting in Shares-in-Trust has occurred,
if the Corporation does not receive a notice of such Transfer or Non-Transfer
Event pursuant to Section 2(e) hereof.

         SECTION 5.     PREFERRED SHARES.

         The Preferred Shares may be issued from time to time in one or more
classes.  The Board of Directors is expressly authorized, in the resolution or
resolutions providing for the issuance of any wholly unissued class of Preferred
Shares, to fix, state and express the powers, rights, designations, preferences,
qualifications, limitations and restrictions thereof, including without
limitation:  the rate of dividends upon which and the times at which dividends
on shares of such class shall be payable and the preference, if any, which such
dividends shall have relative to dividends on shares of any other class or
classes of stock of the Corporation; whether such dividends shall be cumulative
or noncumulative, and if cumulative, the date or dates from which dividends on
shares of such class shall be cumulative; the voting rights, if any, to be
provided for shares of such class; the rights, if any, which the holders of
shares of such class shall have in the event of any voluntary or involuntary
liquidation, dissolution or winding up of the affairs of the Corporation; the
rights, if any, which the holders of shares of such class shall have to convert
such shares into or exchange such shares for shares of stock of the Corporation,
and the terms and conditions, including price and rate of exchange of such
conversion or exchange; and the redemption rights (including sinking fund
provisions), if any, for shares of such class; and such other powers, rights,
designations, preferences, qualifications, limitations and restrictions as the
Board of Directors may desire to so fix.  The Board of Directors is also
expressly authorized to fix the number of shares constituting such class and to
increase or decrease the number of shares of any class prior to the issuance of
shares of that class and to increase or decrease the number of shares of any
class subsequent to the issuance of shares of that class, but not to decrease
such number below the number of shares of such class then outstanding.  In case
the number of shares of any class shall be so decreased, the shares constituting
such decrease shall resume the status which they had prior to the adoption of
the resolution originally fixing the number of shares of such class.

         SECTION 6.     CLASSIFICATION AND RECLASSIFICATION OF CAPITAL STOCK.

         (a)  Subject to the foregoing provisions of Article V of the Charter,
the power of the Board of Directors to classify and reclassify any of the
unissued shares of capital stock shall include, without limitation, subject to
the provisions of the Charter, authority to classify or reclassify any unissued
shares of such stock into a class or classes of preferred stock, preference
stock, special stock or other stock, by determining, fixing, or altering one or
more of the following:

              (i)  The distinctive designation of such class and the number of
shares to constitute such class, provided that, unless otherwise prohibited by
the terms of such or any other class, the number of shares of any class may be
decreased by the Board of Directors in connection with any classification or
reclassification of unissued shares and the number of shares of such class may
be increased by the Board of Directors in connection with any such
classification or reclassification, and any shares of any class which have been
redeemed, purchased, otherwise acquired or converted into Common Shares or any
other class shall become part of the authorized capital stock and be subject to
classification and reclassification as provided in this Section.

              (ii) Whether or not and, if so, the rates, amounts and times at
which, and the conditions under which, dividends shall be payable on shares of
such class, whether any such dividends shall rank senior or junior to or on a
parity with the dividends payable on any other class of stock, and the status of


                                          11

<PAGE>

any such dividends as cumulative, cumulative to a limited extent or
non-cumulative and as participating or non-participating.

              (iii)     Whether or not shares of such class shall have voting
rights, in addition to any voting rights provided by law and, if so, the terms
of such voting rights.

              (iv)      Whether or not shares of such class shall have
conversion or exchange privileges and, if so, the terms and conditions thereof,
including provision for adjustment of the conversion or exchange rate in such
events or at such times as the Board of Directors shall determine.

              (v)       Whether or not shares of such class shall be subject to
redemption and, if so, the terms and conditions of such redemption, including
the date or dates upon or after which they shall be redeemable and the amount
per share payable in case of redemption, which amount may vary under different
conditions and at different redemption dates; and whether or not there shall be
any sinking fund or purchase account in respect thereof, and if so, the terms
thereof.

              (vi)      The rights of the holders of shares of such class upon
the liquidation, dissolution or winding up of the affairs of, or upon any
distribution of the assets of, the Corporation, which rights may vary depending
upon whether such liquidation, dissolution or winding up is voluntary or
involuntary and, if voluntary, may vary at different dates, and whether such
rights shall rank senior or junior to or on a parity with such rights of any
other class of stock.

              (vii)     Whether or not there shall be any limitations
applicable, while shares of such class are outstanding, upon the payment of
dividends or making of distributions on, or the acquisition of, or the use of
moneys for purchase or redemption of, any stock of the Corporation, or upon any
other action of the Corporation, including action under this Section, and, if
so, the terms and conditions thereof.

              (viii)    Any other preferences, rights, restrictions, including
restrictions on transferability, and qualifications of shares of such class, not
inconsistent with law and the Charter of the Corporation.

         (b)  For the purposes hereof and of any articles supplementary to the
Charter providing for the classification or reclassification of any shares of
capital stock or of any other charter document of the Corporation (unless
otherwise provided in any such articles or document), any class of stock of the
Corporation shall be deemed to rank:

              (i)  prior to another class either as to dividends or upon
liquidation, if the holders of such class shall be entitled to the receipt of
dividends or of amounts distributable on liquidation, dissolution or winding up,
as the case may be, in preference or priority to holders of such other class;

              (ii) on a parity with another class either as to dividends or
upon liquidation, whether or not the dividend rates, dividend payment dates or
redemption or liquidation price per share thereof be different from those of
such others, if the holders of such class of stock shall be entitled to receipt
of dividends or amounts distributable upon liquidation, dissolution or winding
up, as the case may be, in proportion to their respective dividend rates or
redemption or liquidation prices, without preference or priority over the
holders of such other class; and

              (iii)     junior to another class either as to dividends or upon
liquidation, if the rights of the holders of such class shall be subject or
subordinate to the rights of the holders of such other class in respect of the
receipt of dividends or the amounts distributable upon liquidation, dissolution
or winding up, as the case may be.



                                          12

<PAGE>

         SECTION 7.     SETTLEMENT.

         Nothing in this Article V shall be interpreted to preclude the
settlement of any transaction entered into through the facilities of the New
York Stock Exchange, any other national securities exchange or The Nasdaq
National Market system, but the Equity Shares which are the subject of such
transaction shall continue to be subject to the terms of this Article V
subsequent to such settlement.

                                      ARTICLE VI

                                THE BOARD OF DIRECTORS

         SECTION 1.     NUMBER AND QUALIFICATION OF DIRECTORS.

         (a)  AUTHORIZED NUMBER.  The business and affairs of the Corporation
shall be managed by a Board of Directors which may exercise all of the powers of
the Corporation except those conferred on, or reserved to, the stockholders
hereunder, under the Bylaws or by law.  The number of directors of the
Corporation initially shall be three (3) which number may be increased or
decreased pursuant to the Bylaws of the Corporation but in no event shall be
less than the minimum number required by the general laws of the State of
Maryland.  A director need not be a shareholder of the Corporation.

         (b)  INITIAL DIRECTORS.  The names of the directors who will serve
until the first annual meeting (or until such directors' class, determined in
accordance with Section 2 of this Article VI, expires) and until their
successors are elected and qualify are as follows:

              DAVID J. DICK (CLASS III)
              W. BRADLEY BLAIR, II (CLASS II)
              LARRY D. YOUNG (CLASS I)

         SECTION 2.     CLASSIFIED BOARD.

         At all times subsequent to the closing of the Initial Public Offering
the directors (except for those elected solely by a class of Equity Shares other
than Common Shares) of the Corporation shall be divided into three Classes,
designated "Class I," "Class II" and "Class III," respectively.  The number of
directors in each Class shall be as nearly equal in number as possible.  Each
director shall serve for a term ending on the date of the third annual meeting
of stockholders following the annual meeting at which such director was elected;
PROVIDED, HOWEVER, that the directors in office at the time of the closing of
the Initial Public Offering shall be divided into classes by the Board of
Directors and once classified, each such director in Class I shall serve for a
term ending on the date of the annual meeting held in 1999; each such director
in Class II shall serve for a term ending on the date of the annual meeting held
in 1998; and each such director in Class III shall serve for a term ending on
the date of the annual meeting held in 1997.

         SECTION 3.     REMOVAL OF DIRECTORS.

         Any director may be removed with or without cause by the affirmative
vote of stockholders holding not less than 66-2/3% of all votes entitled to be
cast for the election of directors, subject to any rights granted to any class
of Preferred Shares.

         SECTION 4.     FILLING VACANCIES.

         Except in the case of a vacancy on the Board of Directors among the
directors elected by a class of Equity Shares other than Common Shares, any
vacancy on the Board of Directors may be filled by the affirmative vote of the
remaining directors (except that a vacancy which results from an increase in the
number of directors may be filled by a majority of the entire Board of
Directors), and, in the case of a vacancy resulting


                                          13

<PAGE>

from the removal of a director, by the stockholders by the vote of a majority of
the votes entitled to be cast in the election of directors, subject to any
rights granted to any class of Preferred Shares.

         SECTION 5.     NO CUMULATIVE VOTING.

         Stockholders shall not be entitled to cumulative voting rights with
respect to the election of directors.

         SECTION 6.     RESERVED POWERS OF THE BOARD OF DIRECTORS.

         The enumeration and definition of particular powers of the Board of
Directors included in the foregoing provisions of Article VI or the provisions
of Article VII of the Charter shall in no way be limited or restricted by
reference to or inference from the terms of any other clause of this or any
other Article of the Charter of the Corporation, or construed as or deemed by
inference or otherwise in any manner to exclude or limit any powers conferred
upon the Board of Directors under the General Laws of the State of Maryland now
or hereafter in force.

         SECTION 7.     INDEPENDENT DIRECTORS.

         At all times (except (i) during a period not to exceed sixty (60) days
following the death, resignation, incapacity or removal from office of a
Director prior to the expiration of the Director's term of office or (ii) prior
to the closing date of the Initial Public Offering (as hereinafter defined) and
the consummation of all transactions related thereto), a majority of the
Directors shall be Independent Directors.

         An Independent Director shall be a person who is not: (i) an officer
or employee of the Corporation; or (ii) an Affiliate of (w) any advisor to the
Corporation under an advisory agreement; (x) any lessee or management company
operating any property of the Corporation; (y) any subsidiary of the
Corporation; (z) or any partnership which is an Affiliate of the Corporation.

         For purposes of this Section 6 of Article VII of the Charter, an
"Affiliate" of a person or entity shall mean (i) any person that, directly or
indirectly, controls or is controlled by or is under common control with such
person, (ii) any other person that owns, beneficially, directly or indirectly,
five percent (5%) or more of the outstanding capital shares, shares or equity
interests of such person, or (iii) any officer, director, employee, partner or
trustee of such person or any person controlling, controlled by or under common
control with such person (excluding trustees and persons serving in similar
capacities who are not otherwise an Affiliate of such person).  The term
"person" means and includes individuals, corporations, general and limited
partnerships, stock companies or associations, joint ventures, associations
companies, trusts, banks, trust companies, last trusts, business trusts, or
other entities and governments and agencies and political subdivisions thereof.
For the purposes of this definition, "control" (including the correlative
meanings of the terms "controlled by" and "under common control with", as used
with respect to any person, shall mean the possession, directly or indirectly,
of the power to direct or cause the direction of the management and policies of
such person, through the ownership of voting securities, partnership interests
or other equity interests.

         Notwithstanding the foregoing requirement that a majority of the
directors be Independent Directors, no action otherwise validly taken by the
Board of Directors during a period in which a majority of its members are not
Independent Directors shall be invalidated or otherwise affected by such
circumstance, nor shall such circumstance subject the directors taking any such
action to a higher standard of care or to liability other than that which would
have applied to such action had a majority of the members of the Board of
Directors been independent Directors at the time such action was taken.


                                          14

<PAGE>

                                     ARTICLE VII

                   PROVISIONS FOR DEFINING, LIMITING AND REGULATING
                     CERTAIN POWERS OF THE CORPORATION AND OF THE
                              STOCKHOLDERS AND DIRECTORS

         The following provisions are hereby adopted for the purpose of
defining, limiting, and regulating the powers of the Corporation and of the
directors and stockholders:

         SECTION 1.     BOARD AUTHORIZATION OF SHARE ISSUANCES.

         The Board of Directors is hereby empowered to authorize the issuance
from time to time of shares of any class of Equity Shares, whether now or
hereafter authorized, or securities convertible into any class of Equity Shares,
whether now or hereafter authorized, for such consideration as may be deemed
advisable by the Board of Directors and without any action by the stockholders.

         SECTION 2.     NO PREEMPTIVE RIGHTS.

         Except as provided by the Board of Directors in authorizing the
issuance of Preferred Shares pursuant to Section 5 of Article V, no holder of
any stock or any other securities of the Corporation, whether now or hereafter
authorized, shall have any preemptive right to subscribe to or purchase (i) any
shares of capital stock of the Corporation, (ii) any warrants, rights, or
options to purchase any such shares, or (ii) any other securities of the
Corporation or obligations convertible into any shares of capital stock of the
Corporation or such other securities or into warrants, rights or options to
purchase any such shares or other securities.

         SECTION 3.     POWERS OF THE BOARD OF DIRECTORS.

         The Board of Directors of the Corporation shall, consistent with
applicable law, have the power in its sole discretion to determine from time to
time in accordance with sound accounting practice or other reasonable valuation
methods what constitutes annual or other net profits, earnings, surplus, or net
assets in excess of capital; to fix and vary from time to time the amount to be
reserved as working capital, or determine that retained earnings or surplus
shall remain in the hands of the Corporation; to set apart out of any funds of
the Corporation such reserve or reserves in such amount or amounts and for such
proper purpose or purposes as it shall determine and to abolish any such reserve
or any part thereof; to distribute and pay distributions or dividends in stock,
cash or other securities or property, out of surplus or any other funds or
amounts legally available therefor, at such times and to the stockholders of
record on such dates as it may, from time to time, determine; and to determine
whether and to what extent and at what times and places and under what
conditions and regulations the books, accounts and documents of the Corporation,
or any of them, shall be open to the inspection of stockholders, except as
otherwise provided by statute or by the Bylaws of the Corporation, and, except
as so provided, no stockholder shall have any right to inspect any book, account
or document of the Corporation unless authorized so to do by resolution of the
Board of Directors.

         SECTION 4.     RELATED PARTY TRANSACTIONS.

         Without limiting any other procedures available by law or otherwise to
the Corporation, the Board of Directors may authorize any agreement or
transaction with any Person, corporation, association, company, trust,
partnership (limited or general) or other organization, although one or more of
the directors or officers of the Corporation may be a party to any such
agreement or an officer, director, stockholder or member of such other party (an
"Interested Officer/Director"), and no such agreement or transaction shall be
invalidated or rendered void or voidable solely by reason of the existence of
any such relationship if:  (i) the existence is disclosed or known to the Board
of Directors, and the contract or transaction is authorized, approved


                                          15

<PAGE>

or ratified by the affirmative vote of a majority of the directors, excluding
the Interested Officers/Directors; or (ii) the existence is disclosed to the
stockholders entitled to vote, and the contract or transaction is authorized,
approved or ratified by a majority of the votes entitled to be cast by the
stockholders, other than the votes of the shares held of record by the
Interested Officers/Directors; or (iii) the contract or transaction of fair and
reasonable to the Corporation.  Any Interested Officer/Director of the
Corporation or the stock owned by them or by a corporation, association,
company, trust, partnership (limited or general) or other organization in which
an Interested Officer/Director may have an interest, may be counted in
determining the presence of a quorum at a meeting of the Board of Directors or a
committee of the Board of Directors or at a meeting of the stockholders, as the
case may be, at which the contract or transaction is authorized, approved or
ratified.

                                    ARTICLE VIII

                                   INDEMNIFICATION
                             AND LIMITATION OF LIABILITY

         SECTION 1.     INDEMNIFICATION.

         (a)  INDEMNIFICATION OF AGENTS.  The Corporation shall indemnify, in
the manner and to the fullest extent permitted by law, any person (or the estate
of any person) who is or was a party to, or is threatened to be made a party to,
any threatened, pending or completed action, suit or proceeding, whether or not
by or in the right of the Corporation, and whether civil, criminal,
administrative, investigative or otherwise, by reason of the fact that such
person is or was a director or officer of the Corporation, or such director or
officer is or was serving at the request of the Corporation as a director,
officer, agent, trustee, partner or employee of another corporation,
partnership, joint venture, limited liability company, trust, real estate
investment trust, employee benefit plan or other enterprise.  To the fullest
extent permitted by law, the indemnification provided herein shall include
expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement and any such expenses may be paid by the Corporation in advance of
the final disposition of such action, suit or proceeding.  The Corporation shall
indemnify other employees and agents to such extent as shall be authorized by
the Board of Directors or the Corporation's Bylaws and be permitted by law.  Any
repeal or modification of this Section 1(a) by the stockholders of the
Corporation shall be prospective only, and shall not adversely affect any right
to indemnification or advancement of expenses hereunder existing at the time of
such repeal or modification.

         (b)  INSURANCE.  The Corporation may, to the fullest extent permitted
by law, purchase and maintain insurance on behalf of any such person against any
liability which may be asserted against such person.

         (c)  INDEMNIFICATION NON-EXCLUSIVE.  The indemnification provided
herein shall not be deemed to limit the right of the Corporation to indemnify
any other person for any such expenses to the fullest extent permitted by law,
nor shall it be deemed exclusive of any other rights to which any person seeking
indemnification from the Corporation may be entitled under any agreement, vote
of stockholders or disinterested directors, or otherwise, both as to action in
such person's official capacity and as to action in another capacity while
holding such office.

         SECTION 2.     LIMITATION OF LIABILITY.

         To the fullest extent permitted by Maryland statutory or decisional
law, as amended or interpreted from time to time, no director or officer of this
Corporation shall be personally liable to the Corporation or its stockholders,
or any of them, for money damages.  No amendment of the Charter of the
Corporation or repeal of any of its provisions shall limit or eliminate the
benefits provided to directors and officers under this provision with respect to
any act or omission which occurred prior to such amendment or repeal.


                                          16

<PAGE>

                                      ARTICLE IX

                                      AMENDMENTS

         SECTION 1.     RIGHT TO AMEND CHARTER.

         The Corporation reserves the right form time to time to make any
amendments to the Charter which may now or hereafter be authorized by law,
including any amendments changing the terms or contract rights, as expressly set
forth in the Charter, of any of its outstanding stock by classification,
reclassification or otherwise.

         SECTION 2.     AMENDMENT TO THE CHARTER OF THE CORPORATION.

         Notwithstanding any provision of law to the contrary, except as
otherwise specifically provided in Section 3 of this Article IX, the affirmative
vote of a majority of all votes entitled to be cast by the stockholders of the
Corporation shall be sufficient, valid and effective, after due authorization,
approval or advice by the Board of Directors, to approve and authorize any
amendment to the Charter of the Corporation.

         SECTION 3.     CERTAIN AMENDMENTS REQUIRING SPECIAL STOCKHOLDER VOTE.

         (a)  Notwithstanding any other provisions of the Charter or Bylaws of
the Corporation (and in addition to any other vote, approval, authorization or
advice (including that of the Board of Directors) that may be required by law,
the Charter or the Bylaws of the Corporation), the affirmative vote of
stockholders holding at least two-thirds (66-2/3%) of all of the votes entitled
to be cast thereon shall be required to amend, alter, change, repeal, or adopt
any provisions inconsistent with, the provisions of this Article IX, Section 2
(classified Board) and Section 3 (removal of directors) of Article VI, Section 5
(no cumulative voting) of Article VI, Section 6 (Independent Directors) of
Article VII, Article VIII (indemnification of directors, officers, employees and
agents and limitation of liability of officers and directors) and Section 2
(preemptive rights) of Article VII.  In addition, no term or provisions of the
Charter may be added, amended or repealed in any respect that would, in the
determination of the Board of Directors, cause the Corporation not to qualify as
a REIT under the Code unless, in each such case, such action is approved (in
addition to any other vote, approval, authorization or advice (including that of
the Board of Directors) that may otherwise be required) by the affirmative vote
of the holders of not less than two-thirds (66-2/3%) of all the votes entitled
to be cast on the matter.

         (b)  The Board of Directors SHALL take no action to terminate the
Corporation's status as a REIT or to amend the provisions of Article V until
such time as (i) the Board of Directors adopts a resolution recommending that
the Corporation terminate its status as a REIT or amend Article V, as the case
may be, (ii) the Board of Directors presents the resolution at an annual or
special meeting of the stockholders and (iii) such resolution is approved by at
least two-thirds (66-2/3%) of all of the votes entitled to be cast on the
matter.


                                      ARTICLE X

                               DURATION OF CORPORATION

         The duration of the Corporation shall be perpetual.


                                          17

<PAGE>

         IN WITNESS WHEREOF, the undersigned has executed these Articles of
Incorporation and acknowledges the same to be his act, and further acknowledges,
under the penalties of perjury, that, to the best of his knowledge, information
and belief, the matters and facts contained herein are true in all material
respects on this 7th day of November, 1996



                                  By:______________________________________
                                         David J. Dick
                                         Sole Incorporator


WITNESS:



_____________________________


                                          18


<PAGE>


                         CONTRIBUTION AND LEASEBACK AGREEMENT
                                    SUMMARY SHEET



Transferee:        GOLF TRUST OF AMERICA, L.P., a Delaware Limited Partnership


Transferor:                   ___________________________________________,
                              a _________________________________________  


Date of 
Agreement:                    November 1, 1996


Golf Course:                  _____________________________________________

(address):                    _____________________________________________

                              _____________________________________________


Trade Name:                   _____________________________________________


Notice Address
of Transferor:                _____________________________________________

                              _____________________________________________



with a copy to:               _____________________________________________

                              _____________________________________________


Notice Address
of Transferee:                David J. Dick
                              Golf Trust of America, Inc.
                              3501 Jamboree Road
                              South Tower Suite 605
                              Newport Beach, CA  92660


                                          i

<PAGE>


with a copy to:               Peter T. Healy, Esq.
                              O'Melveny & Myers LLP
                              275 Battery Street, Suite 2600
                              San Francisco, California 94111-3305


                                          ii

<PAGE>


                         CONTRIBUTION AND LEASEBACK AGREEMENT
                                           

         THIS CONTRIBUTION AND LEASEBACK AGREEMENT (this "Agreement") is
entered into by and between Transferee and Transferor.

                                      RECITALS:

         A.   Transferor is the owner of that certain Golf Course and related
improvements located on the real property more particularly described in EXHIBIT
A attached hereto (the "Land").

         B.   Subject to the terms of this Agreement, Transferor hereby agrees
to contribute, assign and convey to Transferee, and Transferee hereby agrees to
acquire from Transferor, all of Transferor's right, title and interest in and to
the following:

         1.   The Land, together with the golf course, driving range, putting
    greens, clubhouse facilities, snack bar, restaurant, pro shop, buildings,
    structures, parking lots, improvements, fixtures and other items of real
    estate located on the Land (the "Improvements"), as more particularly
    described in EXHIBIT B attached hereto.

         2.   All rights, privileges, easements and appurtenances to the Land
    and the Improvements, if any, including, without limitation, all of
    Transferor's right, title and interest, if any, in and to all mineral and
    water rights  and all easements, rights-of-way and other appurtenances used
    or connected with the beneficial use or enjoyment of the Land and the
    Improvements, including, without limitation, concession agreements for spas
    and the like (the Land, the Improvements and all such easements and
    appurtenances are sometimes collectively hereinafter referred to as the
    "Real Property").  

         3.   All items of tangible personal property and fixtures (if any)
    owned or leased by Transferor and located  on or used in connection with
    the Real Property, including, but not limited to, machinery, equipment,
    furniture, furnishings, movable walls or partitions, phone systems and
    other control systems, restaurant equipment, computers or trade fixtures,
    golf course operation and maintenance equipment, including mowers,
    tractors, aerators, sprinklers, sprinkler and irrigation facilities and
    equipment, valves or rotors, driving range equipment, athletic training
    equipment, office equipment or machines, other decorations, and equipment
    or machinery of every kind or nature located on or used in connection with
    the operation of the Real Property whether on or off-site, including all
    warranties and guaranties associated therewith (the "Tangible Personal
    Property"), excluding all golf carts, whether owned or leased, which shall
    be retained by Transferor.  A schedule of the Tangible Personal Property is
    attached to this Agreement as EXHIBIT C, indicating whether such Tangible
    Personal Property is owned or leased.  The schedule of Tangible Personal
    Property shall also indicate 


                                          1

<PAGE>

    those items of personal property, such as art and antiques, which is
    excluded from the personal property being conveyed hereby.

         4.   All intangible personal property owned or possessed by Transferor
    and used in connection with the ownership, operation, leasing or
    maintenance of the Real Property or the Tangible Personal Property, all
    goodwill attributed to the Property, and any and all trademarks and
    copyrights, guarantees, Authorizations (as hereinafter defined), general
    intangibles, business records, plans and specifications, surveys and title
    insurance policies pertaining to the Property, all licenses, permits and
    approvals with respect to the construction, ownership, operation or
    maintenance of the Property, any unpaid award for taking by condemnation or
    any damage to the Real Property by reason of a change of grade or location
    of or access to any street or highway, excluding (a) any of the aforesaid
    rights that Transferee elects not to acquire and (b) the Current Assets, as
    hereinafter defined (collectively, the "Intangible Personal Property").  A
    schedule of the Intangible Personal Property is attached to this Agreement
    as EXHIBIT D.  The Intangible Personal Property shall not include the right
    to use the Trade Name, which shall be retained by Transferor and
    transferred to the lessee of the Golf Course (and further provided in no
    event shall Transferee have the right to use such trade name in connection
    with any other property owned by Transferee or any affiliate of
    Transferee).  (The Real Property, Tangible Personal Property and Intangible
    Personal Property are sometimes collectively referred to as the
    "Property".)

         C.   Upon the acquisition by the Transferee of the Property, the
Transferee will lease the Property to an affiliate of Transferor pursuant to a
lease (the "Golf Course Lease"), substantially in the form attached hereto as
EXHIBIT E.

         NOW, THEREFORE, in consideration of the mutual covenants, promises and
undertakings of the parties hereinafter set forth, and for other good and
valuable consideration, the receipt and sufficiency of which is hereby
acknowledged by the parties, it is agreed:

                                      ARTICLE I
                          DEFINITIONS; RULES OF CONSTRUCTION

    
    1.1  DEFINITIONS.  Capitalized terms not otherwise defined herein shall
have the meanings set forth on the Summary Sheet.  The following terms shall
have the indicated meanings:


         "ACT OF BANKRUPTCY" shall mean if a party hereto or any general
partner thereof shall (a) apply for or consent to the appointment of, or the
taking of possession by, a receiver, custodian, trustee or liquidator of itself
or of all or a substantial part of its Property, (b) admit in writing its
inability to pay its debts as they become due, (c) make 


                                          2

<PAGE>

a general assignment for the benefit of its creditors, (d) file a voluntary
petition or commence a voluntary case or proceeding under the Federal Bankruptcy
Code (as now or hereafter in effect) or any new bankruptcy statute, (e) be
adjudicated bankrupt or insolvent, (f) file a petition seeking to take advantage
of any other law relating to bankruptcy, insolvency, reorganization, winding-up
or composition or adjustment of debts, (g) fail to controvert in a timely and
appropriate manner, or acquiesce in writing to, any petition filed against it in
an involuntary case or proceeding under the Federal Bankruptcy Code (as now or
hereafter in effect) or any new bankruptcy statute, or (h) take any corporate or
partnership action for the purpose of effecting any of the foregoing; or if a
proceeding or case shall be commenced, without the application or consent of a
party hereto or any general partner thereof, in any court of competent
jurisdiction seeking (1) the liquidation, reorganization, dissolution or
winding-up, or the composition or readjustment of debts, of such party or
general partner, (2) the appointment of a receiver, custodian, trustee or
liquidator or such party or general partner or all or any substantial part of
its assets, or (3) other similar relief under any law relating to bankruptcy,
insolvency, reorganization, winding-up or composition or adjustment of debts,
and such proceeding or case shall continue undismissed; or an order (including
an order for relief entered in an involuntary case under the Federal Bankruptcy
Code, as now or hereafter in effect) judgment or decree approving or ordering
any of the foregoing shall be entered and continue unstayed and in effect, for a
period of sixty (60) consecutive days.

         "AUTHORIZATIONS" shall mean all licenses, permits and approvals
required by any governmental or quasi-governmental agency, body or officer for
the ownership, operation and use of the Property or any part thereof as a golf
course with the existing uses and operations, including clubhouse, bar and
related facilities, as applicable.

         "BILL OF SALE - PERSONAL PROPERTY" shall mean a bill of sale conveying
title to the Tangible Personal Property and Intangible Personal Property from
Transferor to Transferee, substantially in the form of EXHIBIT F attached
hereto.

         "CLOSING" shall mean the time the Deed and each of the deliveries to
be made by Transferor (as provided in Section 6.2) and Transferee (as provided
in Section 6.3) are made and each of the Closing conditions of Transferee and
Transferor in Sections 5.1 and 5.2, respectively, have been satisfied or waived.

         "CLOSING DATE" shall mean the date on which the Closing occurs.

         "CLOSING STATEMENTS" shall have the meaning set forth in Section
6.4(a).

         "CURRENT ASSETS"  shall mean cash, accounts receivable, Inventory and
Restaurant Supplies (each as hereinafter defined) held by Transferor prior to
the Closing Date.

         "DEED" shall mean a grant deed or special warranty deed, substantially
in the form of EXHIBIT G attached hereto (or lease assignment, if the Property
is owned by 


                                          3

<PAGE>

Transferor pursuant to a ground lease), in form and substance satisfactory to
Transferee, conveying the title of Transferor to the Real Property, with such
grant or warranty covenants of title from Transferor to Transferee as are
customary in the state in which the Property is located, subject only to
Permitted Title Exceptions. If there is any difference between the description
of the Land, as shown on EXHIBIT A attached hereto and the description of the
Land as shown on the Survey, the description of the Land to be contained in the
Deed and the description of the Land set forth in the Owner's Title Policy, as
defined herein, shall conform to the description shown on the Survey.

         "DISCLOSURE SCHEDULE" shall have the meaning set forth in Section
2.2(e).

         "DUE DILIGENCE PERIOD" shall mean the period commencing at 9:00 a.m.,
California time, on the date hereof, and continuing through 5:00 p.m.,
California time, on the date that is sixty (60) days from the date hereof or
such longer period as the Transferee may require.

         "EMPLOYMENT AGREEMENTS" shall mean all employment agreements, written
or oral, between Transferor or its managing agent and the persons employed with
respect to the Property in effect as of the date hereof.

         "ENVIRONMENTAL CLAIM" shall mean any administrative, regulatory or
judicial action, suit, demand, letter, claim, lien, notice of non-compliance or
violation, investigation or proceeding relating in any way to any Environmental
Laws or any permit issued under any Environmental Law including, without
limitation, (i) by governmental or regulatory authorities for enforcement,
cleanup, removal, response, remedial or other actions or damages pursuant to any
applicable Environmental Laws, and (ii) by any third party seeking damages,
contribution, indemnification, cost recovery, compensation or injunctive relief
resulting from Hazardous Substances or arising from alleged injury or threat of
injury to health, safety or the environment.

         "ENVIRONMENTAL LAWS" shall mean the Comprehensive Environmental
Response, Compensation and Liability Act of 1980, as amended, 42 U.S.C. Section
9601, et seq.; the Resource Conservation and Recovery Act, 42 U.S.C. Section
6901, et seq.; the Toxic Substances Control Act, 15 U.S.C. Section 2601 et seq.;
the Hazardous Materials Transportation Act, as amended, 49 U.S.C. Section 1801,
et seq.; the Superfund Amendments and reauthorization Act of 1986, Pub. L. 99-
499 and 99-563; the Occupational Safety and Health Act of 1970, as amended, 29
U.S.C. Section 651, et seq.; the Clean Air Act, as amended, 42 U.S.C. Section
7401, et seq.; the Safe Drinking Water Act, as amended, 42 U.S.C. Section 201,
et seq.; the Federal Water Pollution Control Act, as amended, 33 U.S.C. Section
1251, et seq.; and all federal, state and local environmental health and safety
statutes, ordinance, codes, rules, regulations, orders and decrees regulating,
relating to or imposing liability or standards concerning or in connection with
Hazardous Substances.

         "ESCROW AGENT" shall mean the Title Company.


                                          4

<PAGE>


         "FIRPTA CERTIFICATE" shall mean the affidavit of Transferor under
Section 1445 of the Internal Revenue Code certifying that Transferor is not a
foreign corporation, foreign partnership, foreign trust, foreign estate or
foreign person (as those terms are defined in the Internal Revenue Code and the
Income Tax Regulations), substantially in the form of EXHIBIT H attached hereto.

         "GOLF CLUB" shall mean any organization, club or group whereby
memberships are offered by Transferor for purchase in connection with golfing
privileges at the Property.

         "GOLF COURSE LEASE" shall have the meaning set forth in Recital C.

         "GOVERNMENTAL BODY" shall mean any federal state, municipal or other
governmental department, commission, board, bureau, agency or instrumentality,
domestic or foreign.

         "HAZARDOUS SUBSTANCES" shall mean any substance, material, waste, gas
or particulate matter which is regulated by any local, state of federal
governmental authority, including but not limited to any material or substance
which is (i) defined as a "hazardous waste", "hazardous material", or
"restricted hazardous waste" or words of similar import under any provision of
any Environmental Law; (ii) petroleum or petroleum products; (iii) asbestos;
(iv) polychlorinated biphenyl; (v) radioactive material; (vi) radon gas; (vii)
designated as a "hazardous substance" pursuant to Section 311 of the Clean Water
Act, 33 U.S.C. Section 1251, et seq. (42 U.S.C. Section 1317); (viii) defined as
a "hazardous waste" pursuant to Section 1004 of the Resource Conservation and
Recovery Act, 42 U.S.C. Section 6901, et seq. (42 U.S.C. Section 6903); or (ix)
defined as a "hazardous substance" pursuant to Section 101 of the Comprehensive
Environmental Response, Compensation and Liability Act, 42 U.S.C. Section 9601,
et seq. (42 U.S.C. Section 9601).

         "IMPROVEMENTS" shall have the meaning set forth in Recital B(1).

         "INTANGIBLE PERSONAL PROPERTY" shall have the meaning set forth in
Recital B(4).

         "INVENTORY" shall mean the merchandise located in any pro shop or
similar facility and held for sale in the ordinary course of Transferor's
business.

         "LAND" shall have the meaning set forth in Recital A.

         "MORTGAGE INDEBTEDNESS" shall have the meaning set forth in Section
2.2(d).

         "OPERATING AGREEMENTS" shall mean any management agreements,
maintenance or repair contracts, service contracts, supply contracts and other
agreements, if any, in effect with respect to the construction, ownership,
operation, 


                                          5

<PAGE>

occupancy or maintenance of the Property in force and effect as of the date
hereof, as more particularly set forth on EXHIBIT I attached hereto.

         "OWNER'S SHARES" shall mean limited partnership interests in the
Partnership.

         "OWNER'S TITLE POLICY" shall mean a 1970 Form B American Land Title
Association extended coverage owner's policy of title insurance issued to
Transferee by the Title Company, pursuant to which the Title Company insures
Transferee's ownership of fee simple title (or ground lease interest, as
applicable) to the Real Property (including the marketability thereof) subject
only to Permitted Title Exceptions and shall include those title endorsements
required by Transferee.  The Owner's Title Policy shall insure Transferee in the
amount designated by Transferee and shall be acceptable in form and substance to
Transferee. 

         "PARTNERSHIP AGREEMENT" shall mean that certain amended and restated
limited partnership agreement relating to Transferee, which shall be
substantially in the form attached hereto as EXHIBIT J.

         "PERMITTED TITLE EXCEPTIONS" shall mean those exceptions to title to
the Real Property that are satisfactory to Transferee as determined under this
Agreement, and as evidenced by a pro forma title report.

         "PRELIMINARY TITLE REPORT" shall have the meaning set forth in Section
2.2(d).

         "PROPERTY" shall have the meaning set forth in Recital B(4).

         "PURCHASE PRICE" shall mean the amount as calculated by the procedure
set forth in EXHIBIT K attached hereto.

         "REAL PROPERTY" shall have the meaning set forth in Recital B(2).

         "REGISTERED OFFERING" shall have the same meaning set forth in Section
3.20.

         "RESTAURANT SUPPLIES" shall mean the consumable goods, supplies
(including beverages) and all silverware, glassware, napkins, tablecloths, paper
goods and related goods necessary to efficiently operate the restaurant, bar,
lounge or snack shop located upon or within the Improvements.

         "SEC" shall mean the United States Securities and Exchange Commission.

         "SECURITIES" shall have the meaning set forth in Section 7.4.


                                          6

<PAGE>


         "STATE" shall mean the state or commonwealth in which the Property is
located.

         "SUMMARY SHEET" shall mean the summary page attached to this Agreement
and incorporated herein by reference.
                   
         "SURVEY" shall mean the survey prepared pursuant to Section 2.2(c).

         "TANGIBLE PERSONAL PROPERTY" shall have the meaning set forth in
Recital B (3).

         "TITLE COMPANY" shall mean a title insurance company selected by
Transferee and authorized to conduct a title insurance business in the State.

         "TITLE OBJECTIONS" shall have the meaning set forth in Section 2.2(d).
         
         "TRANSFEROR'S ORGANIZATIONAL DOCUMENTS" shall mean the current
organizational documents of Transferor.

         "UTILITIES" shall mean public sanitary and storm sewers, natural gas,
telephone, public water facilities, electrical facilities and all other utility
facilities and services necessary for the operation and occupancy of the
Property.

         "WARN ACT" shall mean the Worker Adjustment Retraining and
Notification Act, as amended.

         1.2  RULES OF CONSTRUCTION. The following rules shall apply to the
construction and interpretation of this Agreement:

         a.   Singular words shall connote the plural number as well as the
    singular and vice versa, and the masculine shall include the feminine and
    the neuter.

         b.   All references herein to particular articles, sections,
    subsections, clauses or exhibits are references to articles, sections,
    subsections, clauses or exhibits of this Agreement.

         c.   The table of contents and headings contained herein are solely
    for convenience of reference and shall not constitute a part of this
    Agreement nor shall they affect its meaning, construction or effect.

         d.   Each party hereto and its counsel have reviewed and revised (or
    requested revisions of) this Agreement and have participated in the
    preparation of this Agreement, and therefore any usual rules of
    construction requiring that ambiguities are to be resolved against a
    particular party shall not be applicable in the construction and
    interpretation of this Agreement or any exhibits hereto.


                                          7

<PAGE>


                                      ARTICLE II
                 PURCHASE AND CONTRIBUTION; PAYMENT OF PURCHASE PRICE

    2.1  PURCHASE AND CONTRIBUTION.  Transferor agrees to contribute and
Transferee agrees to acquire the Property for the Purchase Price.

    2.2  DUE DILIGENCE PERIOD.

         (a)  Transferee shall have the right, during the Due Diligence Period,
    and thereafter if Transferee notifies Transferor that Transferee has
    elected to proceed to Closing in the manner described below, to enter upon
    the Real Property and to perform, at Transferor's expense, such surveying,
    engineering, and environmental studies and investigations as Transferee may
    deem appropriate.  If such tests, studies and investigations warrant, in
    Transferee's sole, absolute and unreviewable discretion, the purchase of
    the Property for the purposes contemplated by Transferee, then Transferee
    may elect to proceed to Closing and shall so notify Transferor and the
    Escrow Agent, in writing, prior to the expiration of the Due Diligence
    Period.  If for any reason Transferee does not so notify Transferor and
    Escrow Agent of its determination to proceed to Closing prior to the
    expiration of the Due Diligence Period, or if Transferee notifies
    Transferor and Escrow Agent, in writing, prior to the expiration of the Due
    Diligence Period that it has determined not to proceed to Closing, this
    Agreement automatically shall terminate and Transferee and Escrow Agent
    shall be released from any further liability or obligation under this
    Agreement and, if requested by Transferor, Transferee will deliver such
    reports and materials to Transferor.

         (b)  During the Due Diligence Period, Transferor shall make available
    to Transferee, its agents, auditors, engineers, attorneys and other
    designees, for inspection and/or copying, copies of all existing
    architectural and engineering studies, surveys, title insurance policies,
    zoning and site plan materials, correspondence, environmental audits and
    reviews, books, records, tax returns, bank statements, financial
    statements, fee schedules and any and all other material or information
    relating to the Property which are in, or come into, Transferor's
    possession or control, or which Transferor may attain.  Such information is
    more particularly described in EXHIBIT L attached hereto, as the same may
    be amended or supplemented by Transferor from time to time.

         (c)  Within thirty (30) days from the date hereof, if requested by
    Transferee, Transferor shall deliver to Transferee an ALTA/ACSM survey or a
    boundary survey, as reasonably required by Transferee, of the Land and the
    Improvements, prepared by a surveyor licensed to practice as such in the
    State, bearing a date not earlier than sixty (60) days from the date of its
    delivery and certified to both Transferee, Transferor and the Title Company
    (and any lender or other party designated by Transferee), showing the legal
    description of the Land, all dimensions thereof, and showing the location
    of Improvements on the Land and the setbacks thereof from the property
    line, as well as the setbacks


                                          8

<PAGE>

    required by applicable zoning laws or regulations (the "Survey").  
    The Survey shall locate all easements which serve and affect the 
    Land.  The Survey shall reflect that no buildings or improvements 
    located on any other property encroach upon the Land and that the 
    Improvements located upon the Land do not encroach upon any other 
    property.  The surveyor preparing the Survey shall certify that (i) 
    the Survey is an accurate Survey of the Land and the Improvements, 
    (ii) that the Survey was made under the surveyor's supervision, 
    (iii) that the Survey meets (a) the requirements of the Title 
    Company for the issuance of the Owner's Title Policy free of any 
    general survey exception, and (b) the minimum technical standards 
    for land boundary surveys with improvements, set forth by applicable 
    statutes or applicable professional organizations, and (iv) all 
    buildings and other structures and their relation to the property 
    lines are shown and that there are no encroachments, overlaps, 
    boundary line disputes, easements, or claims of easements visible on 
    the ground, other than those shown on the Survey. If Transferee has 
    any objection to Survey matters, the same shall be treated for all 
    purposes as Title Objections within the provisions of this Agreement.

         (d)  Transferor agrees to provide to Transferee, within five (5)
    business days following the date of this Agreement, a copy of any existing
    title insurance policies which Transferor may have in its possession or
    control covering the Real Property, together with legible copies of all
    exception documents referred to therein.  During the Due Diligence Period,
    Transferee, at its expense, shall cause an examination of title to the
    Property to be made and a preliminary title report to be issued (the
    "Preliminary Title Report"), and, prior to the expiration of the Due
    Diligence Period, shall notify Transferor of any defects in title shown by
    such examination that Transferee is unwilling to accept by delivering a pro
    forma copy of the Preliminary Title Report that reflects such unacceptable
    defects in title, which shall be designated as the Title Objections. 
    Within ten (10) days after such notification, Transferor shall notify
    Transferee whether Transferor is willing to cure such defects.  If
    Transferor is willing to cure such defects, Transferor shall act promptly
    and diligently to cure such defects at its expense.  If any of such defects
    consist of mortgages, deeds of trust, construction or mechanics' liens, tax
    liens or other liens or charges in a fixed sum or capable of computation as
    a fixed sum, then, to that extent, and notwithstanding the foregoing,
    Transferor shall be obligated to pay and discharge such defects at Closing,
    except for the mortgages scheduled and set forth in EXHIBIT M attached
    hereto (the "Mortgage Indebtedness") which Transferee shall take subject to
    as provided in Section 2.3(a).  For such purposes, Transferor may use all
    or a portion of the cash to close.  If Transferor is unable to cure such
    defects by Closing, after having attempted to do so diligently and in good
    faith, Transferee shall elect (1) to waive such defects and proceed to
    Closing without any abatement in the Purchase Price, or (2) to terminate
    this Agreement.  Transferor shall not, after the date of this Agreement,
    subject the Property to any liens, encumbrances, leases, covenants,
    conditions, restrictions, easements or other title matters or seek any
    zoning changes or take any other action which may affect or modify the
    status of title without Transferee's prior written consent.  All title
    matters revealed by 


                                          9

<PAGE>

    Transferee's title examination and not objected to by Transferee as
    provided above shall be deemed Permitted Title Exceptions.  If Transferee
    shall fail to examine title and notify Transferor of any such Title
    Objections by the end of the Due Diligence Period, all such title
    exceptions (other than those rendering title unmarketable and those that
    are to be paid at Closing as provided above) shall be deemed Permitted
    Title Exceptions.  Notwithstanding the foregoing, Transferee shall not be
    required to take title to the Property subject to any matters which may
    arise subsequent to the effective date of its examination of title to the
    Property made during the Due Diligence Period.
    
         (e)  Transferor shall deliver to Transferee within fourteen (14) days
    after the date of the execution of this Agreement by Transferor and
    transferee a disclosure schedule that accurately and completely identifies
    and describes (a) all Employment Agreements (including name of employee,
    social security number, wage or salary, accrued vacation benefits, other
    fringe benefits, etc.), and (b) an updated Golf Club membership list,
    setting forth the names of the members of the Golf Club, the length of
    their membership, the payment obligations of the members and a summary of
    the terms of the memberships (the "Disclosure Schedule").

         (f)  Transferor shall deliver to Transferee within thirty (30) days
    after the date of execution of this Agreement by Transferor and Transferee
    current searches of all Uniform Commercial Code financing statements filed
    with the Secretary of State of the State respecting Transferor, together
    with searches for pending litigation, tax liens and bankruptcy filings in
    all appropriate jurisdictions.

         2.3  PAYMENT OF PURCHASE PRICE.  The Purchase Price shall be paid to
Transferor in the following manner:

         (a)  Transferee shall (i) take subject to the Mortgage Indebtedness in
    an aggregate amount not in excess of the Purchase Price and (ii) receive a
    credit against the Purchase Price in an amount equal to a sum necessary to
    pay off in full the Mortgage Indebtedness, including any prepayment
    premium, and to obtain a release of such deeds of trust or mortgages
    evidencing the Mortgage Indebtedness as of the Closing Date, as evidenced
    by a payoff letter from the beneficiary of each such deed of trust or
    mortgage in form and substance satisfactory to Transferee and the Title
    Company.

         (b)  Transferee shall pay a portion of the Purchase Price, as adjusted
    in the manner specified in Article VI and as set forth above, to Transferor
    in Owner's Shares.  Such formula also includes a contingent sales price
    which permits Transferor to receive additional Owner's Shares as more
    particularly described therein.

         (c)  Transferee shall pay the balance in cash in an amount necessary
    to pay for certain tax liabilities of Transferor and the cost incurred by
    Transferor in 


                                          10

<PAGE>

    connection with the preparation of certain audited financial statements,
    due diligence costs and closing costs and to permit the liquidation of
    certain third party-interests in Transferor, as set forth in a schedule to
    be prepared by Transferor and delivered to Transferee prior to the
    expiration of the Due Diligence Period, which schedule shall be subject to
    Transferee's review and approval, which approval shall not be unreasonably
    withheld.

                                     ARTICLE III
                TRANSFEROR'S REPRESENTATIONS, WARRANTIES AND COVENANTS

         To induce Transferee to enter into this Agreement and to purchase the
Property, and to pay the Purchase Price therefor, Transferor hereby makes the
following representations, warranties and covenants with respect to the
Property, subject to the Warranty Disclosure Schedule attached hereto as EXHIBIT
P, upon each of which Transferor acknowledges and agrees that Transferee is
entitled to rely and has relied:

         3.1  ORGANIZATION AND POWER.  Transferor is duly formed or organized,
validly existing and in good standing under the laws of the state of its
formation and is qualified to transact business in the State and has all
requisite powers and all governmental licenses, authorizations, consents and
approvals to carry on its business as now conducted and to enter into and
perform its obligations hereunder and under any document or instrument required
to be executed and delivered by or on behalf of Transferor hereunder.

         3.2  AUTHORIZATION AND EXECUTION.  This Agreement has been, and each
of the agreements and certificates of Transferor to be delivered to Transferee
at Closing as provided in Section 5.1 will be, duly authorized by all necessary
action on the part of Transferor, has been duly executed and delivered by
Transferor, constitutes the valid and binding agreement of Transferor and is
enforceable against Transferor in accordance with its terms.  There is no other
person or entity who has an ownership interest in the Property or whose consent
is required in connection with Transferor's performance of its obligations
hereunder.  All action required pursuant to this Agreement necessary to
effectuate the transactions contemplated herein has been, or will at Closing be,
taken promptly and in good faith by Transferor and its representatives and
agents.

         3.3  NONCONTRAVENTION.  The execution and delivery of, and the
performance by Transferor of its obligations under, this Agreement do not and
will not contravene, or constitute a default under, any provision of applicable
law or regulation, Transferor's Organizational Documents or any agreement,
judgment, injunction, order, decree or other instrument binding upon Transferor,
or result in the creation of any lien or other encumbrance on any asset of
Transferor.  There are no outstanding agreements (written or oral) pursuant to
which Transferor (or any predecessor to or representative of Transferor) has
agreed to contribute or has granted an option or right of first refusal to
purchase the Property or any part thereof.  Other than the rights of tenants, as
tenants only, under the Leases, there are no purchase contracts, options or
other agreements of any kind, written or oral, recorded or unrecorded, whereby
any person or entity other 


                                          11

<PAGE>

than Transferor will have acquired or will have any basis to assert any right,
title or interest in, or right to possession, use, enjoyment or proceeds of, all
or any portion of the Property.  There are no rights, subscriptions, warrants,
options, conversion rights or agreements of any kind outstanding to purchase or
to otherwise acquire any interest or profit participation of any kind in the
Property or any part thereof.

         3.4  NO SPECIAL TAXES.  Transferor has no knowledge of, nor has it
received any notice of, any special taxes or assessments relating to the
Property or any part thereof, including taxes relating to the business of the
Property, or any planned public improvements that may result in a special tax or
assessment against the Property, that are not otherwise disclosed in the
Preliminary Title Report.  To the best of Transferor's knowledge, there is not
any proposed increase in the assessed valuation of the Real Property for tax
purposes (except as may relate to the transfer contemplated by this Agreement).

         3.5  COMPLIANCE WITH EXISTING LAWS.  Transferor possesses all
Authorizations, each of which is valid and in full force and effect, and no
provision, condition or limitation of any of the Authorizations has been
breached or violated.  Transferor has not misrepresented or failed to disclose
any relevant fact in obtaining all Authorizations, and Transferor has no
knowledge of any change in the circumstances under which any of those
Authorizations were obtained that result in their termination, suspension,
modification or limitation.  Transferor has not taken any action (or failed to
take any action), the omission of which would result in the revocation of any of
the Authorizations.  Transferor has no knowledge, nor has it received notice
within the past three years, of any existing or threatened violation of any
provision of any applicable building, zoning, subdivision, environmental or
other governmental ordinance, resolution, statute, rule, order or regulation,
including but not limited to those of environmental agencies or insurance boards
of underwriters, with respect to the ownership, operation, use, maintenance or
condition of the Property or any part thereof, or requiring any repairs or
alterations other than those that have been made prior to the date hereof.

         3.6  REAL PROPERTY.  To the best of Transferor's knowledge, (i) the
Improvements conform in all respects to all legal requirements, (ii) all
easements necessary or appropriate for the use or operation of the Property have
been obtained, (iii) all contractors and subcontractors retained by Transferor
who have performed work on or supplied materials to the Property have been fully
paid, and all materials used at or on the Property have been fully paid for,
(iv) the Improvements have been completed in all material respects in a
workmanlike manner of first-class quality, and (v) all equipment necessary or
appropriate for the use or operation of the Property has been installed and is
presently operative in good working order.  Transferor has not received any
written notice which is still in effect that there is, and, to the best of
Transferor's knowledge, there does not exist, any violation of a condition or
agreement contained in any easement, restrictive covenant or any similar
instrument or agreement effecting the Real Property, or any portion thereof.


                                          12

<PAGE>

         3.7  PERSONAL PROPERTY.  All of the Tangible Personal Property and
Intangible Personal Property being conveyed by Transferor to Transferee is free
and clear of all liens and encumbrances and will be so on the Closing Date and
Transferor has good, merchantable title thereto and the right to convey same in
accordance with the terms of this Agreement.

         3.8  OPERATING AGREEMENTS.  Each of the Operating Agreements may be
terminated upon not more than thirty (30) days prior written notice and without
the payment of any penalty, fee, premium or other amount.  Transferor has
performed all of its obligations under each of the Operating Agreements and no
fact or circumstance has occurred which, by itself or with the passage of time
or the giving of notice or both, would constitute a default under any of the
Operating Agreements.  Transferor shall not enter into any new Operating
Agreements, supply contract, vending or service contract or other agreements
with respect to the Property, nor shall Transferor enter into any agreements
modifying the Operating Agreements, unless (a) any such agreement or
modification will not bind Transferee or the Property after the Closing Date, or
(b) Transferor has obtained Transferee's prior written consent to such agreement
or modification.  Transferor acknowledges that Transferee will not assume any of
the Operating Agreements and none of the Operating Agreements will be binding on
Transferee or the Property after Closing.

         3.9  WARRANTIES AND GUARANTIES.  Transferor shall not before or after
Closing, release or modify any warranties or guarantees, if any, of
manufacturers, suppliers and installers relating to the Improvements and the
Personal Property or any part thereof, except with the prior written consent of
Transferee.

         3.10 INSURANCE.  All of Transferor's insurance policies are valid and
in full force and effect, all premiums for such policies were paid when due and
all future premiums for such policies (and any replacements thereof) shall be
paid by Transferor on or before the due date therefor.  Transferor shall pay all
premiums on, and shall not cancel or voluntarily allow to expire, any of
Transferor's insurance policies unless such policy is replaced, without any
lapse of coverage, by another policy or policies providing coverage at least as
extensive as the policy or policies being replaced.  Transferor has not received
any notice from any insurance company of any defect or inadequacies in the
Property to any part thereof which would adversely affect the insurability of
the Property, or which would increase the cost of insurance beyond that which
would ordinarily and customarily be charged for similar properties in the
vicinity of the Real Property.  The Property is fully insured in accordance with
prudent and customary practice.

         3.11 CONDEMNATION PROCEEDINGS; ROADWAYS.  Transferor has received no
notice of any condemnation or eminent domain proceeding pending or threatened
against the Property or any part thereof.  Transferor has no knowledge of any
change or proposed change in the route, grade or width of, or otherwise
affecting, any street or road adjacent to or serving the Real Property.  To the
best of Transferor's knowledge, no fact or condition exists which would result
in the termination or material impairment of access to the Real Property from
adjoining public or private streets or ways or which 


                                          13

<PAGE>

could result in discontinuation of presently available or otherwise necessary
sewer, water, electric, gas, telephone or other utilities or services.

         3.12   LITIGATION.  Except as disclosed in writing to Transferor, 
there is no action, suit or proceeding pending or known to be threatened 
against or affecting Transferor or any of its properties in any court, before 
any arbitrator or before or by any Governmental Body which (a) in any manner 
raises any question affecting the validity or enforceability of this 
Agreement or any other agreement or instrument to which Transferor is a party 
or by which it is bound and that is or is to be used in connection with, or 
is contemplated by, this Agreement, (b) could materially and adversely affect 
the business, financial position or results of operations of Transferor, 
(c) could materially and adversely affect the ability of Transferor to perform 
its obligations hereunder, or under any document to be delivered pursuant 
hereto, (d) could create a lien on the Property, any part thereof or any 
interest therein, (e) the subject matter of which concerns any past or 
present employee of Transferor or its managing agent, or (f) could otherwise 
adversely materially affect the Property, any part thereof or any interest 
therein or the use, operation, condition or occupancy thereof.

         3.13   LABOR DISPUTES AND AGREEMENTS.  There are no labor disputes
pending or, to the best of Transferor's knowledge, threatened as to the
operation or maintenance of the Property or any part thereof.  Transferor is not
a party to any union or other collective bargaining agreement with employees
employed in connection with the ownership, operation or maintenance of the
Property.  Transferor is not a party to any employment contracts or agreements,
other than the Employment Agreements, and neither Transferor nor its managing
agent will, between the date hereof and the Closing Date, enter into any new
employment contracts or agreements, amend any existing Employment Agreement,
except with the prior written consent of Transferee.  Transferor acknowledges
that Transferee will not assume any of the Employment Agreements and Transferor
has complied with and shall be responsible for compliance with the WARN Act and
any other applicable employment-related laws or ordinances.  Transferor has
complied with the requirements of the federal Immigration and Reform Control Act
respecting the employment of undocumented workers.

         3.14   FINANCIAL INFORMATION.  To the best of Transferor's knowledge,
all of Transferor's financial information, including, without limitation, all
books and records and financial statements, is correct and complete in all
material respects and presents accurately the results of the operations of the
Property for the periods indicated.

         3.15   ORGANIZATIONAL DOCUMENTS.  Transferor's Organizational
Documents are in full force and effect and have not been modified or
supplemented, and no fact or circumstance has occurred that, by itself or with
the giving of notice or the passage of time or both, would constitute a default
thereunder.

         3.16   OPERATION OF PROPERTY.  Transferor covenants, that between the
date hereof and the Closing Date, it will (a) operate the Property in the usual,
regular and ordinary manner consistent with Transferor's prior practice, (b)
maintain its books of 


                                          14

<PAGE>

account and records in the usual, regular and ordinary manner, in accordance
with sound accounting principles applied on a basis consistent with the basis
used in keeping its books in prior years and (c) use all reasonable efforts to
preserve intact its present business organization, keep available the services
of its present officers, partners and employees and preserve its relationships
with suppliers and others having business dealings with it.  Except as otherwise
permitted hereby, from the date hereof until Closing, Transferor shall not take
any action or fail to take action the result of which would have a material
adverse effect on the Property or Transferee's ability to continue the operation
thereof after the Closing Date in substantially the same manner as presently
conducted, or which would cause any of the representations and warranties
contained in this Article III to be untrue as of Closing.

         From and after the execution and delivery of this Agreement,
Transferor shall not, other than in the ordinary course of business, (a) make
any agreements which shall be binding upon Transferee with respect to the
Property, or (b) reduce or cause to be reduced any green fees, membership fees,
tournament fees, driving range fees or any other charges over which Transferor
has operational control.  Between the date hereof and the Closing Date, if and
to the extent requested by Transferee, Transferor shall deliver to Transferee
such periodic information with respect to the above information as Transferor
customarily keeps internally for its own use.  Transferor agrees that it will
operate the Property in accordance with the provisions of this Section 3.16
between the date hereof and the Closing Date.

         3.17   BANKRUPTCY.  No Act of Bankruptcy has occurred with respect to
Transferor.

         3.18   LAND USE.  The current use and occupancy of the Property for
golfing and all other related purposes (including, without limitation, the sale
of merchandise and food and beverages) are permitted as a matter of right as a
principal use under all laws and regulations applicable thereto without the
necessity of any special use permit, special exception or other special permit,
permission or consent and Transferor is not aware of any proposal to change or
restrict such use.  Transferor has all necessary certificates of occupancy or
completion to operate the Property as presently operated and there are no
unfulfilled conditions respecting the development of the Property.

         3.19   HAZARDOUS SUBSTANCES.  Except as may be disclosed in the Phase
I environmental assessment report for the Property, to the best of Transferor's
knowledge, (i) no Hazardous Substances are or have been located on (except in
immaterial amounts used in the ordinary course for the operation or maintenance
of the Property by Transferor in accordance with all applicable laws), in or
under the Property or have been released into the environment, or discharged,
placed or disposed of at, on or under the Property; (ii) no underground storage
tanks are, or have been, located at the Property; (ii) the Property has never
been used to store, treat or dispose of Hazardous Substances; and (iv) the
Property and its prior uses comply with, and at all times have complied with all
applicable Environmental Laws or any other governmental law, regulation or 


                                          15

<PAGE>

requirement relating to environmental and occupational health and safety matters
and Hazardous Substances.  To the best of Transferor's knowledge, there
currently exist no facts or circumstances that could reasonably be expected to
give rise to a material non-compliance with Environmental Laws, material
environmental liability or material Environmental Claim.

         3.20   PUBLIC OFFERING; PREPARATION OF S-11.  Transferor shall
cooperate in the preparation by an affiliate of Transferee of a Form S-11 under
the Securities Act of 1933, as amended, to be filed with the SEC and the Closing
of the offering (the "Registered Offering") registered thereby.  The Registered
Offering shall be for purposes of selling shares of common stock in an affiliate
of Transferee.  Transferor shall provide Transferee access to all financial and
other information relating to the Property which would be sufficient to enable
them to prepare financial statements in conformity with Regulation S-X of the
SEC and to enable the Transferee to prepare a registration statement, report or
disclosure statement for filing with the SEC.  Transferor shall also provide to
Transferee's representatives a signed representation letter which would be
sufficient to enable an independent public accountant to render an opinion on
the financial statements related to the Property.

         3.21   UTILITIES.  All Utilities required for the operation of the
Property either enter the Property through adjoining streets, or they pass
through adjoining land and do so in accordance with valid public easements or
private easements, and all of said Utilities are installed and are in good
working order and repair and operating as necessary for the operation of the
Property and all installation and connection charges therefor have been paid in
full.  The sewage, sanitation, plumbing, water retention and detention, refuse
disposal and utility facilities in and on and/or servicing the Real Property are
adequate to service the Real Property as it is currently being used and the Real
Property's utilization of such facilities is in compliance with all applicable
governmental and environmental protection authorities' laws, rules, regulations
and requirements.

         3.22   CURB CUTS.  All curb cut street opening permits or licenses
required for vehicular access to and from the Property from any adjoining public
street have been obtained and paid for and are in full force and effect.

         3.23   LEASED PROPERTY.  The Personal Property identified on EXHIBIT C
is all of the leased property at the Property, and such exhibit reflects the
date of each such lease, the name of the lessor, the name of the lessee, the
term of each such lease, the lease payment terms and a description of the
property demised by each such lease.  All leases of such property are in good
standing and free from default.

         3.24   SUFFICIENCY OF CERTAIN ITEMS.  The Property, together with the
Current Assets, contain an amount of equipment and supplies, which is sufficient
to efficiently operate and maintain the Property in the manner in which it is
normally operated and maintained.


                                          16

<PAGE>


         3.25   ACCREDITED INVESTOR.  Transferor and all equity owners of
Transferor are as of the date hereof, and as of the Closing Date shall be,
Accredited Investors.  Concurrent herewith Transferor shall execute and deliver
to Transferee the Accredited Investor Questionnaire attached hereto as EXHIBIT
N.

    Each of the representations, warranties and covenants contained in this
Article III are intended for the benefit of Transferee and any underwriter in
the Registered Offering.  Each of said representations, warranties and covenants
shall survive the Closing for a period of one (1) year, at which time they shall
expire unless prior to such time Transferee has made a formal, written claim
alleging a breach of one or more of the representations, warranties or
covenants.  No investigation, audit, inspection, review or the like conducted by
or on behalf of Transferee shall be deemed to terminate the effect of any such
representations, warranties and covenants, it being understood that Transferee
has the right to rely thereon and that each such representation, warranty and
covenant constitutes a material inducement to Transferee to execute this
Agreement and to close the transaction contemplated hereby and to pay the
Purchase Price to Transferor.

                                      ARTICLE IV
                TRANSFEREE'S REPRESENTATIONS, WARRANTIES AND COVENANTS

         To induce Transferor to enter into this Agreement and to contribute
the Property, Transferee hereby makes the following representations, warranties
and covenants, upon each of which Transferee acknowledges and agrees that
Transferor is entitled to rely and has relied:

         4.1  ORGANIZATION AND POWER.  Transferee is duly formed or organized,
validly existing and in good standing under the laws of the state of its
formation and has all governmental licenses, Authorizations, consents and
approvals required to carry on its business as now conducted and to enter into
and perform its obligations under this Agreement and any document or instrument
required to be executed and delivered on behalf of Transferee hereunder.

         4.2  NONCONTRAVENTION.  The execution and delivery of this Agreement
and the performance by Transferee of its obligations hereunder do not and will
not contravene, or constitute a default under, any provisions of applicable law
or regulation, Partnership Agreement or any agreement, judgment, injunction,
order, decree or other instrument binding upon Transferee or result in the
creation of any lien or other encumbrance on any asset of Transferee.

         4.3  LITIGATION.  There is no action, suit or proceeding, pending or
known to be threatened, against or affecting Transferee in any court or before
any arbitrator or before any administrative panel or otherwise that (a) could
materially and adversely affect the business, financial position or results of
operations of Transferee, or (b) could materially and adversely affect the
ability of Transferee to perform its obligations hereunder, or under any
document to be delivered pursuant hereto.


                                          17

<PAGE>


         4.4  BANKRUPTCY.  No Act of Bankruptcy has occurred with respect to
Transferee.

         4.5  PUBLIC OFFERING.  Transferor shall diligently and in good faith
proceed to file the Registration Statement and seek to consummate the Public
Offering in a timely manner.


         4.6  AUTHORIZATION AND EXECUTION.  This Agreement has been, and each
of the agreements and certificates of Transferee to be delivered to Transferor
at Closing as provided in Section 5.2 will be, duly authorized by all necessary
action on the part of Transferee, has been duly executed and delivered by
Transferee, constitutes the valid and binding agreement of Transferee and is
enforceable against Transferee in accordance with its terms.  All action
required pursuant to this Agreement necessary to effectuate the transactions
contemplated herein has been, or will at Closing be, taken promptly and in good
faith by Transferee and its representatives and agents.

         4.7  TRADE NAME.  Transferee shall not use the trade name referenced
in Recital B(4) in connection with any other property owned by Transferee or any
affiliate of Transferee.

                                      ARTICLE V
                         CONDITIONS AND ADDITIONAL COVENANTS

         5.1  AS TO TRANSFEREE'S OBLIGATIONS.  Transferee's obligations
hereunder are subject to the satisfaction of the following conditions precedent
and the compliance by Transferor with the following covenants:

         (a)  TRANSFEROR'S DELIVERIES.  Transferor shall have delivered to or
    for the benefit of Transferee, as the case may be, on or before the Closing
    Date, all of the documents and other information required of Transferor
    pursuant to this Agreement.

         (b)  REPRESENTATIONS, WARRANTIES AND COVENANTS.  All of Transferor's
    representations and warranties made in this Agreement shall be true and
    correct as of the date hereof and as of the Closing Date as if then made,
    there shall have occurred no material adverse change in the condition or
    financial results of the operation of the Property since the date hereof. 
    Transferor shall have performed all of its covenants and other obligations
    under this Agreement and Transferor shall have executed and delivered to
    Transferee on the Closing Date a certificate dated as of the Closing Date
    to the foregoing effect in the form of EXHIBIT O attached hereto.

         (c)  TITLE INSURANCE.  The Title Company shall have delivered the
    Owner's Title Policy, subject only to the Permitted Title Exceptions.


                                          18

<PAGE>


         (d)  TITLE TO PROPERTY.  Transferee shall have determined that
    Transferor is the sole owner of good and marketable fee simple title (or
    ground lease interest, as applicable) to the Real Property and to the
    Tangible Personal Property, free and clear of all liens, encumbrances,
    restrictions, conditions and agreements except for Permitted Title
    Exceptions. Transferor shall not have taken any action or permitted or
    suffered any action to be taken by others from the date hereof and through
    and including the Closing Date that would adversely affect the status of
    title to the Real Property or to the Tangible Personal Property.

         (e)  CONDITION OF PROPERTY.  The Real Property and the Tangible
    Personal Property (including but not limited to the golf course, driving
    range, putting greens, mechanical systems, plumbing, electrical wiring,
    appliances, fixtures, heating, air conditioning and ventilating equipment,
    elevators, boilers, equipment, roofs, structural members and furnaces)
    shall be in the same condition at Closing as they are as of the date
    hereof, reasonable wear and tear excepted. Prior to Closing, Transferor
    shall not have diminished the quality or quantity of maintenance and upkeep
    services heretofore provided to the Real Property and the Tangible Personal
    Property.  Transferor shall not have removed or caused or permitted to be
    removed any part or portion of the Real Property or the Tangible Personal
    Property unless the same is replaced, prior to Closing, with similar items
    of at least equal quality and acceptable to Transferee.

         (f)  UTILITIES.  All of the Utilities shall be installed in and
    operating at the Property, and service shall be available for the removal
    of garbage and other waste from the Property.  Between the date hereof and
    the Closing Date, Transferor shall have received no notice of any material
    increase or proposed material increase in the rates charged for the
    Utilities from the rates in effect as of the date hereof.

         (g)  LIQUOR LICENSE.  Transferee, or Transferee's nominee, shall have
    obtained all liquor licenses, alcoholic beverage licenses and other permits
    and Authorizations necessary to operate the restaurant, bars, snack shops
    and lounges presently located at the Property.  To that end, Transferor and
    Transferee, or Transferee's nominee, shall have cooperated with each other,
    and each shall have executed such transfer forms, license applications and
    other documents as may be necessary to effect the obtaining of the liquor
    licenses, alcoholic beverage licenses and other Authorizations required
    hereby.

         (h)  SUCCESSFUL PUBLIC OFFERING.  Transferee's obligations hereunder
    are expressly conditioned upon the closing of the Registered Offering.

         (i)  PARTNERSHIP AGREEMENT.  Transferor shall have delivered to
    Transferee a countersigned copy of the Partnership Agreement in a form
    prepared by Transferee, which shall be in substantially the form attached
    hereto as EXHIBIT J.


                                          19

<PAGE>


         (j)  GOLF COURSE LEASE.  An Affiliate of Transferor shall have
    delivered to Transferee a countersigned copy of the Golf Course Lease in a
    form prepared by Transferee, which shall be in substantially the form
    attached hereto as EXHIBIT E.

Each of the conditions and additional covenants contained in this Section are
intended for the benefit of Transferee and may be waived in whole or in part by
Transferee, but only by an instrument in writing signed by Transferee.

         5.2  AS TO TRANSFEROR'S OBLIGATIONS.  Transferor's obligations
hereunder are subject to the satisfaction of the following conditions precedent
and the compliance by Transferee with the following covenants:

         (a)  TRANSFEREE'S DELIVERIES.  Transferee shall have delivered to or
    for the benefit of Transferor, on or before the Closing Date, all of the
    documents and payments required of Transferee pursuant to this Agreement.

         (b)  REPRESENTATIONS, WARRANTIES AND COVENANTS.  All of Transferee's
    representations and warranties made in this Agreement shall be true and
    correct as of the date hereof and as of the Closing Date as if then made
    and Transferee shall have performed all of its covenants and other
    obligations under this Agreement.

         (c)  REVIEW AND APPROVAL OF CONSOLIDATED FINANCIAL STATEMENTS. 
    Transferor shall have reviewed and approved consolidated financial
    statements of Transferee.  Transferor shall have five (5) days from receipt
    of such consolidated financial statements to review such financial
    statements. 

         (d)  CAPITALIZATION RATE.  The Capitalization Rate, as defined in
    EXHIBIT K, shall be less than or equal to 10.95%.

         (e)  COUNTERSIGNED COPIES OF PARTNERSHIP AGREEMENT AND GOLF COURSE
    LEASE.  Transferee shall have delivered to Transferor countersigned copies
    of the Partnership Agreement and Golf Course Lease.

Each of the conditions and additional covenants contained in this Section are
intended for the benefit of Transferor and may be waived in whole or in part, by
Transferor, but only by an instrument in writing signed by Transferor.

                                      ARTICLE VI
                                       CLOSING

         6.1  CLOSING.  Closing shall be held at 9:00 a.m., New York time, at
the offices of the Company (or counsel to the Company) on a date which is the
earlier of (i) fifteen (15) days after Transferee shall have given Transferor
written notice that Transferee is ready, willing and able to close the
transaction contemplated hereby, or (ii) 


                                          20

<PAGE>

December 31, 1996, as may be extended in Transferee's reasonable discretion for
up to an additional ninety (90) days.  If the Closing Date falls on a Saturday,
Sunday or other legal holiday, the Closing shall take place on the first
following business day thereafter. Possession of the Property shall be delivered
to Transferee at Closing, subject only to Permitted Title Exceptions.

         6.2  TRANSFEROR'S DELIVERIES.  At Closing, Transferor shall deliver to
Transferee all of the following instruments, each of which shall have been duly
executed and, where applicable, acknowledged and/or sworn on behalf of
Transferor and shall be dated as of the Closing Date:

         (a)  The certificate required by Section 5.1 (b).

         (b)  The Deed.

         (c)  The Bill of Sale - Personal Property.

         (d)  The Partnership Agreement.

         (e)  The Golf Course Lease.

         (f)  Evidence of title acceptable to Transferee for any vehicle owned
    by Transferor and used in connection with the Property.

         (g)  Such agreements, affidavits or other documents as may be required
    by the Title Company to issue the Owner's Title Policy including those
    endorsements requested by Transferee, and to eliminate the standard
    exceptions as exceptions thereto, so that the Owner's Title Policy will be
    subject only to the Permitted Title Exceptions, including, without
    limitation, an appropriate mechanics' and construction lien, possession and
    gap affidavit.

         (h)  The FIRPTA Certificate.

         (i)  To the extent available, true, correct and complete copies of all
    warranties, if any, of manufacturers, suppliers and installers possessed by
    Transferor and relating to the Property, or any part thereof.

         (j)  Certified copies of Transferor's Organizational Documents.

         (k)  Appropriate resolutions of the board of directors or partners, as
    the case may be, of Transferor, certified by the secretary or an assistant
    secretary of Transferor or a general partner, as the case may be, together
    with all other necessary approvals and consents of Transferor, authorizing
    (i) the execution on behalf of Transferor of this Agreement and the
    documents to be executed and delivered by Transferor prior to, at or
    otherwise in connection with Closing, and (ii) the performance by
    Transferor of its obligations hereunder and under such 


                                          21

<PAGE>

    documents, or appropriate resolutions of the partners of Transferor, as the
    case may be.

         (l)  A valid, final and unconditional certificate of occupancy for the
    Real Property and Improvements, issued by the appropriate Governmental Body
    allowing for the use of the Real Property as a golf course and permitting
    the continued operation of the improvements as presently operated.

         (m)  Such proof as Transferee may reasonably require with respect to
    Transferor's compliance (or indemnity with respect to compliance) with the
    bulk sales laws or similar statutes.

         (n)  Copy of each and every existing insurance policy covering the
    Property and certificates evidencing such coverage.

         (o)  To the extent available, a set or copies of the plans and
    specifications for the Improvements.

         (p)  A written instrument executed by Transferor, conveying and
    transferring to Transferee all of Transferor's right, title and interest in
    any telephone numbers, fax numbers or internet or electronic mail addresses
    (if applicable) relating solely to the Property, and, if Transferor
    maintains a post office box solely with respect to the Property, conveying
    to Transferee all of its interest in and to such post office box and the
    number associated therewith, so as to assure a continuity in operation and
    communication.

         (q)  All current real estate and personal property tax bills in
    Transferor's possession or under its control.

         (r)  All surveys and plot plans of the Real Property in possession of
    or in the control of Transferor.

         (s)  A complete list of all scheduled tournaments, functions and the
    like, in reasonable detail.

         (t)  A list of Transferor's outstanding accounts receivable as of
    midnight on the date prior to the Closing, specifying the name of each
    account and the amount due Transferor.

         (u)  A pay off statement prepared by any holder of Mortgage
    Indebtedness setting forth the amount, including accrued interest and
    prepayment penalties, to pay off the Mortgage Indebtedness.

         (v)  Written notice executed by Transferor notifying all interested
    parties, including all tenants under any leases of the Property, that the
    Property 


                                          22

<PAGE>

    has been conveyed to Transferee and directing that all payments, inquiries
    and the like be forwarded to Transferee at the address to be provided by
    Transferee.

         (u)  Any other document or instrument reasonably requested by
    Transferee with respect to the Property, or in connection with the
    Registered Offering.

         6.3  TRANSFEREE'S DELIVERIES.  At Closing, Transferee shall pay or
deliver to Transferor the following:

         (a)  The cash portion of the Purchase Price by federal funds wire to
    an account designated by Transferor.

         (b)  The non-cash portion of the Purchase Price payable in Owner's
    Shares issued to such holders and in such denominations to such holders as
    specified by Transferor.

         (c)  Any other document or instrument reasonably requested by
    Transferor relating to the transaction contemplated hereby.

         6.4  MUTUAL DELIVERIES.  At Closing, Transferee and Transferor shall
mutually execute and deliver each to the other:

         (a)  A closing statement for Transferor and a closing statement for
    Transferee (collectively, the "Closing Statements") reflecting the Purchase
    Price and the adjustments and prorations required hereunder and the
    allocation of income and expenses required hereby.

         (b)  Such other documents, instruments and undertakings as may be
    required by the liquor authorities of the State or of any county or
    municipality or Governmental Body having jurisdiction with respect to the
    transfer or issue of any liquor licenses or alcoholic beverage licenses or
    permits for the Property, to the extent not theretofore executed and
    delivered.

         (c)  The Golf Course Lease.

         (d)  The Partnership Agreement.

         (e)  Such other and further documents, papers and instruments as may
    be reasonably required by the parties hereto or their respective counsel.

         6.5  CLOSING COSTS.  Except as is otherwise provided in this
Agreement, each party hereto shall pay its own legal fees and expenses, and
Transferor shall pay for the cost of any audit required by Transferee with
respect to the Property.  All filing fees for the Deed and the real estate
transfer, recording or other similar taxes due with respect to the transfer of
title and all charges for title insurance premiums shall be paid


                                          23

<PAGE>

by Transferor. Transferor shall pay for preparation of the documents to be
delivered by Transferor hereunder, and for the releases of any deeds of trust,
mortgages and other financing encumbering the Property and for any costs
associated with any corrective instruments, and for the cost of any due
diligence reports and surveys prepared by or for Transferee with respect to the
Property.  Transferor shall receive a cash payment at closing to pay for such
closing costs as provided in Section 2.3(c).

         6.6  INCOME AND EXPENSE ALLOCATIONS.  All income and expenses with
respect to the Property, and applicable to the period of time before and after
Closing, determined in accordance with generally accepted accounting principles
consistently applied, shall be allocated between Transferor and Transferee (or,
at Transferee's election, between Transferor and the lessee under the Golf
Course Lease to the extent such income or expenses will be payable by or
attributable to such lessee).  Transferor shall be entitled to all income and
shall be responsible for all expenses for the period of time up to but not
including the Closing Date, and Transferee shall be entitled to all income and
shall be responsible for all expenses for the period of time from, after and
including the Closing Date.  Such adjustments shall be shown on the Closing
Statements (with such supporting documentation as the parties hereto may require
being attached as exhibits to the Closing Statements) and shall increase or
decrease (as the case may be) the Purchase Price payable by Transferee.  Without
limiting the generality of the foregoing, the following items of income and
expense shall be prorated at Closing:

         (a)  Current and prepaid rents or fees, including, without limitation,
    prepaid Golf Club membership fees, function receipts and other reservation
    receipts.

         (b)  Real estate and personal property taxes.

         (c)  Utility charges (including but not limited to charges for water,
    sewer and electricity).

         (d)  Value of fuel stored on the Property at the price paid for such
    fuel by Transferor, including any taxes.

         (e)  Municipal improvement liens where the work has physically
    commenced (certified liens) shall be paid by Transferor at Closing. 
    Municipal improvement liens which have been authorized, but where the work
    has not commenced (pending liens) shall be assumed by Transferee.

         (f)  License and permit fees, where transferable.

         (g)  All other income and expenses of the Property, including, but not
    being limited to such things as restaurant and snack bar income and
    expenses and the like.


                                          24

<PAGE>


         (h)  Such other items as are usually and customarily prorated between
    Transferees and Transferors of golf course properties in the area in which
    the Property is located shall be prorated as of the Closing Date.

         6.7  SALES TAXES.  Transferor shall be required to pay all sales taxes
and like impositions arising from the ownership and operation of the Property
currently through the Closing Date.

         6.8  POST-CLOSING ADJUSTMENTS.

         (a)  Transferee shall not be obligated to collect any accounts
    receivable or revenues accrued prior to the Closing Date for Transferor,
    but if Transferee collects same, such amounts will be promptly remitted to
    Transferor in the form received.  Transferee shall receive a credit at
    Closing for the amount of any security deposits held by Transferor under
    any lease of any portion of the Property that is being assigned to
    Transferee in accordance herewith.

         (b)  If accurate allocations and prorations cannot be made at Closing
    because current bills are not obtainable (as, for example, in the case of
    utility bills and/or real estate or personal property taxes), the parties
    shall allocate such income or expenses at Closing on the best available
    information, subject to adjustment outside of escrow upon receipt of the
    final bill or other evidence of the applicable income or expense.  Any
    income received or expense incurred by Transferor or Transferee with
    respect to the Property after the Closing Date shall be promptly allocated
    in the manner described herein and the parties shall promptly pay or
    reimburse any amount due.  Transferor shall pay at Closing all accrued
    special assessments and taxes applicable to the Property.

                                     ARTICLE VII
                                  GENERAL PROVISIONS

         7.1  CONDEMNATION.  In the event of any actual or threatened taking,
pursuant to the power of eminent domain, of all or any portion of the Real
Property, or any proposed sale in lieu thereof, Transferor shall give written
notice thereof to Transferee promptly after Transferor learns or receives notice
thereof.  If all or any part of the Real Property is, or is to be, so condemned
or sold, Transferee shall have the right to terminate this Agreement pursuant to
Section 8.3.  If Transferee elects not to terminate this Agreement, all
proceeds, awards and other payments arising out of such condemnation or sale
(actual or threatened) shall be paid or assigned, as applicable, to Transferee
at Closing.  Transferor will not settle or compromise any such proceeding
without Transferee's prior written consent.

         7.2  RISK OF LOSS.  The risk of any loss or damage to the Property
prior to the Closing Date shall remain upon Transferor.  If any such loss or
damage occurs prior to Closing, Transferee shall have the right to terminate
this Agreement pursuant to Section 8.3.  If Transferee elects not to terminate
this Agreement, all insurance proceeds 


                                          25

<PAGE>

and rights to proceeds arising out of such loss or damage shall be paid or
assigned, as applicable, to Transferee at Closing.

         7.3  REAL ESTATE BROKER.  Except for a broker or finder who may have
been engaged by Transferor and for whom Transferor accepts sole financial
responsibility, and except for any broker or finder who may have been engaged by
Transferee and for whom Transferee accepts sole financial responsibility, there
is no real estate broker involved in this transaction.  Transferee warrants and
represents to Transferor that Transferee has not dealt with any other real
estate broker in connection with this transaction, nor has Transferee been
introduced to the Property or to Transferor by any other real estate broker, and
Transferee shall indemnify Transferor and save and hold Transferor harmless from
and against any claims, suits, demands or liabilities of any kind or nature
whatsoever arising on account of the claim of any person, firm or corporation to
a real estate brokerage commission or a finder's fee as a result of having dealt
with Transferee, or as a result of having introduced Transferee to Transferor or
to the Property.  In like manner, Transferor warrants and represents to
Transferee that Transferor has not dealt with any real estate broker in
connection with this transaction, nor has Transferor been introduced to
Transferee by any real estate broker, and Transferor shall indemnify Transferee
and save and hold Transferee harmless from and against any claims, suits,
demands or liabilities of any kind or nature whatsoever arising on account of
the claim of any person, firm or corporation to a real estate brokerage
commission or a finder's fee as a result of having dealt with Transferor in
connection with this transaction.  Transferee acknowledges that David J. Dick,
an officer of the Transferee, is a licensed California real estate broker but is
not acting as a broker in relation to this Agreement.

         7.4  CONFIDENTIALITY.  Except as hereinafter provided, from and after
the execution of this Agreement, Transferee and Transferor shall keep the terms,
conditions and provisions of this Agreement confidential and neither shall make
any public announcements hereof unless the other first approves of same in
writing, nor shall either disclose the terms, conditions and provisions hereof,
except to their respective attorneys, accountants, engineers, surveyors,
financiers and bankers.  Notwithstanding the foregoing, it is acknowledged that
Transferee anticipates that it will seek to sell shares of its common stock and
other securities (collectively, the "Securities") to the general public pursuant
to the Registered Offering and that in connection therewith, Transferee will
have the absolute right to market the Securities and prepare and file all
necessary or required registration statements and other papers, documents and
instruments necessary or required in Transferee's judgment and that of its
attorneys and underwriters to file a registration statement with respect to the
Securities with the SEC and/or similar state authorities and to cause same to
become effective and to disclose therein and thus to its underwriters, to the
SEC and/or to similar state authorities and to the public all of the terms,
conditions and provisions of this Agreement.  The obligations of this Section
7.4 shall survive any termination of this Agreement.

         7.5  LIQUOR LICENSES.  Transferor shall transfer or cause to be
transferred to Transferee or, at Transferee's discretion, Transferee's nominee
(which may include 


                                          26

<PAGE>

the lessee under the Golf Course Lease), all liquor licenses and alcoholic
beverage licenses, if any, necessary to operate the restaurant, bars, snack bars
and lounges presently located within the Property, if any.  To that end,
Transferor and Transferee, or Transferee's nominee, shall cooperate each with
the other, and each shall execute such transfer forms, license applications and
other documents as may be necessary to effect such transfer.  If permitted under
the laws of the jurisdiction in which the Property is located, the parties shall
execute and file all necessary transfer forms, applications and papers with the
appropriate liquor and alcoholic beverage authorities prior to Closing, to the
end that the transfer shall take effect, if possible, on the Closing Date,
simultaneously with Closing.  If not so permitted, then the parties agree each
with the other that they will promptly execute all transfer forms, applications
and other documents required by the liquor authorities in order to effect such
transfer at the earliest date in time possible consistent with the laws of the
State in order that all liquor licenses may be transferred from Transferor to
Transferee, or Transferee's nominee, at the earliest possible time.  If under
the laws of the State such licenses cannot be transferred until after the
Closing of the transaction contemplated hereby, then Transferor covenants and
agrees that Transferor will cooperate with Transferee, or Transferee's nominee,
in keeping open the bars and liquor facilities of the Property between the
Closing Date and the time when such liquor license transfers actually become
effective, by exercising management and supervision of such facilities until
such time under Transferor's licenses, provided, however, that Transferee shall
indemnify and hold Transferor harmless from any liability, damages or claims
encountered in connection with such operations during said period of time,
except for Transferor's gross negligence or willful misconduct.

                                     ARTICLE VIII
               LIABILITY OF TRANSFEREE; INDEMNIFICATION BY TRANSFEROR;
                                  TERMINATION RIGHTS

         8.1  LIABILITY OF TRANSFEREE.  Except for any obligation expressly
assumed or agreed to be assumed by Transferee hereunder, Transferee does not
assume any obligation of Transferor or any liability for claims arising out of
any occurrence prior to Closing.

         8.2  INDEMNIFICATION BY TRANSFEROR.  Transferor hereby indemnifies and
holds Transferee harmless from and against any and all claims, costs, penalties,
damages, losses, liabilities and expenses (including reasonable attorneys' fees)
that may at any time be incurred by Transferee, whether before or after Closing,
as a result of any breach by Transferor of any of its representations,
warranties, covenants or obligations set forth herein or in any other document
delivered by Transferor pursuant hereto, for a period of one (1) year following
the Closing.  The provisions of this section shall survive termination of this
Agreement by Transferee or Transferor.

         8.3  TERMINATION BY TRANSFEREE.  If any condition set forth herein for
the benefit of Transferee cannot or will not be satisfied prior to Closing, or
upon the occurrence of any other event that would entitle Transferee to
terminate this Agreement 


                                          27

<PAGE>

and its obligations hereunder, and Transferor fails to cure any such matter
within ten (10) business days after notice thereof from Transferee, Transferee,
at its option, may elect either (a) to terminate this Agreement and all other
rights and obligations of Transferor and Transferee hereunder shall terminate
immediately, or (b) to waive its right to terminate (but without waiving any
breach or default on the part of Transferor) and, instead, to proceed to
Closing.  If Transferee terminates this Agreement as a consequence of a
misrepresentation or breach of a warranty or covenant by Transferor, or a
failure by Transferor to perform its obligations hereunder, then Transferee
shall retain all remedies accruing as a result thereof, including, without
limitation, specific performance.

         8.4  TERMINATION BY TRANSFEROR.  If any condition set forth herein for
the benefit of Transferor (other than a default by Transferee) cannot or will
not be satisfied prior to Closing, and Transferee fails to cure any such matter
within ten (10) business days after notice thereof from Transferor, Transferor
may, at its option, elect either (a) to terminate this Agreement, in which event
the rights and obligations of Transferor and Transferee hereunder shall
terminate immediately, or (b) to waive its right to terminate, and instead, to
proceed to Closing.  If, prior to Closing, Transferee defaults in performing any
of its obligations under this Agreement (including its obligation to purchase
the Property), and Transferee fails to cure any such default within ten (10)
business days after notice thereof from Transferor, then Transferor's sole
remedy for such default shall be to terminate this Agreement and Transferor
waives any claims for damages, actual, consequential or otherwise, that it may
possess against Transferee.

         8.5  COSTS AND ATTORNEYS' FEES.  In the event of any litigation or
dispute between the parties arising out of or in any way connected with this
Agreement, resulting in any litigation, arbitration or other form of dispute
resolution, then the prevailing party in such litigation shall be entitled to
recover its costs of prosecuting and/or defending same, including, without
limitation, reasonable attorneys' fees at trial and all appellate levels.

                                      ARTICLE IX
                               MISCELLANEOUS PROVISIONS

         9.1  COMPLETENESS; MODIFICATION.  This Agreement constitutes the
entire agreement between the parties hereto with respect to the transactions
contemplated hereby and supersedes all prior discussions, understandings,
agreements and negotiations between the parties hereto.  This Agreement may be
modified only by a written instrument duly executed by the parties hereto.

         9.2  ASSIGNMENTS.  Transferee may assign its rights hereunder to an
affiliate of Transferee without the consent of Transferor.  Transferee may not
otherwise assign its interest herein without the prior written consent of
Transferor.  Transferor may not assign any of its rights pursuant to this
Agreement without the prior written consent of Transferee, which may be withheld
in Transferee's sole and absolute discretion.


                                          28

<PAGE>


         9.3  SUCCESSORS AND ASSIGNS.  This Agreement shall bind and inure to
the benefit of the parties hereto and their respective successors and assigns.

         9.4  DAYS. If any action is required to be performed, or if any
notice, consent or other communication is given, on a day that is a Saturday or
Sunday or a legal holiday in the jurisdiction in which the action is required to
be performed or in which is located the intended recipient of such notice,
consent or other communication, such performance shall be deemed to be required,
and such notice, consent or other communication shall be deemed to be given, on
the first business day following such Saturday, Sunday or legal holiday.  Unless
otherwise specified herein, all references herein to a "day" or "days" shall
refer to calendar days and not business days.

         9.5  GOVERNING LAW.  This Agreement and all documents referred to
herein shall be governed by and construed and interpreted in accordance with the
laws of the State.

         9.6  COUNTERPARTS.  To facilitate execution, this Agreement may be
executed in as many counterparts as may be required.  It shall not be necessary
that the signature on behalf of both parties hereto appear on each counterpart
hereof.  All counterparts hereof shall collectively constitute a single
agreement.

         9.7  SEVERABILITY.  If any term, covenant or condition of this
Agreement, or the application thereof to any person or circumstance, shall to
any extent be invalid or unenforceable, the remainder of this Agreement, or the
application of such term, covenant or condition to other persons or
circumstances, shall not be affected thereby, and each term, covenant or
condition of this Agreement shall be valid and enforceable to the fullest extent
permitted by law.

         9.8  COSTS.  Regardless of whether Closing occurs hereunder, and
except as otherwise expressly provided herein, each party hereto shall be
responsible for its own costs in connection with this Agreement and the
transactions contemplated hereby, including without limitation, fees of
attorneys, engineers and accountants.

         9.9  NOTICES.  All notices, requests, demands and other communications
hereunder shall be in writing and shall be delivered by hand, transmitted by
facsimile transmission, sent prepaid by Federal Express (or a comparable
overnight delivery service) or sent by the United States mail, certified,
postage prepaid, return receipt requested, at the addresses and with such copies
as on the Summary Sheet or to such other address as the intended recipient may
have specified in a notice to the other party.  Any party hereto may change its
address or designate different or other persons or entities to receive copies by
notifying the other party and Escrow Agent in a manner described in this
Section.  Any notice, request, demand or other communication delivered or sent
in the manner aforesaid shall be deemed given or made (as the case may be) when
actually delivered to the intended recipient.


                                          29

<PAGE>

         9.10  INCORPORATION BY REFERENCE.  All of the exhibits attached hereto
are by this reference incorporated herein and made a part hereof.

         9.11  SURVIVAL.  Except as expressly provided in Section 3, all of the
representations, warranties, covenants and agreements of Transferor and
Transferee made in, or pursuant to, this Agreement shall survive Closing and
shall not merge into the Deed or any other document or instrument executed and
delivered in connection herewith.

         9.12  FURTHER ASSURANCES.  Transferor and Transferee each covenant and
agree to sign, execute and deliver, or cause to be signed, executed and
delivered, and to do or make, or cause to be done or made, upon the written
request of the other party, any and all agreements, instruments, papers, deeds,
acts or things, supplemental, confirmatory or otherwise, as may be reasonably
required by either party hereto for the purpose of or in connection with
consummating the transactions described herein.

         9.13  NO PARTNERSHIP.  This Agreement does not and shall not be
construed to create a partnership, joint venture or any other relationship
between the parties hereto except the relationship of Transferor and Transferee
specifically established hereby.

         9.14  CONFIDENTIALITY.  Any confidential information delivered by
Transferor to Transferee hereunder shall be used solely for the purpose of
acquiring the Property and Transferee will keep such information confidential;
provided Transferee shall have the right to provide such information to its
consultants and advisors and to disclose such information as Transferee
determines is necessary or appropriate in connection with filing the Registered
Offering.  If Transferee does not acquire the Property, it shall deliver to
Transferor copies of all proprietary information delivered to Transferee by
Transferor.  Transferor agrees to keep confidential the terms and conditions of
this Agreement and the Registered Offering; provided, Transferor shall have the
right to provide such information to its consultants and advisors.


                                          30

<PAGE>


         IN WITNESS WHEREOF, Transferor and Transferee have hereunder affixed
their signatures to this Contribution and Leaseback Agreement, all as of the
_____ day of _________________, 1996.


                             "TRANSFEREE"

                             GOLF TRUST OF AMERICA, L.P., A DELAWARE LIMITED
                             PARTNERSHIP 

                             By:  Golf Trust of America, Inc.
                                  a Maryland corporation
                             Its: General Partner


                                  By:____________________________
                                  Its:____________________________


                             "TRANSFEROR"
                                            
                             By:  _______________________________
                             Its: _______________________________



                                          31

<PAGE>

                                      EXHIBIT A

                           (Legal Description of the Land)



                                         A-1

<PAGE>


                                      EXHIBIT B

                                    (Improvements)    


                                         B-1

<PAGE>

                                      EXHIBIT C

                             (Tangible Personal Property)


                                         C-1

<PAGE>


                                      EXHIBIT D

                            (Intangible Personal Property)


                                         D-1

<PAGE>

                                      EXHIBIT E

                                 (Golf Course Lease)


                                   (to be attached)


                                         E-1

<PAGE>

                                      EXHIBIT F

                           BILL OF SALE - PERSONAL PROPERTY



    WHEREAS, by deed of even date herewith, _____________________________, a
____________________ ("Transferor") conveyed to GOLF TRUST OF AMERICA, L.P., a
Delaware limited partnership ("Transferee"), whose mailing address is
_______________________, _________________________, that certain tract of land
more particularly described in SCHEDULE F-1 attached hereto as a part hereof,
together with all improvements located thereon (the "Property").

    WHEREAS, in connection with the above described conveyance Transferor
desires to contribute, transfer and convey to Transferee certain items of
tangible personal property as defined in the Contribution and Leaseback
Agreement dated ____________, 1996, (the "Agreement") including, without
limitation, the items hereinafter described.

    NOW, THEREFORE, in consideration of the receipt of TEN AND NO/100 DOLLARS
($10.00) and other good and valuable consideration paid in hand by Transferee to
Transferor, the receipt and sufficiency of which are hereby acknowledged,
Transferor has, without representation or warranty except as set forth in the
Agreement, GRANTED, CONVEYED, CONTRIBUTED, TRANSFERRED, SET OVER and DELIVERED
and by these presents does hereby GRANT, CONTRIBUTE, TRANSFER, SET OVER and
DELIVER to Transferee, its legal representatives, successors and assigns, all
items of tangible personal property and fixtures (if any) owned or leased by
Transferor, including, but not limited to machinery, equipment, furniture,
furnishings, movable walls or partitions, phone systems and other control
systems, restaurant equipment, computers or trade fixtures, golf carts, golf
course operation and maintenance equipment, including mowers, tractors,
aerators, sprinklers, sprinkler and irrigation facilities and equipment, valves
or rotors, driving range equipment, athletic training equipment, office
equipment or machines, antiques or other decorations, and equipment or machinery
of every kind or nature located on or useful in the operation of the Real
Property whether on or off-site, including all warranties and guaranties
associated therewith (the "Tangible Personal Property"), including, without
limitation, the personal property described in SCHEDULE F-2 attached hereto and
all intangible personal property owned or possessed by Transferor and used in
connection with the ownership, operation, leasing or maintenance of the Real
Property or the Tangible Personal Property, all goodwill attributed to the
Property, and any and all trademarks and copyrights, guarantees, Authorizations
(as hereinafter defined), general intangibles, business records, plans and
specifications, surveys and title insurance policies pertaining to the Property,
all licenses, permits and approvals with respect to the construction, ownership,
operation or maintenance of the Property, any unpaid award for taking by
condemnation or any damage to the Real Property by reason of a change of grade
or location of or access to any street or highway, excluding (a) any of the
aforesaid rights 


                                         F-1

<PAGE>

that Transferee elects not to acquire and (b) the Current Assets, as hereinafter
defined (collectively, the "Intangible Personal Property"), and to have and to
hold, all and singular, the Tangible Personal Property and the Intangible
Personal Property unto Transferee forever.


EXECUTED this ____ day of ____________________, 1996.

                        Transferor:
                        ____________________________,
                        a __________________________


                        By:__________________________

                           Its:______________________


                                         F-2

<PAGE>

                                     SCHEDULE F-1

                              [Description of Property]


                                       Sch. F-1

<PAGE>


                                     SCHEDULE F-2

                          [Description of Personal Property]


                                       Sch. F-2

<PAGE>


                                      EXHIBIT G




RECORDING REQUESTED BY

AND WHEN RECORDED MAIL TO:

O'MELVENY & MYERS LLP
275 Battery Street
San Francisco, California  94111
Attn:  David G. Estes, Esq.




                                      GRANT DEED

         FOR A VALUABLE CONSIDERATION, receipt of which is hereby acknowledged,
______________________________________, a _____________________ ("GRANTOR"),
hereby GRANTS to GOLF TRUST OF AMERICA, L.P., a Delaware limited partnership,
that certain real property located in the County of _________________, State of
_____________________ and more particularly described in SCHEDULE G-1 attached
hereto and incorporated herein by this reference (the "PROPERTY"), together with
all improvements located thereon and all rights, privileges, easements and
appurtenances of Grantor appertaining to the Property and all right, title and
interest of Grantor in, to and under adjoining streets, rights of way and
easements.

         IN WITNESS WHEREOF, Grantor has caused its duly authorized
representatives to execute this instrument as of the date hereinafter written.


DATED: _________, 1996       GRANTOR:

                        __________________________________, a
                        _________________________


                        By:  __________________________

                        Its: __________________________


                                        G-1, 1

<PAGE>

                                     SCHEDULE G-1

                                     THE PROPERTY


                                       Sch. G-1

<PAGE>

STATE OF __________________  )
                             )    ss.
COUNTY OF _________________  )


    On  ________________, 1996, before me ___________________________, a Notary
Public in and for said State, personally appeared
____________________________________, personally known to me (or proved to me on
the basis of satisfactory evidence) to be the person(s) whose name(s) is/are
subscribed to the within instrument and acknowledged to me that he/she/they
executed the same in his/her/their authorized capacity(ies), and that by
his/her/their signature(s) on the instrument the person(s), or the entity on
behalf of which the person(s) acted, executed the instrument.

                                       WITNESS my hand and official seal.



                                       __________________________________
                                       Notary Public, State of California



                                         G-3

<PAGE>

                                      EXHIBIT H

                            TRANSFEROR'S FIRPTA AFFIDAVIT


     Section 1445 of the Internal Revenue Code provides that a transferee of a
United States real property interest must withhold tax if the transferor is a
foreign person.  To inform the transferee that withholding of tax is not
required upon the disposition of a United States real property interest by
____________________________________, a _______________________ ("Transferor"),
the undersigned hereby certifies the following on behalf of Transferor:

         1.   Transferor is not a foreign corporation, foreign partnership,
foreign trust, or foreign estate (as those terms are defined in the Internal
Revenue Code and Income Tax Regulations); and

         2.   Transferor's U.S. employer tax identification number is
______________________; and

         3.   Transferor's office address is ______________________,
_______________________________________.

     Transferor understands that this certification may be disclosed to the
Internal Revenue Service by transferee and that any false statement contained
herein could be punished by fine, imprisonment, or both.

     The undersigned officer of Transferor declares that he/she has examined
this certification and to the best of his/her knowledge and belief it is true,
correct and complete, and he/she further declares that he/she has authority to
sign this document on behalf of Transferor.

     Dated: _____________, 19___

                        ____________________________,
                        a __________________________



                        By:__________________________

                           Its:______________________



                                         H-1

<PAGE>

                                      EXHIBIT I

                          CONTRACTS AND OPERATING AGREEMENTS

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 PROVIDER                     SERVICE                            DATE

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

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

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

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


                                         I-1

<PAGE>


                                      EXHIBIT J

                               (Partnership Agreement)


                                   (to be attached)


                                         J-1

<PAGE>



                                      EXHIBIT K

                                PURCHASE PRICE FORMULA


         The Purchase Price shall be composed of the Base Purchase Price and
the Contingent Purchase Price, as hereinafter provided.

A.   DEFINITIONS.  For purposes of this EXHIBIT K, the following terms shall
have the following meanings:

     (1) "ADJUSTED NET OPERATING INCOME" means the Net Operating Income or the
Conversion Date Net Operating Income, as applicable, divided by 1.135.

     (2) "APPLICABLE TWELVE (12) MONTH PERIOD" means, (A) with respect to the
Base Purchase Price the twelve (12) month period ending June 30, 1996 and, (B)
with respect to the Contingent Purchase Price, the Conversion Year.

     (3) "CAPITALIZATION RATE" shall mean the rate determined by dividing the
Net Operating Income of the Golf Courses by the Company pro forma total market
capitalization (based upon the mid-point of the filing range set forth in the
Company's Registration Statement on Form S-11) less the gross spread and other
offering and formation expenses, including a working capital reserve.

     (4) "COMPANY" means Golf Trust of America, Inc.

     (5) "COMPANY'S FIRST CALL FFO" means the consensus FFO per share estimate
for the Company for the calendar year which includes the Conversion Date,
subtracting the Company's capital expenditure reserve per share as estimated for
that year as such estimate is reported by First Call (or, if First Call is no
longer in general use within the securities industry, by such other reporting
service as is then in general use within the securities industry) divided by the
average of the Company's closing share price for the thirty (30) trading days
immediately preceding the Conversion Date.

     (6) "CONVERSION DATE" means the April 30 following the date on which
Transferee receives written notice that Transferor has irrevocably elected to
receive the Contingent Purchase Price.

     (7) "CONVERSION DATE CAPITALIZATION RATE" shall mean the Company's First
Call FFO, plus 200 basis points (but in no event less than the Capitalization
Rate). 

     (8) "CONVERSION DATE NET OPERATING INCOME" means the Gross Operating
Revenue for the Property LESS the Gross Operating Expenses for the Conversion
Year.


                                         K-1

<PAGE>

     (9) "CONVERSION YEAR" means the calendar year immediately preceding the
Conversion Date.
     
     (10)     "CONVERSION NOTICE" shall mean a written notice delivered by
Transferor to Transferee whereby Transferor elects to receive the Contingent
Purchase Price.  The Conversion Notice may only be given once and must be given
on or before April 15 of a calendar year.  If the Conversion Date is not given
on or before April 15, 2002, Transferor's right to receive the Contingent
Purchase Price shall automatically and irrevocably terminate.  The Conversion
Notice may not be given prior to March 1, 1999.

     (11)     "DIVIDEND RATE" shall mean the initial anticipated dividend amount
 set forth in the Registration Statement, on an annualized basis, divided by the
initial public offering price of shares in the Company.

     (12)     "GOLF COURSES" shall mean the initial golf courses owned by the
Company, as described in the Company's Registration on Form S-11.

     (13)     "GROSS OPERATING EXPENSES" means the gross operating expenses of 
the Property for the Applicable Twelve (12) Month Period, calculated in 
accordance with generally accepted accounting principles consistently applied 
as adjusted in Schedule K-1.  For purposes of calculating Gross Operating 
Expenses, Transferee may make discretionary adjustments on a line item basis 
to reflect stabilized Gross Operating Expenses, including the following 
adjustments: 

         (a)  annual capital replacement reserves shall be included, as
     reasonably determined by Transferee;

         (b)  annual cash expenditures (including depreciation) for golf carts
     shall be included, as reasonably determined by Transferee;

         (c)  extraordinary expenditures (such as to repair storm damage) which
     are not anticipated to recur in the ordinary course shall be excluded, as
     reasonably determined by Transferee;

         (d)    other adjustments to reflect stabilized Gross Operating
     Expenses, as reasonably determined by Transferee shall be made; and

         (e)  depreciation, amortization and debt service shall be excluded.


For purposes of determining the Contingent Purchase Price, Gross Operating
Expenses will be adjusted upward by Transferee to the extent such expenses (or
any major component thereof) have decreased at a compound annual rate greater
than 2% per 


                                         K-2

<PAGE>

annum from the Base Year to the Conversion Year or more than 3% (on a year-to-
year basis) from the year immediately preceding the Conversion Year, unless,
Transferee shall determine that such expense reductions were of a nature so as
to be reasonably expected to be sustained.

     (14)     "GROSS OPERATING REVENUE" means the gross operating revenue of the
Property, including revenue related to the golf course operations, food and
beverage operations and sale of merchandise, for the Applicable Twelve (12)
Month Period, calculated in accordance with generally accepted accounting
principles consistently applied as adjusted in Schedule K-1.    For purposes of
determining the Contingent Purchase Price, Gross Operating Revenue will be
adjusted downward to the extent such revenue has increased by more than 5.0%
from the year immediately preceding the Conversion Year to the Conversion Year,
unless Transferee shall have reasonably determined that such revenue increase
can reasonably be expected to be sustained.  Factors to determine sustainability
shall include factors such as the creation of new demand generators (i.e., hotel
development or condominium development) and the non-recurring nature of any
revenue (i.e., a one-time tournament fee).  Transferee shall further retain the
right to make downward adjustments to Gross Operating Revenue so as to establish
reasonable expectations of future cash flow results.

     (15)     "NET INCREMENTAL INCOME AVAILABLE FOR CONTINGENT PURCHASE PRICE" 
means the Adjusted Net Operating Income for the Applicable Twelve (12) Month 
Period, increased by the annual capital replacement reserve included in the 
payment of base rent, preceding the Conversion Date less the rental payment 
made by the lessee of the Property for the same period.

     (16)     "NET OPERATING INCOME" means the Gross Operating Revenue of the
Property for the Applicable Twelve (12) Month Period LESS the Gross Operating
Expenses for the same period.  

B.    BASE PURCHASE PRICE.

     (1) The Base Purchase Price shall equal the Adjusted Net Operating Income
divided by the Capitalization Rate.

     (2) Transferee and Transferor agree that based on the financial statements
ending June 30, 1996 with allowed adjustments for such period, and assuming the
Capitalization Rate is __________, the Base Purchase Price is $____________, as
detailed on the attached SCHEDULE K-1.  Comparable adjustments to such audited
financial statement shall be made in determining Gross Operating Expenses for
purposes of calculating the Contingent Purchase Price.


                                         K-3

<PAGE>

C.   CONTINGENT PURCHASE PRICE.

     (1) In addition to the Base Purchase Price, Transferor shall have the
right to receive the Contingent Purchase Price by delivering the Conversion
Notice to Transferee; provided that the tenant under the lease at the Property
shall have paid percentage rent on an annual basis for the prior calendar year. 
The Contingent Purchase Price shall equal the Net Incremental Income Available
for Contingent Purchase Price divided by the Conversion Date Capitalization
Rate.

     (2) Within forty-five (45) days of the Conversion Date, Transferor shall
deliver to Transferee the number of Owner's Units in Transferee that equals the
Contingent Purchase Price divided by the per share common stock price of the
Company on the Conversion Date.

D.   EXAMPLE.

         The calculation of the Base Purchase Price for calendar year 1995 and
the Contingent Purchase price are attached as SCHEDULE K-1 and SCHEDULE K-2 for
purposes of illustration only.

         Schedule K-1:  Base Purchase Price calculations for calendar year
1995.

         Schedule K-2:  Example of Contingent Purchase Price.



                                         K-4

<PAGE>

                                     SCHEDULE K-1

                                 BASE PURCHASE PRICE



                                       Sch. K-1

<PAGE>


                                     SCHEDULE K-2

                         EXAMPLE OF CONTINGENT PURCHASE PRICE




                                       Sch. K-1

<PAGE>

                                      EXHIBIT L

                              DUE DILIGENCE REQUEST LIST


1.   General Property Matters
     
     (a) Preliminary title report.
     
     (b) Phase I environmental site assessment report.

     (c) Fuel tank integrity test for any underground storage tanks located on
         Property.

     (d) Structural engineering report covering the clubhouse and any other
         major buildings.

     (e) Long-term water quality and quantity reports.

     (f) Wetlands delineation or compliance report.

     (g) Other plans, specifications, appraisals, market studies, soil and
         engineering reports, surveys, and environmental reports and studies in
         Transferor's possession.

     (h) Any other reports reasonably required by the Transferee.

     (i) Leases, concession and occupancy agreements, and service, utility and
         supply contracts, together with a schedule indicating term, payment
         obligation, parties and options to extend or cancel.

     (j) Property tax bills and other assessments paid with respect to the
         Property for the past five years, copies of all information regarding
         collected sales taxes, FICA taxes, gross receipts taxes, income taxes
         or any other taxes relating to the Property,  any correspondence sent
         to or received from the tax assessor or any taxing entity, including
         tax appeals.

     (k) All permits and licenses that are required to operate the Property,
         including, but not limited to, a development agreement, building and
         occupancy permit, liquor license, and business permit, copies of any
         existing information relating to the Property's past non-compliance
         with applicable laws.


                                         L-1

<PAGE>

     (l) Copies of organizational documents of Transferor and evidence that all
         necessary approvals of Transferor to enter into this Agreement have
         been obtained.

     (m) Such other documents and information as the Transferee may reasonably
         request to determine the operating status of the Property and credit-
         worthiness of the Owner.

     (n) A description of all litigation, mechanic's liens, administrative or
         condemnation proceedings, governmental investigations or inquiries,
         pending or threatened, affecting the Property, including a description
         of any significant disputes with vendors, concessionaires or employees
         relating to the Property.

     (o) A description of any known defects in the Property.

2.   General Business Matters

     (a) Name of owner.

     (b) Form of ownership (i.e. C Corporation, S Corporation, Limited
         Liability Co., Partnership, Limited Partnership and Proprietorship).

     (c) Course location.

     (d) Number of courses at this location.

         (i)    Public
         (ii)   Semi-Private
         (iii)  Private
                  Equity
                  Non-Equity
                  Hybrid

     (e) Audited statements (1992-1995).

     (f) Number of daily fee paid rounds (1992-1995).

     (g) Number of member rounds (1992-1995).

     (h) Number of complimentary rounds (1992-1995).



                                         L-2

<PAGE>

     (i) Total number of rounds (1992-1995).

     (j) Description of replay policy.

     (k) Annual gross revenues (1992-1995).

         (i)    Green fees
         (ii)   Dues
         (iii)  Initiation fees
         (iv)   Cart fees
         (v)    Food & Beverage
         (vi)   Merchandise
         (vii)  Other

     (l) Net operating income.

     (m) Operating statements for the Property for the past 5 years.

     (n) Owner's projected operating statements for the Property for 1996 and
         1997.

     (o) Depreciation.

     (p) Amortization.

     (q) Balance Sheet.

         (i)    Total assets
         (ii)   Total liabilities
         (ii)   Net worth

     (r) Debt.

         (i)    Secured
                  Long term
                  Short term 
         (ii)   Unsecured
                  Long term  
                  Short term 
     (s) Carts.

         (i)    Own
         (ii)   Lease


                                         L-3

<PAGE>


     (t) Maintenance budget per 18 holes.

     (u) Average annual capital expenditures.

     (v) Equipment list/age.

     (w) Mortgage over basis or negative capital account.



                                         L-4

<PAGE>

                                      EXHIBIT M

                                SCHEDULE OF MORTGAGES

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
             Lender              Amount      Date        Balance     Guarantor
- --------------------------------------------------------------------------------

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

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



                                         M-1

<PAGE>

                                      EXHIBIT N


                             GOLF TRUST OF AMERICA, L.P.

                          INVESTOR SUITABILITY QUESTIONNAIRE

                                 INDIVIDUAL INVESTORS

               Golf Trust of America, L.P. and Golf Trust of America, Inc. 
(collectively, the "Company"), will use the responses to this questionnaire 
to qualify prospective investors for purposes of United States federal and 
state securities laws.  This is not an offer to sell or the solicitation of 
an offer to buy securities.  Such an offer can be made only by appropriate 
offering documentation.  Any such offer may be conditioned upon your 
qualification as an accredited investor under federal and state securities 
laws.

               If the answer to the question below is "none" or "not 
applicable", please so indicate.

               Your answers will be kept confidential at all times.  However, 
by signing this Questionnaire, you agree that the Company may present this 
Questionnaire to such parties as it deems appropriate to establish the 
availability of exemptions from registration under state and federal 
securities laws.

                               I.  GENERAL INFORMATION

1. REGISTRATION OF SECURITIES

   Name to appear with respect to the securities: ______________________

   _________________________________________________________________

   Name of beneficial owner (if different from above):

   ____________________________________________________________

   ____________________________________________________________

   If the beneficial owner differs from the registered holder, describe the
   relationship: ____________________________________________________________

   ____________________________________________________________

   ____________________________________________________________


                                         N-1

<PAGE>


2. PROPOSED INVESTMENT

   Aggregate amount of your proposed investment in this financing:

        U.S. $__________


                  II.  INVESTOR INFORMATION

1. PERSONAL

   Residence Address:  
________________________________________________

   Residence Telephone Number:   
____________________________________________________________

   Social Security Number:  
____________________________________________________________

   Date of Birth:      
____________________________________________________________


2. BUSINESS

   Occupation:    
____________________________________________________________

   Number of Years:    
____________________________________________________________

   Present Employer:   
____________________________________________________________

   Position/Title:     
____________________________________________________________

   Business Address:        
____________________________________________________________



                                         N-2

<PAGE>


3. INCOME

   (a)  Do you expect that your annual gross income for calendar year 1996
        will be more than $200,000?

                  [ ]  Yes                      [ ]  No

   (b)  Was your annual gross income for calendar year 1995 more than
        $200,000?

                  [ ]  Yes                      [ ]  No

   (c)  Was your annual gross income for calendar year 1994 more than
        $200,000?

                  [ ]  Yes                      [ ]  No


   NET WORTH

   (a)  Was your net worth as of December 31, 1995, together with the net
        worth* of your spouse, if applicable, in excess of $1,000,000?

                  [ ]  Yes                      [ ]  No

   (b)  In the event you may propose to purchase U.S.$150,000 or more of
        securities of the Company, does your total purchase price exceed 10%
        of your net worth, or joint net worth with your spouse, at the time of
        purchase?

                  [ ]  Yes                      [ ]  No

        If "yes," what percent of net worth does the total purchase price
        represent? _______________________________________________________

        _______________________________________________________
*   "Net worth" may include principal residence, net of encumbrances, at either
    cost or appraised value, and furnishings and automobiles.


                                         N-3

<PAGE>

5. EDUCATION

   Please describe your educational background and degrees obtained, if any.

   ____________________________________________________________

   ____________________________________________________________


6.  INVESTMENT EXPERIENCE

   (a)  Please describe briefly principal jobs held during the last five
        years.  Specific employers need not be identified.  What is sought is
        a sufficient description to permit a determination concerning the
        extent of your experience in financial and business matters.

   ____________________________________________________________

   ____________________________________________________________

   ____________________________________________________________


   (b)  Please indicate the frequency of your investment in marketable
        securities:  ( ) often; ( ); occasionally;  ( ) seldom; ( ) never.

   (c)  Please indicate the frequency of your investment in securities in
        which no market is made:  ( ) five or more; ( ) 1 or more, but fewer
        than five; ( ) none.


7. RELATIONSHIP TO COMPANY

   Please briefly describe the nature of any relationship you may already have
   with the Company or any of its partners, including the appropriate date
   when such relationship began.

   ____________________________________________________________

   ____________________________________________________________
 
   ____________________________________________________________
  
   ____________________________________________________________

   ____________________________________________________________



                                         N-4

<PAGE>

8. ADVISORS

   In evaluating this investment, will you use the services of any advisor?

   [ ]  No, I will not use the services of any advisor

   [ ]  Yes, I will use the services of the advisor(s) identified below:

   (a)  ACCOUNTANT/FINANCIAL ADVISOR

   Name _______________________________________________________

   Address ____________________________________________________

   City __________________ State/Province _____________________

   Zip/Postal Code ____________ Telephone _____________________

   (b)  ATTORNEY

   Name _______________________________________________________

   Address ____________________________________________________


   City ___________________ State/Province ____________________

   Zip/Postal Code ____________ Telephone _____________________


                                   III.  SIGNATURE

               The above information is true and correct in all material 
respects and the undersigned recognizes that the Company and its counsel are 
relying on the truth and accuracy of such information in relying on an 
exemption from the registration requirements of the Securities Act of 1933, 
as amended, and in determining applicable state securities laws and relying 
on exemptions contained therein.  The 

                                         N-5

<PAGE>

undersigned agrees to notify the Company promptly of any changes in the
foregoing information which may occur prior to the investment.


               Executed at ________________, on __________________, 1996.


                                        ___________________________________
                                        (Signature)


                                        ___________________________________
                                        (Print Name)



                                         N-6

<PAGE>

                                      EXHIBIT O

                               TRANSFEROR'S CERTIFICATE


               Pursuant to SECTION 5.1(b)  of that certain Contribution and 
Leaseback Agreement (the "Agreement") by and between the undersigned 
("Transferor") and GOLF TRUST OF AMERICA, L.P., a Delaware limited 
partnership ("Buyer") dated as of ____________, 1996, Transferor hereby 
certifies that all of its representations and warranties set forth in ARTICLE 
III of the Agreement are true and correct, subject to the following: 
________________________________________________.

Dated: _________________, 1996

                                   ____________________________,
                                   a __________________________



                                   By:__________________________

                                      Its:______________________









                                         O-1

<PAGE>


                                      EXHIBIT P

                             WARRANTY DISCLOSURE SCHEDULE




                                         P-1

<PAGE>

                                      EXHIBIT Q

                     TRANSFEROR'S ADDITIONAL CONDITIONS PRECEDENT




                                         Q-1

<PAGE>


                         CONTRIBUTION AND LEASEBACK AGREEMENT

                             dated as of November 1, 1996

                                    by and between

                              __________________________
                                    as Transferor,

                                         and

           GOLF TRUST OF AMERICA, L.P., a Delaware Limited Partnership

                              _________________________

                              _________________________



                                           

<PAGE>


                                  TABLE OF CONTENTS


                                                                            PAGE

ARTICLE I
    DEFINITIONS; RULES OF CONSTRUCTION......................................  2
          1.1    DEFINITIONS................................................. 2
          1.2    RULES OF CONSTRUCTION....................................... 7


ARTICLE II
     PURCHASE AND CONTRIBUTION; PAYMENT OF PURCHASE PRICE....................  8
          2.1    PURCHASE AND CONTRIBUTION...................................  8
          2.2    DUE DILIGENCE PERIOD........................................  8
          2.3    PAYMENT OF PURCHASE PRICE................................... 10

ARTICLE III
     TRANSFEROR'S REPRESENTATIONS, WARRANTIES AND COVENANTS.................. 11
          3.1    ORGANIZATION AND POWER...................................... 11
          3.2    AUTHORIZATION AND EXECUTION................................. 11
          3.3    NONCONTRAVENTION............................................ 11
          3.4    NO SPECIAL TAXES............................................ 12
          3.5    COMPLIANCE WITH EXISTING LAWS............................... 12
          3.6    REAL PROPERTY............................................... 12
          3.7    PERSONAL PROPERTY........................................... 13
          3.8    OPERATING AGREEMENTS........................................ 13
          3.9    WARRANTIES AND GUARANTIES................................... 13
          3.10   INSURANCE................................................... 13
          3.11   CONDEMNATION PROCEEDINGS; ROADWAYS.......................... 13
          3.12   LITIGATION.................................................. 14
          3.13   LABOR DISPUTES AND AGREEMENTS............................... 14
          3.14   FINANCIAL INFORMATION....................................... 14
          3.15   ORGANIZATIONAL DOCUMENTS.................................... 14
          3.16   OPERATION OF PROPERTY....................................... 14
          3.17   BANKRUPTCY.................................................. 15
          3.18   LAND USE.................................................... 15
          3.19   HAZARDOUS SUBSTANCES........................................ 15
          3.20   PUBLIC OFFERING; PREPARATION OF S-11........................ 16
          3.21   UTILITIES................................................... 16
          3.22   CURB CUTS................................................... 16
          3.23   LEASED PROPERTY............................................. 16
          3.24   SUFFICIENCY OF CERTAIN ITEMS................................ 16
          3.25   ACCREDITED INVESTOR......................................... 17
     

                                          i

<PAGE>



ARTICLE IV
     TRANSFEREE'S REPRESENTATIONS, WARRANTIES AND COVENANTS.................. 17
          4.1    ORGANIZATION AND POWER...................................... 17
          4.2    NONCONTRAVENTION............................................ 17
          4.3    LITIGATION.................................................. 17
          4.4    BANKRUPTCY.................................................. 18
          4.5    PUBLIC OFFERING............................................. 18
          4.6    AUTHORIZATION AND EXECUTION................................. 18
          4.7    TRADE NAME.................................................. 18
ARTICLE V
     CONDITIONS AND ADDITIONAL COVENANTS..................................... 18
          5.1    AS TO TRANSFEREE'S OBLIGATIONS.............................. 18
          5.2    AS TO TRANSFEROR'S OBLIGATIONS.............................. 20

ARTICLE VI
     CLOSING................................................................. 20
          6.1    CLOSING..................................................... 20
          6.2    TRANSFEROR'S DELIVERIES..................................... 21
          6.3    TRANSFEREE'S DELIVERIES..................................... 23
          6.4    MUTUAL DELIVERIES........................................... 23
          6.5    CLOSING COSTS............................................... 23
          6.6    INCOME AND EXPENSE ALLOCATIONS.............................. 24
          6.7    SALES TAXES................................................. 25
          6.8    POST-CLOSING ADJUSTMENTS.................................... 25
     
ARTICLE VII
     GENERAL PROVISIONS...................................................... 25
          7.1    CONDEMNATION................................................ 25
          7.2    RISK OF LOSS................................................ 25
          7.3    REAL ESTATE BROKER.......................................... 26
          7.4    CONFIDENTIALITY............................................. 26
          7.5    LIQUOR LICENSES............................................. 26

ARTICLE VIII
     LIABILITY OF TRANSFEREE; INDEMNIFICATION BY TRANSFEROR;
     TERMINATION RIGHTS...................................................... 27
          8.1    LIABILITY OF TRANSFEREE..................................... 27
          8.2    INDEMNIFICATION BY TRANSFEROR............................... 27
          8.3    TERMINATION BY TRANSFEREE................................... 27
          8.4    TERMINATION BY TRANSFEROR................................... 28
          8.5    COSTS AND ATTORNEYS' FEES................................... 28


                                          ii

<PAGE>


ARTICLE IX
     MISCELLANEOUS PROVISIONS................................................ 28
          9.1    COMPLETENESS; MODIFICATION.................................. 28
          9.2    ASSIGNMENTS................................................. 28
          9.3    SUCCESSORS AND ASSIGNS...................................... 29
          9.4    DAYS........................................................ 29
          9.5    GOVERNING LAW............................................... 29
          9.6    COUNTERPARTS................................................ 29
          9.7    SEVERABILITY................................................ 29
          9.8    COSTS....................................................... 29
          9.9    NOTICES..................................................... 29
          9.10   INCORPORATION BY REFERENCE.................................. 30
          9.11   SURVIVAL.................................................... 30
          9.12   FURTHER ASSURANCES.......................................... 30
          9.13   NO PARTNERSHIP.............................................. 30
EXHIBITS
- --------
Exhibit A   -   Legal Description of the Land
Exhibit B   -   Description of Improvements
Exhibit C   -   Tangible Personal Property
Exhibit D   -   Intangible Personal Property
Exhibit E   -   Golf Course Lease
Exhibit F   -   Bill of Sale - Personal Property
Exhibit G   -   Deed
Exhibit H   -   FIRPTA Affidavit of Transferor
Exhibit I   -   Contracts and Operating Agreements
Exhibit J   -   Partnership Agreement
Exhibit K   -   Calculation of Purchase Price
Exhibit L   -   Due Diligence List
Exhibit M   -   Schedule of Mortgages
Exhibit N   -   Accredited Investor Questionnaire
Exhibit O   -   Transferor's Certificate
Exhibit P   -   Warranty Disclosure Schedule
Exhibit Q   -   Transferor's Additional Conditions Precedent



                                         iii



<PAGE>
                                                                    EXHIBIT 23.1
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
    We  hereby consent  to the  use in the  Prospectus constituting  part of the
Registration Statement on Form S-11 of our report relating to the balance  sheet
of  the  Company  dated  November  8,  1996  and  our  report  relating  to  the
consolidated financial statements of Northgate Country Club dated July 22, 1996.
We also consent  to the references  to us  under the heading  "Experts" in  such
Prospectus.
 
PRICE WATERHOUSE LLP
Costa Mesa, California
November 8, 1996
 
                                      A-1
<PAGE>
                                                                    EXHIBIT 23.1
 
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
    We  consent  to the  use in  this  Registration Statement  of Golf  Trust of
America, Inc.  on Form  S-11  of our  report dated  September  23, 1996  on  the
December  31,  1995  financial  statements of  Olde  Atlanta  Golf  Club Limited
Partnership. We also consent to the reference to us under the heading  "Experts"
in the Prospectus, which is part of this Registration Statement.
 
                                          CROWE, CHIZEK AND COMPANY LLP
Oak Brook, Illinois
November 11, 1996
 
                                      B-1
<PAGE>
                                                                    EXHIBIT 23.1
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
    We  consent to the inclusion in this  registration statement on Form S-11 of
our report dated October 12, 1996, on our audits of the financial statements  of
Bright's  Creek Development, LLC as  of June 30, 1996  and December 31, 1995 and
1994, and  for the  six months  ended June  30, 1996  and 1995,  the year  ended
December 31, 1995, and the period from inception (May 17, 1994) through December
31,  1994.  We also  consent  to the  reference to  our  firm under  the caption
"Experts."
 
COOPERS & LYBRAND L.L.P.
Birmingham, Alabama
November 8, 1996
 
                                      C-1
<PAGE>
                                                                    EXHIBIT 23.1
 
              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
    We  hereby consent to the use in  the Prospectus constituting a part of this
Registration Statement on Form S-11 of our reports dated April 10, 1996,  except
as  discussed in  the notes, which  is as of  November 7, 1996,  relating to the
financial statements of Legends  Golf, Golf Legends,  Ltd., Heritage Golf  Club,
Ltd., Seaside Resorts, Ltd., and the Legends of Virginia, LC. We also consent to
the reference to us under the caption "Experts" in the Prospectus.
 
BDO SEIDMAN, LLP
Charlotte, North Carolina
November 11, 1996
 
                                      D-1


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