CAPITAL SENIOR LIVING CORP
10-K/A, 1999-11-08
NURSING & PERSONAL CARE FACILITIES
Previous: OMEGA RESEARCH INC, 8-K, 1999-11-08
Next: CAPITAL SENIOR LIVING CORP, 10-K/A, 1999-11-08




================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                         ------------------------------

                                   FORM 10-K/A
(MARK ONE)
              |X|   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                       OF THE SECURITIES EXCHANGE ACT OF 1934

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998

                                       or

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

          For the transition period from _____________ to ____________

                         Commission File Number: 1-13445
                         ------------------------------

                        CAPITAL SENIOR LIVING CORPORATION
             (Exact name of registrant as specified in its charter)

            DELAWARE                                           75-2678809
(State or other jurisdiction of                             (I.R.S. Employer
 incorporation or organization)                           Identification No.)
14160 DALLAS PARKWAY, SUITE 300
        DALLAS, TEXAS                                           75240
(Address of principal executive                               (Zip Code)
          offices)

       Registrant's telephone number, including area code: (972) 770-5600
                         ------------------------------

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

    Title of each class:              Name of each exchange on which registered:
COMMON STOCK, $.01 PAR VALUE                   NEW YORK STOCK EXCHANGE

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

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to  the  best  of  registrant's   knowledge,   in  definitive  proxy  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. |_|

         The  aggregate  market value of 10,333,450  shares of the  Registrant's
Common  Stock  held by  nonaffiliates,  based  upon  the  closing  price  of the
Registrant's  Common  Stock as reported by the New York Stock  Exchange on March
29, 1999 was approximately  $72,313,150.  For purposes of this computation,  all
officers, directors and 10% beneficial owners of the Registrant are deemed to be
affiliates.  Such  determination  should  not be deemed an  admission  that such
officers,  directors or 10%  beneficial  owners are, in fact,  affiliates of the
Registrant.  As of March 29, 1999,  19,717,347  shares of Common Stock, $.01 par
value, were outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

         None.

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


                                        1

<PAGE>



     Capital Senior Living Corporation,  a Delaware corporation (the "Company"),
hereby  amends and restates in their  entirety  Parts I and II of the  Company's
Annual Report on Form 10-K for the year ended December 31, 1998,  filed with the
Securities and Exchange Commission on March 31, 1999.

<TABLE>
<CAPTION>

                        CAPITAL SENIOR LIVING CORPORATION

                                                 TABLE OF CONTENTS

                                                                                                            PAGE
                                                                                                           NUMBER
                                                                                                         ----------
<S>      <C>                                                                                                    <C>
PART I
         ITEM 1.  BUSINESS........................................................................................1
         ITEM 2.  PROPERTIES.....................................................................................21
         ITEM 3.  LEGAL PROCEEDINGS..............................................................................22
         ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS............................................23

PART II
         ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS.................................................................................................24
         ITEM 6.  SELECTED FINANCIAL DATA........................................................................26

         ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS...................................................................................28
         ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
          .......................................................................................................40
         ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA....................................................41
         ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE....................................................................................41

SIGNATURES.......................................................................................................42

</TABLE>



                                        2

<PAGE>



                                     PART I

ITEM 1.  BUSINESS

GENERAL

         Capital Senior Living Corporation (together with its subsidiaries,  the
"Company")  is one of the largest  developers  and  operators  of senior  living
communities in the United States in terms of resident  capacity.  As of December
31, 1998,  the Company owned  interests in and/or  operated 34 communities in 17
states  with  a  capacity  of  approximately   5,700  residents,   including  19
communities in which it owned  interests and 15 communities  that it managed for
third parties pursuant to multi-year  management  contracts.  As of December 31,
1998, the Company was developing 34 new  communities  which will have a capacity
of  approximately  5,000 residents and was expanding 10 existing  communities to
accommodate approximately 600 additional residents. As of December 31, 1998, the
Company  also  operated  one home care  agency.  Approximately  93% of the total
revenues and reimbursable  expenses for the senior living communities managed by
the Company as of December 31, 1998 are derived from private pay sources. During
1998, the communities which the Company operated and in which it owned interests
had an average occupancy rate of approximately  95% and its managed  communities
had an  average  occupancy  rate  of  approximately  96%.  The  Company  and its
predecessors have provided senior living services since 1990.

PENDING MERGERS

         On February 7, 1999, the Company entered into definitive Agreements and
Plans of Merger with ILM Senior Living,  Inc. and ILM II Senior Living, Inc. for
a combined  transaction  value of  approximately  $174 million,  which  includes
approximately  $4 million of net  liabilities.  The primary assets of ILM Senior
Living,  Inc. and ILM II Senior Living,  Inc.  collectively are 13 senior living
communities  that have been managed by the Company under  management  agreements
since 1996. Under the two merger  agreements,  both ILM Senior Living,  Inc. and
ILM II Senior Living,  Inc. would  separately merge with and into a wholly owned
direct  subsidiary  of the Company  with the  aggregate  issued and  outstanding
shares of ILM Senior Living,  Inc. and ILM II Senior Living,  Inc.  common stock
eligible  to receive  65% of the  merger  consideration  in cash  (approximately
$110.5  million) and 35% in 8% convertible  trust preferred  securities  (with a
liquidation  value of  approximately  $59.5  million).  Both  mergers  have been
approved  by the  boards  of  directors  of each  company  and each  transaction
requires  the  approval  of the  applicable  shareholders  of either  ILM Senior
Living,  Inc. or ILM II Senior  Living,  Inc.  The  mergers  also are subject to
certain other customary  conditions,  including  regulatory  approvals,  and are
expected to be completed during the second half of 1999.

FORMATION TRANSACTIONS

         The Company was  incorporated in October 1996 in the state of Delaware.
On November 5, 1997, the Company closed its initial public  offering in which it
sold  10,350,000  common  shares  pursuant  to  a  final  prospectus  under  the
Securities  Act of 1933,  as  amended,  at $13.50  per share  (the  "Offering").
Simultaneously with the consummation of the Offering, the Company, the Company's
founders  Jeffrey  L. Beck  ("Beck")  and James A.  Stroud  (and his  affiliate)
("Stroud"),  Lawrence A. Cohen, Vice Chairman and Chief Financial Officer of the
Company ("Cohen"),  and affiliates of Messrs. Beck and Stroud completed a series
of transactions  (collectively,  the "Formation  Transactions") that resulted in
the  reorganization  of  the  Company  (the   "Formation").   In  the  Formation
Transactions,  7,687,347  shares  were  issued to Beck,  Stroud and Cohen in the
transactions  described below,  bringing the total issued and outstanding shares
of the Company to 19,717,347  shares.  Since the Offering,  all of the Company's
operations are being conducted by the Company or its subsidiaries.

         As  part  of  the  Formation  Transactions,  Messrs.  Beck  and  Stroud
contributed  all of the capital stock of Capital  Senior Living,  Inc.,  Capital
Senior  Management 1, Inc.,  Capital Senior  Management 2, Inc.,  Capital Senior
Development,  Inc.,  and,  with Mr.  Cohen,  of  Quality  Home Care,  Inc.  (the
"Contributed Entities") to the Company in exchange for the issuance of 7,687,347
shares of common stock and the issuance of separate  non-interest  bearing notes
to  Messrs.  Beck,  Stroud  and  Cohen  in the  aggregate  principal  amount  of
$18,076,380 (collectively, the "Formation Note"). The number of


                                        1

<PAGE>



shares of common stock issued and the  principal  amount of the  Formation  Note
were  established  by the Company in connection  with the Formation  based on an
assessment  of the  value  of the  Contributed  Entities  and the  value  of the
Acquired  Assets (as  defined  below).  The  Formation  Note was repaid from net
proceeds  of the  Offering.  The  primary  assets  of the  Contributed  Entities
consisted of third-party management contracts,  development contracts and a home
care agency.

         Also as part  of the  Formation  Transactions,  the  Company  purchased
substantially  all of the assets (the  "Acquired  Assets"),  other than  working
capital items, of Capital Senior Living  Communities,  L.P., a Delaware  limited
partnership ("CSLC"),  for the assumption of approximately $70.8 million of debt
plus cash equal to $5.8 million (the "Asset  Acquisition").  The Acquired Assets
of CSLC were: (i) four senior living communities located in Cottonwood, Arizona,
Indianapolis,   Indiana,   Merrillville,   Indiana   and  Canton,   Ohio;   (ii)
approximately  56% of the limited  partner  interests in HealthCare  Properties,
L.P., a Delaware limited partnership ("HCP"); and (iii) approximately 31% of the
aggregate  principal  amount of certain  notes (the "NHP  Notes")  issued by NHP
Retirement   Housing  Partners  I  Limited   Partnership,   a  Delaware  limited
partnership  ("NHP") and approximately 3% of the outstanding limited partnership
interests of NHP. The primary assets of HCP consisted of: (i) approximately $9.9
million in cash and cash  equivalents  as of the  Offering;  (ii) four  physical
rehabilitation  facilities located in Orlando,  Florida,  Nashville,  Tennessee,
Lancaster, South Carolina, and Martin, Tennessee; and (iii) four skilled nursing
facilities located in Evansville, Indiana, Cambridge, Massachusetts, Fort Worth,
Texas,  and Austin,  Texas.  The outstanding  principal amount of all of the NHP
Notes as of the Offering was $42.7 million.  The NHP Notes accrue  interest at a
rate of 13% per annum,  currently  pay cash  interest at a rate of 7% per annum,
are secured by  substantially  all of the assets of NHP,  and mature on December
31, 2001.  The primary  assets,  as of the  Offering,  of NHP  consisted of five
senior living communities located in Buffalo, New York,  Sacramento,  California
(two communities),  Detroit, Michigan, and Boca Raton, Florida. Messrs. Beck and
Stroud control  approximately 66% of the limited partnership  interests in CSLC.
The purchase price paid for the Acquired  Assets was determined as follows:  (i)
CSLC's communities, other than construction in process, were valued based on the
appraised  value of the  communities;  (ii) CSLC's  investment in HCP was valued
based on the appraised value of HCP's communities,  adjusted for working capital
items and other assets and liabilities that would be settled in cash, multiplied
by the percentage of HCP owned by CSLC; (iii) CSLC's investment in the NHP Notes
was valued based on discounting the amount of principal and interest payments to
be made  following  the  maturity  date  (December  31,  2001) of the NHP  Notes
(assuming a six month lag between maturity and full repayment);  and (iv) CSLC's
investment in the NHP limited partnership interests was valued at its historical
cost  basis  which  approximates  fair  value.  The  appraised  values  for  the
communities were determined by third-party appraisals.

         CSLC,  HCP and NHP are limited  partnerships  required to file periodic
reports  under the  Securities  Exchange  Act of 1934,  as amended.  The general
partner  of  CSLC  is  Retirement   Living   Communities,   an  Indiana  limited
partnership, which is beneficially owned by Messrs. Beck and Stroud. The general
partner of HCP and NHP is Capital  Realty Group Senior  Housing,  Inc.  ("Senior
Housing"),  an entity  that was  beneficially  owned by Messrs.  Beck and Stroud
until June 10, 1998 when the general  partner  interest was sold to an unrelated
third-party, Retirement Associates, Inc.

         The debt assumed by the Company in the Asset  Acquisition  consisted of
an  approximate  $70.8  million  mortgage  loan  pursuant  to  a  $77.0  million
commitment made on June 30, 1997 to CSLC by Lehman Brothers  Holdings,  Inc., an
affiliate of Lehman  Brothers (the "LBHI  Loan").  Of the proceeds from the LBHI
Loan, $5.5 million was used to repay outstanding  amounts under the CSLC's prior
credit  facility,  $0.8  million  was used to fund  construction  in progress at
CSLC's  Cottonwood  community,  approximately  $64.5 million was used by CSLC to
purchase U.S.  Treasury  securities and the remaining $6.2 million was available
to fund additional  expenditures associated with the expansion of the Cottonwood
community. The LBHI Loan was incurred by CSLC for the purpose of refinancing the
outstanding  debt  due  under  CSLC's  prior  credit  facility  and  to  provide
construction financing for the expansion of one of CSLC's communities.  The U.S.
Treasury  securities  were  acquired  with  proceeds of the LBHI Loan to provide
collateral for the borrowings thereunder. The U.S. Treasury securities were sold
under a repurchase  agreement with Lehman  Brothers,  with a term equal to their
maturity.  Upon  consummation  of the  Offering  and as a part of the  Formation
Transactions,   the  Acquired  Assets  were  acquired  by  the  Company  through
assumption of the LBHI Loan, the repurchase  agreement was canceled and the LBHI
Loan was reduced by the Company  with net  proceeds  of the  Offering.  The U.S.
Treasury  securities  reverted to CSLC for use or  disposition  as determined by
CSLC, and the Company has no interest in such securities.



                                        2

<PAGE>



INDUSTRY BACKGROUND

         The senior  living  services  industry  encompasses a broad and diverse
range of living  accommodations  and  health  care  services  that are  provided
primarily  to  persons 65 years of age or older.  For the  elderly  who  require
limited services, care in independent living residences supplemented at times by
home health care, offers a viable option.  Most independent  living  communities
typically  offer  community  living  together  with  a  basic  services  package
consisting of meals, housekeeping, laundry, security, transportation, social and
recreational activities and health care monitoring.

         As a senior's need for assistance increases, care in an assisted living
residence is often  preferable and more  cost-effective  than home-based care or
nursing  home care.  Typically,  assisted  living  represents a  combination  of
housing  and 24-hour a day  personal  support  services  designed to aid elderly
residents with activities of daily living ("ADLs"), such as ambulation, bathing,
dressing, eating, grooming,  personal hygiene, and monitoring or assistance with
medications.  Certain assisted living residences may also provide  assistance to
residents with low acuity medical needs,  or may offer higher levels of personal
assistance for incontinent  residents or residents with  Alzheimer's  disease or
other cognitive or physical  frailties.  Generally,  assisted  living  residents
require higher levels of care than residents of  independent  living  residences
and retirement living centers, but require lower levels of care than patients in
skilled  nursing  facilities.  For seniors who need the constant  attention of a
skilled  nurse or  medical  practitioner,  a  skilled  nursing  facility  may be
required.

         The  senior  living   services   industry  is  highly   fragmented  and
characterized by numerous small operators.  Moreover, the scope of senior living
services varies substantially from one operator to another.  Many smaller senior
living  providers  do  not  operate  purpose-built   residences,   do  not  have
professional  training for staff and provide only limited  assistance with ADLs.
The Company  believes  that few senior  living  operators  provide the  required
comprehensive  range of senior living services  designed to permit  residents to
"age in  place"  within  the  community  as they  develop  further  physical  or
cognitive frailties.

         The Company  believes  that the senior  living  services  industry will
require  large  capital  infusions  over the  next 30 years to meet the  growing
demand for senior living  facilities.  The National  Investment  Conference  has
estimated that gross capital expenditures for the senior living marketplace will
grow from $86  billion in 1996 to $126  billion  in 2005 and to $490  billion in
2030,  in order to  accommodate  increasing  demand.  As a result,  the  Company
believes  there will  continue to be  significant  growth  opportunities  in the
senior living market for providing services to the elderly.

         The Company  believes  that a number of  demographic,  regulatory,  and
other  trends  will  contribute  to the  continued  growth in the senior  living
market,  the Company's  targeted  market for future  development  and expansion,
including the following:

Consumer Preference

         The Company  believes that senior living  communities are  increasingly
becoming the setting  preferred by prospective  residents and their families for
the care of the elderly. Senior living offers residents greater independence and
allows  them to "age in  place" in a  residential  setting,  which  the  Company
believes  results  in a higher  quality  of life than that  experienced  in more
institutional or clinical settings.

         The  likelihood  of  living  alone  increases  with  age.  Most of this
increase  is due to an aging  population  in which women  outlive  men. In 1993,
eight out of ten  noninstitutionalized  elderly  who  lived  alone  were  women.
According to the United States Bureau of Census,  based on 1993 data,  for women
the likelihood of living alone increases from 32% for 65- to 74-year-olds to 57%
for those women aged 85 and older.  Men show similar  trends with 13% of the 65-
to  74-year-olds  living alone rising to 29% of the men aged 85 and older living
alone. Societal changes, such as increased divorce rates and the growing numbers
of persons choosing not to marry, have further increased the number of Americans
living alone.  This growth in the number of elderly living alone has resulted in
an  increasing  demand for services  that  historically  have been provided by a
spouse, other family members or live-in caregivers.



                                        3

<PAGE>



Demographics

         The  primary  market  for  the  Company's  senior  living  services  is
comprised  of persons  aged 75 and older.  This age group is one of the  fastest
growing  segments of the United States  population  and is expected to more than
double by the year 2030.  The population of seniors aged 85 and over is expected
to increase from  approximately 3.1 million in 1990 to over 4.3 million by 2000,
an increase of 39%. As the number of persons aged 75 and over continues to grow,
the Company believes that there will be corresponding increases in the number of
persons  who  need  assistance  with  ADLs.   According  to  industry  analyses,
approximately 19% of persons aged 75-79, approximately 24% of persons aged 80-84
and  approximately  45% of persons aged 85 and older need  assistance with ADLs.
According to the Alzheimer's  Association  the number of persons  afflicted with
Alzheimer's  disease is  expected  to grow from the  current 4.0 million to 14.0
million by the year 2050.

Restricted Supply of Nursing Beds

         The majority of states in the United States have adopted Certificate of
Need or similar statutes generally  requiring that, prior to the addition of new
skilled  nursing beds,  the addition of new  services,  or the making of certain
capital  expenditures,  a state agency must determine that a need exists for the
new beds or the proposed activities.  The Company believes that this Certificate
of Need  process  tends to  restrict  the supply and  availability  of  licensed
nursing  facility  beds.  High  construction  costs,  limitations  on government
reimbursement for the full costs of construction, and start-up expenses also act
to constrain growth in the supply of such facilities.  At the same time, nursing
facility operators are continuing to focus on improving  occupancy and expanding
services  to  subacute  patients  generally  of  a  younger  age  and  requiring
significantly  higher levels of nursing care. As a result,  the Company believes
that there has been a decrease in the number of skilled  nursing beds  available
to patients  with lower acuity  levels and that this trend  should  increase the
demand for the Company's senior living communities,  including  particularly the
Company's assisted living communities and skilled nursing facilities.

Cost-Containment Pressures

         In response to rapidly  rising  health  care  costs,  governmental  and
private pay sources  have adopted cost  containment  measures  that have reduced
admissions and encouraged  reduced lengths of stays in hospitals and other acute
care settings.  The federal government had previously acted to curtail increases
in  health  care  costs  under   Medicare  by  limiting   acute  care   hospital
reimbursement for specific services to  pre-established  fixed amounts.  Private
insurers have begun to limit  reimbursement  for medical  services in general to
predetermined   charges,   and  managed  care  organizations   (such  as  health
maintenance  organizations)  are  attempting to limit  hospitalization  costs by
negotiating  for  discounted  rates for hospital and acute care  services and by
monitoring  and reducing  hospital use. In response,  hospitals are  discharging
patients earlier and referring elderly patients, who may be too sick or frail to
manage their lives  without  assistance,  to nursing  homes and assisted  living
residences  where the cost of providing  care is typically  lower than  hospital
care. In addition,  third-party  payors are  increasingly  becoming  involved in
determining the appropriate  health care settings for their insureds or clients,
based primarily on cost and quality of care. Based on industry data, the typical
day-rate in an assisted living facility is two thirds of the cost for comparable
care in a nursing home.

Senior Affluence

         The  average net worth of senior  citizens  is higher  than  non-senior
citizens,  partially as a result of accumulated  equity through home  ownership.
The Company  believes that a substantial  portion of the senior  population thus
has  significant  resources  available for their  retirement  and long-term care
needs. The Company's target population is comprised of moderate- to upper-income
seniors who have, either directly or indirectly  through familial  support,  the
financial resources to pay for senior living communities,  including an assisted
living alternative to traditional long-term care.



                                        4

<PAGE>



Reduced Reliance on Family Care

         Historically,  the family  has been the  primary  provider  of care for
seniors.  The Company  believes that the increase in the  percentage of women in
the work force, the reduction of average family size, and the increased mobility
in society is reducing the role of the family as the  traditional  caregiver for
aging  parents.  The Company  believes that these factors will make it necessary
for many seniors to look outside the family for assistance as they age.

OPERATING STRATEGY

         The  Company's  operating  strategy is to provide high  quality  senior
living  services at an affordable  price to its residents,  while  achieving and
sustaining a strong,  competitive position within its chosen markets, as well as
to  continue  to enhance  the  performance  of its  operations.  The  Company is
implementing its operating strategy principally through the following methods:

Continue to Provide Broad Range of High-Quality Personalized Care

         Central to the Company's  operating  strategy is its focus on providing
high-quality  care and services that are  personalized  and tailored to meet the
individual  needs of each  community  resident.  The  Company's  residences  and
services are designed to provide a broad range of care that permits residents to
"age in place" as their needs  change and as they  develop  further  physical or
cognitive frailties. By creating an environment that maximizes resident autonomy
and  provides  individualized  service  programs,  the Company  seeks to attract
seniors at an earlier stage,  before they need the higher level of care provided
in a skilled  nursing  facility.  The Company  also  maintains  a  comprehensive
quality  assurance  program designed to ensure the satisfaction of its residents
and their family members.  The Company  conducts  annual  resident  satisfaction
surveys, which allow the residents at each community to express whether they are
"very  satisfied,"  "satisfied"  or  "dissatisfied"  with all  major  areas of a
community -  housekeeping,  maintenance,  activities  and  transportation,  food
service,  security and management.  In 1998 and 1997, the Company achieved a 95%
and 96% overall  approval rating  (satisfied or very  satisfied),  respectively,
from its residents in this polling of its residents' satisfaction.

Offer Services Across a Range of Pricing Options

         The Company's  range of products and services is continually  expanding
to meet the evolving needs of its residents. The Company has developed a menu of
products and service programs which may be further  customized to serve both the
moderate and upper income markets of a particular  targeted  geographic area. By
offering a range of pricing  options that are customized for each target market,
the Company  believes  that it can develop  synergies,  economies of scale,  and
operating  efficiencies  in its  efforts  to  serve a larger  percentage  of the
elderly population within a particular geographic market.

Maintain and Improve Occupancy Rates

         The Company  continually  seeks to maintain and improve occupancy rates
by: (i)  retaining  residents as they "age in place" by extending  optional care
and  service  programs;  (ii)  attracting  new  residents  through  the  on-site
marketing program focus on residents and family members;  and (iii) aggressively
seeking referrals from professional  community outreach sources,  including area
religious  organizations,  senior social  service  programs,  civic and business
networks, as well as the medical community.

Improve Operating Efficiencies

         The Company seeks to improve operating  efficiencies at its communities
by  continuing  to actively  monitor and manage  operating  costs.  By having an
established national portfolio of communities with regional management in place,
the  Company  believes  it has  established  a  platform  to  achieve  operating
efficiencies  through  economies of scale in the purchase of bulk items, such as
food, and in the spreading of fixed costs,  such as corporate  overhead,  over a
larger


                                        5

<PAGE>



revenue base, and to provide more effective management supervision and financial
controls. The Company's development strategy includes regional clustering of new
communities to achieve further efficiencies.

Emphasize Employee Training and Retention

         The  Company  devotes  special  attention  to  the  hiring,  screening,
training,  supervising,  and retention of its employees and caregivers to ensure
that quality standards are achieved. In addition to the normal on-site training,
the Company conducts annual national  management meetings and encourages sharing
of expertise  among  managers.  The  Company's  commitment  to the total quality
management  concept  is  emphasized   throughout  its  training  program.   This
commitment to the total quality management  concept means  identification of the
"best  practices" in the senior living  market and  communication  of those best
practices to our executive directors and their staff. The identification of best
practices is realized by a number of means, including,  emphasis on regional and
executive  directors  keeping up with professional  trade journals;  interaction
with other  professionals  and consultants in the senior living industry through
seminars, conferences, and consultations; visits to other properties; leadership
and  participation at national and local trade  organization  events; as well as
information  derived from marketing studies and resident  satisfaction  surveys.
This information is continually processed by regional managers and the executive
directors and communicated to the Company's employees as part of their training.
The Company  believes its  commitment  to and emphasis on employee  training and
retention differentiates the Company from many of its competitors.

Utilize Comprehensive Information Systems

         The Company employs  comprehensive  proprietary  information systems to
manage  financial and operating  data in connection  with the  management of its
communities.  Utilizing its computerized systems, the Company is able to collect
and monitor on a regular basis key operating data for its  communities.  Reports
are  routinely  prepared  and  distributed  to on-site,  district  and  regional
managers for use in managing the profitability of the communities. The Company's
management  information  systems  provide senior  management with the ability to
identify emerging trends,  monitor and control costs and develop current pricing
strategies.  The Company believes that its proprietary  information  systems are
sufficient  to support  future  growth and that the Company  will have  adequate
resources  to expand  these  systems to support  the  growth  envisioned  by the
Company's business plan.

CARE AND SERVICES PROGRAMS

         The  Company  provides a wide array of senior  living  services  to the
elderly at its communities,  including independent living, assisted living (with
special  programs and living units at some of its communities for residents with
Alzheimer's  and  other  forms of  dementia),  skilled  nursing,  and home  care
services.  By  offering  a  variety  of  services  and  encouraging  the  active
participation of the resident and the resident's family and medical consultants,
the Company is able to customize its service plan to meet the specific needs and
desires of each resident.  As a result,  the Company believes that it is able to
maximize customer satisfaction and avoid the high cost of delivering unnecessary
services to residents.

Independent Living Services

         The Company provides  independent living services to seniors who do not
yet need  assistance  or support  with ADLs,  but who  prefer the  physical  and
psychological  comfort of a  residential  community  that offers health care and
other services.  As of December 31, 1998, the Company had ownership interests in
11  communities   and  managed  an  additional  14  communities   which  provide
independent  living  services,  with an  aggregate  capacity for 1,914 and 2,140
residents, respectively.

         Independent  living  services  provided  by the Company  include  daily
meals,   transportation,    social   and   recreational   activities,   laundry,
housekeeping,  security and health care monitoring. The Company also fosters the
wellness of its residents by offering health  screenings (such as blood pressure
checks),  periodic  special services (such as influenza  inoculations),  chronic
disease   management   (such  as  diabetes  with  its  attendant  blood  glucose
monitoring),  dietary  and similar  programs,  as well as ongoing  exercise  and
fitness classes. Classes are given by health care professionals to keep


                                        6

<PAGE>



residents  informed about health and disease  management.  Subject to applicable
government  regulation,  personal  care and medical  services  are  available to
independent  living residents  through either the community staff or through the
Company's or independent home care agencies.  The Company's  independent  living
residents  pay a fee  ranging  from  $1,250 to $2,400  per  month,  in  general,
depending on the specific community,  program of services, size of the unit, and
amenities offered. The Company's contracts with its independent living residents
are  generally  for a term of one  year  and  are  typically  terminable  by the
resident upon 30 days' notice.

Assisted Living and Memory Impaired Services

         The Company offers a wide range of assisted living care and services 24
hours  per  day,  including  personal  care  services,   support  services,  and
supplemental  services.  As of December  31,  1998,  the  Company had  ownership
interests in 10  communities,  and managed an  additional 10  communities  which
provide  assisted living  services,  with an aggregate  capacity for 383 and 412
residents,   respectively.  The  residents  of  the  Company's  assisted  living
residences  generally  need help with some or all ADLs,  but do not  require the
more acute medical care traditionally  given in nursing homes. Upon admission to
the  Company's  assisted  living  communities,  and  in  consultation  with  the
resident,  the  resident's  family and  medical  consultants,  each  resident is
assessed to determine his or her health status,  including functional abilities,
and need for personal care  services,  and completes a lifestyles  assessment to
determine the resident's  preferences.  From these  assessments,  a care plan is
developed  for each  resident to ensure  that all staff  members who render care
meet the specific needs and  preferences of each resident where  possible.  Each
resident's care plan is reviewed periodically to determine when a change in care
is needed.

         The  Company  has adopted a  philosophy  of  assisted  living care that
allows a resident to maintain a dignified independent  lifestyle.  Residents and
their  families are  encouraged to be partners in their care and to take as much
responsibility  for their well being as  possible.  The basic  types of assisted
living services offered by the Company include the following:

         Personal Care Services.  These services  include  assistance  with ADLs
         such as  ambulation,  bathing,  dressing,  eating,  grooming,  personal
         hygiene, and monitoring or assistance with medications.

         Support Services.  These services include meals, assistance with social
         and recreational  activities,  laundry services,  general housekeeping,
         maintenance services, and transportation services.

         Supplemental  Services.  These  services  include extra  transportation
         services,  personal  maintenance,  extra laundry services,  non-routine
         care  services,  and  special  care  services,  such  as  services  for
         residents  with  Alzheimer's  and other forms of  dementia.  Certain of
         these  services  require an extra  charge in  addition  to the  pricing
         levels described below.

         In pricing its services,  the Company has developed the following three
levels or tiers of assisted living care:

     o    Level I typically provides for minimum levels of care and service, for
          which the Company generally charges a monthly fee per resident ranging
          from $1,750 to $1,900, depending upon unit size and the project design
          type. Typically, Level I residents need minimal assistance with ADLs.

     o    Level II provides for relatively higher levels and increased frequency
          of care,  for which the  Company  generally  charges a monthly fee per
          resident  ranging from $1,900 to $2,250,  depending upon the unit size
          and the project  design type.  Typically,  Level II residents  require
          moderate  assistance with ADLs and may need additional  personal care,
          support, and supplemental services.



                                        7

<PAGE>



     o    Level III  provides  for the highest  level of care and  service,  for
          which the Company generally charges a monthly fee per resident ranging
          from  $2,250 to $2,400,  depending  upon the unit size and the project
          design type.  Typically,  Level III residents are either very frail or
          impaired  and  utilize  many of the  Company's  services  on a regular
          basis.


         The  Company  maintains  programs  and  special  units  at  some of its
assisted living  communities  for residents with  Alzheimer's and other forms of
dementia,  which provide the attention,  care and services  needed to help those
residents  maintain  a higher  quality  of life.  Specialized  services  include
assistance  with ADLs,  behavior  management and a lifeskills  based  activities
program, the goal of which is to provide a normalized  environment that supports
residents' remaining functional abilities.  Whenever possible,  residents assist
with  meals,  laundry  and  housekeeping.   Special  units  for  residents  with
Alzheimer's  and other forms of dementia  are located in a separate  area of the
community  and have their own dining  facilities,  resident  lounge  areas,  and
specially  trained staff. The special care areas are designed to allow residents
the freedom to ambulate as they wish while keeping them safely  contained within
a  secure  area  with a  minimum  of  disruption  to  other  residents.  Special
nutritional  programs are used to help ensure  caloric  intake is  maintained in
residents.  Resident  fees for these  special units are dependent on the size of
the unit, the design type and the level of services provided.

Skilled Nursing Services

         In its skilled nursing  facilities,  the Company  provides  traditional
long-term  care  through  24-hour per day  skilled  nursing  care by  registered
nurses, licensed practical nurses and certified nursing assistants.  The Company
also offers a  comprehensive  range of  restorative  nursing and  rehabilitation
services  in  its  communities   including,   but  not  limited  to,   physical,
occupational,  speech and medical social services.  As of December 31, 1998, the
Company had ownership  interests in seven  facilities  and managed an additional
facility which provides nursing services, with an aggregate capacity for 746 and
60 residents, respectively.

Home Care

         As of December 31,  1998,  the Company  provided  private pay home care
services  to  clients  at one of  its  senior  living  communities  through  the
Company's  on-site  home care  agency and made  private  pay home care  services
available  to clients at a majority  of its senior  living  communities  through
third party  providers.  The Company  believes that the provision of private pay
home care services is an attractive  adjunct to its independent  living services
because it allows the Company to provide more  services to its residents as they
age in place and increase the length of stay in the Company's  communities.  The
services and  products  that the Company  provides  through its home care agency
include:  (i) general and specialty  nursing  services to clients with long-term
chronic  health  conditions,  permanent  disabilities,  terminal  illnesses  and
post-procedural  needs; (ii) rehabilitative therapy services including physical,
occupational and speech therapy through outside contractors; (iii) personal care
services and assistance with ADLs; (iv) enhanced hospice care for clients in the
final phases of incurable disease;  and (v) extensive monitoring and educational
services  relative  to  respiratory  care,  medication  administration,  medical
equipment,  and medical  supplies.  The Company  intends to expand its home care
service business to additional senior living communities and to develop, acquire
or manage home care service  businesses at other such communities.  In addition,
the Company  will make  available  to residents  certain  customized  physician,
dentistry,  podiatry and other  health-related  services  that may be offered by
third-party providers.  The Company may elect to provide these services directly
or through participation in managed care networks.

OPERATING COMMUNITIES

         The table  below sets forth  certain  information  with  respect to the
independent, senior living, and continuum of care communities owned, leased, and
managed by the Company as of December 31, 1998. The Company is expanding certain
of these  communities,  primarily  to add  assisted  living  units.  See "Growth
Strategies - Expand  Existing  Communities."  These  expansions,  along with the
availability of private pay home care services, allow the Company to broaden its
continuum of care services to allow residents to age in place.




                                        8

<PAGE>

<TABLE>
<CAPTION>



                                                        RESIDENT CAPACITY (1)
                                                                                       COMMENCEMENT                   OCCUPANCY
                                                                              OWNER-        OF              DATE       RATE AT
        COMMUNITY             LOCATION           IL     AL     SN    TOTAL   SHIP(2)   OPERATIONS (3)       BUILT     12-31-98
       -----------           ----------         ----   ----   ----   -----   -------   --------------   ------------  ---------

<S>                         <C>                <C>     <C>    <C>    <C>      <C>         <C>              <C>            <C>
OWNED:
  Amberleigh.............   Buffalo, NY          365    29     --      394     33%         1/92            1989           95%
  Atrium of Carmichael...   Sacramento, CA       156    --     --      156    100%         1/92            1984           97%
  Cambridge Nursing
    Home.................   Cambridge, MA         --    --    120      120     57%         7/93            1967           90%
  Canton Regency.........   Canton, OH           164    34     50      248    100%         3/91            1987           96%
  Cottonwood Village.....   Cottonwood, AZ       135    47     --      182    100%         3/91            1985           54%(5)
  Crosswood Oaks.........   Sacramento, CA       127    --     --      127    100%         1/92            1978           95%
  Gramercy Hill..........   Lincoln, NE          101    59     --      160    100%        10/98            1985           98%
  Harrison at Eagle Valley  Indianapolis, IN     138    --     --      138    100%         3/91            1985           99%(7)
  Heatherwood............   Detroit, MI          188    --     --      188    100%         1/92            1986           92%
  Tesson Heights.........   St Louis, MO         140    58     --      198    100%        10/98            1986           98%
  Towne Centre...........   Merrillville, IN     165    34     64      263    100%         3/91                           96%
  Veranda Club...........   Boca Raton, FL       235    --     --      235    100%         1/92            1987           89%
                                              ------  ----   ----    -----                                              ------
    Subtotal.............                      1,914   261    234    2,409                                                94%

OWNED AND LEASED TO
  OTHERS:
  Cane Creek.............   Martin, TN            --     8     36       44     57%         7/93            1985          100%(4)
  Cedarbrook.............   Nashville, TN         --    42     --       42     57%         7/93            1985          100%(4)
  Crenshaw Creek.........   Lancaster, SC         --    36     --       36     57%         7/93            1988          100%(4)
  Hearthstone............   Austin, TX            --    --    120      120     57%         7/93            1988          100%(4)
  McCurdy................   Evansville, IN        --    --    236      236     57%         7/93            1916          100%(4)
  Sandybrook.............   Orlando, FL           --    36     --       36     57%         7/93            1985          100%(4)
  Trinity Hills..........   Fort Worth, TX        --    --    120      120     57%         7/93            1971          100%(4)
                                              ------  ----   ----    -----
    Subtotal.............                         --   122    512      634

MANAGED:
  Buckner Parkway Place..   Houston, TX          243    82     60      385                 1/98            1998           89%(5)
  Buckner Westminster
    Place................   Longview, TX         117    --     --      117                 6/96            1996           99%(8)
  Crown Pointe...........   Omaha, NE            163    --     --      163                 8/96            1984           99%(8)
  Crown Villa............   Omaha, NE             --    73     --       73                 8/96            1992           99%(8)
  Independence Village...   East Lansing, MI     162    --     --      162                 8/96            1989           91%(8)
  Independence Village...   Peoria, IL           173    --     --      173                 8/96            1990           99%(8)
  Independence Village...   Raleigh, NC          155    22     --      177                 8/96            1991           93%(8)
  Independence Village...   Winston-Salem, NC    145    16     --      161                 8/96            1986           94%(8)
  Overland Park Place....   Kansas City, KS      126    25     --      151                 8/96            1994           99%(8)
  The Palms..............   Fort Myers, FL       235    20     --      255                 8/96            1988           94%(8)
  Rio Las Palmas.........   Stockton, CA         142    50     --      192                 8/96            1988           95%(8)
  Sedgwick Plaza.........   Wichita, KS          117    54     --      171                 8/96            1984           93%(8)
  Villa at Riverwood.....   St. Louis, MO        140    --     --      140                 8/96            1986           96%(8)
  Villa Santa Barbara....   Santa Barbara, CA     87    38     --      125                 8/96            1979           99%(8)
  West Shores............   Hot Springs, AR      135    32     --      167                 8/96            1986           96%(8)
                                              ------  ----   ----    -----                                               ------
    Subtotal/Average.....                      2,140   412     60    2,612                                                95%
                                              ------  ----   ----    -----                                               ------

    Grand Total..........                      4,054   795    806    5,655                                                95%(6)
                                              ======  ====   ====    =====                                               ======

<FN>
- ----------
(1)      Independent  living (IL)  residences,  assisted  living (AL) residences
         (including  areas  dedicated to residents  with  Alzheimer's  and other
         forms of dementia) and skilled nursing (SN) beds.
(2)      In the case of those  communities  shown as 33%  owned by the  Company,
         this represents  ownership of approximately  33% of the outstanding NHP
         Notes  which  are  secured  by the  properties.  In the  case of  those
         communities  shown as  approximately  57% owned,  this  represents  the
         Company's  ownership  of  approximately  57%  of  the  limited  partner
         interests in HCP.
(3)      Indicates  the date on which  the  Company  acquired  each of its owned
         communities or commenced operating its managed communities. The Company
         operated certain of its communities  pursuant to management  agreements
         prior to acquiring the communities.
(4)      Represents communities owned by the Company and leased to third parties
         pursuant  to master  leases  under  which  the  Company  receives  rent
         regardless  of  whether  the units  are  occupied.  Does not  represent
         occupancy  rate, but rather  percentage of property  leased pursuant to
         the master  lease.  These  leases were in place at the time the Company
         acquired its interest in these communities.
(5)      The Cottonwood  Village and Buckner Parkway Place  communities  were in
         their initial  lease-up phase at December 31, 1998. At Cottonwood,  the
         expansion, along with renovations to the existing building, resulted in
         a temporary reduction of occupancy.
(6)      Excludes communities owned and leased to others.
(7)      The Company's home care agency is on-site at the Harrison at Eagle
         Valley Community.
(8)      Communities managed for ILM I Lease Corporation and ILM II Lease
         Corporation.

</FN>
</TABLE>

                                        9

<PAGE>

THIRD-PARTY MANAGEMENT CONTRACTS

         The Company is a party to two separate property  management  agreements
(the "ILM Management  Agreements") with ILM I Lease Corporation and ILM II Lease
Corporation,  corporations  formed by ILM Senior Living,  Inc. and ILM II Senior
Living,  Inc.  (collectively,  "ILM") that operate 13 senior living communities.
The ILM  Management  Agreements  commenced  on July 29,  1996 and will expire on
December  31, 1999 and December  31,  2000,  respectively,  subject to extension
under certain  circumstances,  but not beyond July 29, 2001.  Under the terms of
the ILM Management Agreements,  the Company earns a base management fee equal to
4% of the gross  operating  revenues  of the  facilities  under  management  (as
defined),  and is also eligible to receive an incentive  management fee equal to
25% of the amount by which the average  monthly net cash flow of the  facilities
(as  defined) for the 12-month  period  ending on the last day of each  calendar
month  exceeds a  specified  base  amount.  The ILM  Management  Agreements  are
terminable  upon the sale of the related  facilities,  subject to the  Company's
rights to offer to purchase the facilities.  In the event of a sale, the Company
has the right to make the first and last offer with  respect to the  purchase of
the facilities  subject to the ILM Management  Agreements.  The Company earned a
total of  $980,159  and  $969,068,  respectively,  under the two ILM  Management
Agreements  for the year ended  December 31, 1998,  which includes the incentive
management  fee,  and $854,948 and  $734,755,  respectively,  for the year ended
December 31, 1997.

         On February 7, 1999, the Company  entered into separate  agreements and
plans of merger with ILM Senior Living, Inc. and ILM II Senior Living, Inc. Upon
completion of such mergers,  the Company will own the 13  communities  currently
managed  under  the  ILM  Management  Agreements  and  will  terminate  the  ILM
Management  Agreements.  See  "Pending  Mergers"  for  a  description  of  these
transactions and the conditions which must be satisfied for their completion.

         The  Company  is  also a  party  to two  separate  property  management
agreements (the "Buckner Agreements") with Buckner Retirement Services,  Inc., a
not-for-profit  corporation  that  operates two senior living  communities.  The
Buckner  Agreements  commenced on April 1, 1996 and 1997 and expire on March 31,
2001 and  2002,  respectively,  except  that  either  party  may  terminate  the
agreements for cause under limited circumstances. Under the terms of the Buckner
Agreement for Buckner Parkway Place,  the Company earns a base management fee of
$25,300 per month.  Under the terms of the Buckner  Westminster Place Agreement,
the Company earns a base  management fee of $6,050 per month. In the case of the
Buckner  Westminister  Place Agreement,  the Company was also entitled,  through
August 31, 1997,  to a marketing  lease-up fee of $500 for each unit at the time
it was initially occupied.  Also, in the case of both of the Buckner Agreements,
the Company is also eligible to receive a productivity reward equal to 5% of the
Gross Revenues  generated  during the  immediately  preceding  month that exceed
$507,000 and $121,000,  respectively. Both agreements have a productivity reward
limit of 20% of the base  management fee per month.  The amounts that exceed the
limit are deferred.  The productivity reward took the place of the incentive fee
during 1997. Pursuant to the terms of the Buckner Agreements,  the Company has a
right of first refusal with respect to  purchasing  the  communities  subject to
these agreements.

GROWTH STRATEGIES

         The Company  believes that the  fragmented  nature of the senior living
services  industry and the limited  capital  resources  available to many small,
private  operators  provide an attractive  opportunity for the Company to expand
its existing base of senior  living  operations.  The Company  believes that its
current operations throughout the United States serve as the foundation on which
the Company can build senior living networks in targeted  geographic markets and
thereby provide a broad range of high quality care in a cost-efficient manner.

         The  following  are the  principal  elements  of the  Company's  growth
strategy:

Develop New Senior Living Communities

         General.  The Company intends  to continue  to  expand  its  operations
through the  development,  construction,  marketing and management of new senior
living communities in selected markets which provide a quality lifestyle that is


                                       10

<PAGE>



affordable  to a large  segment of  seniors.  The  Company's  national  presence
provides it with  extensive  research and  experience  in various  markets which
serve as the  basis  for the  formulation  of its  development  strategy  in the
selection  of  new  markets.  The  Company's  development  plan  calls  for  the
identification  of multiple  markets in which  construction can occur within the
Company's  targeted  time frame and budget.  The Company has developed a list of
target  markets  and  submarkets  based  upon  local  market   conditions,   the
availability  of  development  sites and local  construction  capabilities,  the
existence of development barriers to entry, the overall health and growth trends
of the local economies, and the presence of a significant elderly population.

         The Company's  senior  management  has  extensive  experience in senior
living  development,  having  developed  in excess of $400.0  million  of senior
living communities.  The Company has an integrated internal development approach
pursuant  to which  the  Company's  management  and other  personnel  (including
designers and architects,  market analysts,  and  construction  managers) locate
sites for, develop,  and open its communities.  Personnel who are experienced in
site selection conduct extensive market and  site-specific  feasibility  studies
prior  to  the  Company's  committing  significant  financial  resources  to new
projects. The Company believes it can expand its operations into new markets and
strengthen  its presence  within its  existing  markets  utilizing  its existing
residence models, such as the Waterford model, discussed below.

         Development   with  Triad.   Twenty-seven   of  the  34  senior  living
communities  referred to in the table below will be  Waterford  Communities  and
will be developed pursuant to an arrangement with Triad Senior Living,  Inc. and
its affiliates, which are unrelated third parties. Triad Senior Living, Inc. and
its affiliates have previously owned, developed, operated and sold senior living
communities for their own account.  The Waterford community model is designed to
provide middle income  residents with a senior living community having amenities
typical of  higher-priced  communities,  through more  efficient  space  design,
emphasizing  common areas and  providing  more  efficient  layouts of the living
areas.

         The Waterford  design may be  configured in a number of different  ways
thereby  providing  the Company  with  flexibility  in adapting to a  particular
geographic market,  neighborhood,  site or care need. In addition, the Waterford
design has been  developed to facilitate the prompt,  efficient,  cost-effective
delivery of senior care and personal services. Site requirements for the various
designs range from 4.5 to 6.0 acres.  The Waterford  design may also provide for
specially  designed  residential  units,  common  areas  and  dining  rooms  for
residents with Alzheimer's and other forms of dementia.

         The Company  believes  that its designs  meet the desire of many of its
residents to move into a new residence that approximates, as nearly as possible,
the comfort of their prior home.  The  Company  also  believes  that its designs
achieve several other objectives,  including: (i) lessening the trauma of change
for  residents  and their  families;  (ii)  facilitating  resident  mobility and
caregiver access;  (iii) enhancing  operating  efficiencies;  (iv) enhancing the
Company's  ability  to  match  its  products  to  targeted   markets;   and  (v)
differentiating the Company from its competitors.

         The Company had  previously  entered  into a  development  agreement to
develop  the  Waterford  communities  with Tri  Point  Communities,  L.P.  ("Tri
Point"), a limited partnership owned by the Company's founders (Messrs. Beck and
Stroud) and their affiliates. Effective April 1, 1998, Tri Point was reorganized
and the  interests  of Messrs.  Beck and Stroud were sold at their cost to Triad
Senior  Living,  Inc.  and its  affiliates.  Tri Point was renamed  Triad Senior
Living I, L.P.  ("Triad I").  The new general  partner of Triad I, owning 1%, is
Triad Senior Living, Inc.

         Five of the 34 senior living communities referred to in the table below
will be Waterford communities developed pursuant to an arrangement with Triad I,
a  limited  partnership  owned 19% by the  Company  and 81% by  unrelated  third
parties,  under which Triad I will pay  development  and management  fees to the
Company for  development  and  management  services  and the  Company  will have
options to purchase  the  partnership  interests  in Triad I of the  non-Company
partners and to purchase the  communities  upon their  completion and during the
term of the management  contracts.  Triad I will be responsible  for funding and
obtaining  financing for the  construction  and lease-up costs. The Company made
available  to Triad I an  unsecured  credit  facility not to exceed $10 million.
These  communities  will  have  an  aggregate  capacity  for  approximately  756
residents  at  an  aggregate  estimated  cost  of  completion  and  lease-up  of
approximately $40.0 million to $50.0 million.

         Three of the 34  senior  living  communities  referred  to in the table
below will be Waterford  communities  developed  pursuant to an arrangement with
Triad Senior Living II, L.P. ("Triad II"), a limited partnership owned 19% by


                                       11

<PAGE>



the Company and 81% by unrelated  third parties.  Triad II will pay  development
and management fees to the Company for  development and management  services and
the Company will have options to purchase the partnership  interests in Triad II
of  the  non-Company  partners  and  to  purchase  the  communities  upon  their
completion  during  the  term  of the  management  contracts.  Triad  II will be
responsible  for  funding  and  obtaining  financing  for the  construction  and
lease-up costs.  The Company has made available to Triad II an unsecured  credit
facility not to exceed $10  million.  These  communities  will have an aggregate
capacity for  approximately  408  residents at an  aggregate  estimated  cost of
completion and lease-up of approximately $25 million to $30 million.

         Six of the 34 senior living communities  referred to in the table below
will be Waterford  communities  developed  pursuant to an arrangement with Triad
Senior Living III, L.P.  ("Triad III"), a limited  partnership  owned 19% by the
Company and 81% by unrelated  third parties.  Triad III will pay development and
management fees to the Company for  development and management  services and the
Company will have options to purchase the partnership  interests in Triad III of
the non-Company  partners and to purchase the communities  upon their completion
during the term of the management  contracts.  Triad III will be responsible for
funding and obtaining  financing for the  construction  and lease-up costs.  The
Company has made  available  to Triad III, an unsecured  credit  facility not to
exceed $10  million.  These  communities  will have an  aggregate  capacity  for
approximately  816 residents at an aggregate  estimated  cost of completion  and
lease-up of approximately $50 million to $60 million.

         Up to six of the 34 senior living communities  referred to in the table
below will be Waterford  communities  developed  pursuant to an arrangement with
Triad Senior Living IV, L.P.  ("Triad IV"), a limited  partnership  owned 19% by
the Company and 81% by unrelated  third parties.  Triad IV will pay  development
and management fees to the Company for  development and management  services and
the Company will have options to purchase the partnership  interests in Triad IV
of  the  non-Company  partners  and  to  purchase  the  communities  upon  their
completion  during  the  term  of the  management  contracts.  Triad  IV will be
responsible  for  funding  and  obtaining  financing  for the  construction  and
lease-up costs.  The Company has made available to Triad IV an unsecured  credit
facility not to exceed $10  million.  These  communities  will have an aggregate
capacity for  approximately  816  residents at an  aggregate  estimated  cost of
completion and lease-up of approximately $50 million to $60 million.

         Up to seven of the 34  senior  living  communities  referred  to in the
table below will be Waterford  communities  developed pursuant to an arrangement
with another Triad  limited  partnership,  which has not yet been formed.  It is
expected  that  the  limited  partnership  will be owned  19% by a wholly  owned
subsidiary of the Company and 81% by unrelated third parties.

         The  development  agreements  between each Triad entity and the Company
provide  for a  development  fee of 4%, plus  reimbursements  for  expenses  and
overhead  not to exceed  4%.  The Triad  entities  also  enter  into  management
agreements  with the Company  providing for management fees to the Company in an
amount  equal to the  greater  of 5% of gross  revenues  or $5,000 per month per
community,  plus  overhead  reimbursements  not to exceed 1% of gross  revenues.
Under each Triad  partnership  agreement,  the Company has an option to purchase
the  partnership  interests of the non- Company  partners for an amount equal to
the amount such party paid for its interest,  plus noncompounded interest of 12%
per annum. The property  management  agreements also provide the Company with an
option to purchase the  communities  developed by the Triad  entities upon their
completion  for an amount equal to the fair market value (based on a third-party
appraisal but not less than hard and soft costs and lease-up costs). The Company
has made no determination  as to whether it will exercise its purchase  options.
The Company will evaluate the possible  exercise of each  purchase  option based
upon the  business  and  financial  factors  which may  exist at the time  those
options may be exercised.

         Development  through Other  Strategic  Alliances.  The Company has also
formed  strategic  alliances with  for-profit  (LCOR  Incorporated - "LCOR") and
not-for-profit  organizations (Buckner Retirement Services,  Inc. and The Emmaus
Calling,  Inc.) to  develop,  market and  manage  additional  communities  while
reducing the investment of, and associated risks to, the Company.  The Company's
alliances  are  with  established   development   companies  or   not-for-profit
owner/operators  of senior  living  communities.  Seven of the 34 senior  living
communities  referred to in the table below will be developed  through strategic
alliances.  The for-profit entities generally obtain construction  financing and
provide construction  management  experience,  existing relationships with local
contractors,  suppliers, and municipal authorities, knowledge of local and state
building codes and building  laws,  and  assistance  with site selection for new
communities. The


                                       12

<PAGE>



not-for-profit  organizations  generally  provide  existing  relationships  with
religious  organizations,  a  community  reputation  of caring  for  seniors,  a
tax-exempt  status  that  permits  tax-exempt  bond  financing,  and in  certain
instances,  home care services.  The Company  contributes  its  operational  and
industry  expertise,  and  has  had,  in  most  cases,  leasing  and  management
responsibilities  for communities owned by these  organizations,  as well as has
the right of first refusal to acquire the communities in most cases. The Company
intends to continue to evaluate opportunities to form similar joint ventures and
strategic alliances in the future.

         As of  December  31,  1998,  four  sites  have been  purchased  for the
development  and operation of  independent  and assisted  living  communities by
LCOR. The sites are Trumbull, Connecticut;  Libertyville,  Illinois; Summit, New
Jersey; and Naperville, Illinois. The Management Agreements between LCOR and the
Company  generally  provide for a base  management fee of the greater of $15,000
per  month or 5% of gross  revenues  plus an  incentive  fee equal to 25% of the
excess cash flow over budgeted  amounts.  The terms are for 10 years with a five
year renewal at the Company's  option.  The Company is also entitled to a fee of
$50,000 for development  consulting  services for each development and a monthly
marketing  fee of  approximately  $10,000  per month for each  community,  which
generally  covers the period prior to the expected  opening of the  communities,
usually six to nine months.

         The  Company  has  entered  into  a  strategic  alliance  with  Buckner
Retirement  Services,  Inc.  ("Buckner")  to develop,  market and manage  senior
living communities developed by Buckner. As of December 31, 1998, two sites have
been purchased for the development and operation of independent, assisted living
and skilled nursing communities.  The sites are Beaumont,  Texas and Georgetown,
Texas.  The  Management  Agreements  between  Buckner and the Company  generally
provide for a base management fee plus a productivity  reward equal to 5% of the
gross revenues  generated  during the immediately  preceding month that exceed a
base figure.  The productivity  reward has a limit of 20% of the base management
fee per month. The amounts that exceed the limit are deferred. The terms are for
five years.

         The Company has also entered into a strategic  alliance with The Emmaus
Calling, Inc. ("Emmaus") to develop, market and manage a senior living community
developed by Emmaus.  As of December 31, 1998,  one site has been  purchased for
the development and operation of an assisted  living  community.  The site is in
Mesquite,  Texas.  The  Management  Agreement  between  Emmaus  and the  Company
provides for a base  management fee of $8,000 per month  adjusted  yearly by the
difference between the Consumer Price Index for the year less the Consumer Price
Index for the year of completion. The term is for 15 years.

         As of December 31, 1998, there were 34 communities  under  development.
Seven of these communities  (Beaumont,  Texas;  Mesquite,  Texas;  Libertyville,
Illinois; Naperville,  Illinois; Trumbull, Connecticut;  Summit, New Jersey; and
Georgetown, Texas) were being developed for third parties where the Company will
manage these communities under management  agreements and has no equity interest
and 27 of these  communities  were being developed with the Triad entities where
the Company will manage these communities under management  agreements and where
the Company has a 19% limited  partner  interest in each of the Triad  entities.
The table below summarizes  information  regarding those  developments which the
Company expects to be completed through 2000.

<TABLE>
<CAPTION>


                                                           RESIDENT CAPACITY(1)
LOCATION OF DEVELOPMENT                                ----------------------------------------------
- -----------------------         SCHEDULED
PROJECTS:                       COMPLETION               IL      AL    SN     TOTAL        STATUS(2)
- ---------                       ----------               --      --    --    ------        ---------
<S>                             <C>                     <C>     <C>    <C>     <C>
San Antonio I, TX.............. 1st half 1999           136       -     -      136         Completed
Shreveport, LA................. 1st half 1999           136       -     -      136         Completed
Beaumont, TX (3)............... 2nd half 1999           124      46    30      200         Construction
Fort Worth, TX................. 2nd half 1999           174       -     -      174         Construction
Mesquite, TX................... 2nd half 1999           174       -     -      174         Construction
San Antonio II, TX............. 2nd half 1999           136       -     -      136         Construction
Libertyville, IL (4)........... 1st half 2000           140       -     -      140         Construction
Mesquite, TX (5)............... 1st half 2000             -     105     -      105         Construction
Naperville, IL (4)............. 1st half 2000           135       -     -      135         Construction
Oklahoma City, OK.............. 1st half 2000           136       -     -      136         Construction
Trumbull, CT (4)............... 1st half 2000           120      30     -      150         Construction

                                                       13

<PAGE>




Baton Rouge, LA................ 1st half 2000           136       -     -      136         Development
Columbia, SC .................. 1st half 2000           136       -     -      136         Development
Crestview Hills, KY............ 1st half 2000           136       -     -      136         Development
Dayton, OH..................... 1st half 2000           136       -     -      136         Development
Deer Park, TX.................. 1st half 2000           136       -     -      136         Development
Fairfield, OH ................. 1st half 2000           136       -     -      136         Development
Gilbert, AZ.................... 1st half 2000           158       -     -      158         Development
Greenville, SC................. 1st half 2000           136       -     -      136         Development
Hilliard, OH................... 1st half 2000           136       -     -      136         Development
Jackson, MS.................... 1st half 2000           136       -     -      136         Development
Mansfield, OH ................. 1st half 2000           136       -     -      136         Development
North Richland Hills, TX ...... 1st half 2000           136       -     -      136         Development
Pantego, TX ................... 1st half 2000           136       -     -      136         Development
Plano, TX...................... 1st half 2000           156       -     -      156         Development
Richardson II, TX.............. 1st half 2000           136       -     -      136         Development
South Bend, IN ................ 1st half 2000           136       -     -      136         Development
Springfield, MO................ 1st half 2000           136       -     -      136         Development
Summit, NJ (4)................. 1st half 2000             -      90     -       90         Development
Des Moines, IA................. 2nd half 2000           136       -     -      136         Development
Georgetown, TX (3)............. 2nd half 2000           270      84    40      394         Development
Richardson I, TX .............. 2nd half 2000           176       -     -      176         Development
Richmond Heights, OH........... 2nd half 2000           164       -     -      164         Development
Tucson, AZ..................... 2nd half 2000           136       -     -      136         Development
                                                       ----     ---   ---     ----
    Total                                             4,647     355    70    5,072
                                                      =====     ===    ==    =====
<FN>
- ------------------------
(1)      Independent  living (IL)  residences,  assisted  living (AL) residences
         (including  areas  dedicated to residents  with  Alzheimer's  and other
         forms of dementia) and skilled nursing (SN) beds.
(2)      "Development" indicates that development  activities,  such as surveys,
         preparation of architectural plans, or zoning processes, have commenced
         (but  construction  has not commenced).  "Construction"  indicates that
         construction activities,  such as groundbreaking  activities,  exterior
         construction  or  interior   build-out  have   commenced.   "Completed"
         indicates that  construction has been completed and the community is in
         the lease-up period.
(3)      Represent communities being developed with Buckner.
(4)      Represent communities being developed with LCOR.
(5)      Represent a community being developed with Emmaus.

</FN>
</TABLE>

Expand Existing Communities

         The Company  plans to expand  certain of its  existing  communities  to
include additional  independent living and assisted living residences (including
special programs and living units for residents with Alzheimer's and other forms
of dementia).  As of December 31, 1998, the Company had three expansion projects
under construction and seven expansion projects under development,  representing
an aggregate increase in capacity to accommodate an additional 564 residents. Of
these ten expansion projects,  four are at communities in which the Company owns
an interest and manages under multi-year agreements,  and six are at communities
which the  Company  manages for third  parties.  The costs of the  expansion  of
managed  communities  is borne by the  community  owner and not by the  Company.
However, with respect to the four expansion projects in which the Company has an
ownership  interest,  the Company will manage the  expansion  and have rights to
purchase the  expansion  facilities.  The  expansion of existing  senior  living
communities  allows the Company to create operating  efficiencies and capitalize
on its local presence,  community familiarity and reputation in markets in which
the Company operates.

         The table below  summarizes  information  regarding  the  expansion  of
certain of the Company's  existing senior living  communities as of December 31,
1998.


                                       14

<PAGE>

<TABLE>
<CAPTION>



                                                                            RESIDENT CAPACITY (1)
                                                               SCHEDULED    ---------------------
 COMMUNITY                                  LOCATION          COMPLETION      IL    AL     TOTAL       STATUS(2)
 ---------                                  --------         -------------    --    --     -----       ---------
<S>                                        <C>               <C>              <C>  <C>      <C>       <C>
Buckner Westminister Village.............. Longview, TX      2nd half 1999    24    30       54       Construction
Canton Regency............................ Canton, OH        2nd half 1999     -    62       62       Construction (3)
Towne Centre.............................. Merrillville, IN  2nd half 1999     -    60       60       Construction (3)
Crown Point............................... Omaha, NE         1st half 2000    72     -       72       Development
Crown Villa............................... Omaha, NE         1st half 2000     -    24       24       Development
Independence Village...................... East Lansing, MI  1st half 2000     -    60       60       Development
Independence Village...................... Raleigh, NC       1st half 2000     -    50       50       Development
The Heatherwood........................... Southfield, MI    1st half 2000     -    50       50       Development (4)
The Palms................................. Ft Myers, FL      1st half 2000     -    52       52       Development
The Amberleigh at Woodside Farms.......... Williamsville, NY 2nd half 2000     -    80       80       Development
                                                                              --   ---      ---
         Total                                                                96   468      564
                                                                              ==   ===      ===
<FN>
- ----------
(1)      Independent  living (IL)  residences,  assisted  living (AL) residences
         (including  areas  dedicated to residents  with  Alzheimer's  and other
         forms of dementia) and skilled nursing (SN) beds.
(2)      "Development" indicates that development  activities,  such as surveys,
         preparation of architectural plans, or zoning processes, have commenced
         (but  construction  has not commenced).  "Construction"  indicates that
         construction activities,  such as groundbreaking  activities,  exterior
         construction or interior build-out have commenced.
(3)      Triad I purchased the land and will develop the expansions on the
         campus of the Company's existing communities.
(4)      Triad IV will purchase the land and develop the expansion on the campus
         of the Company's existing community.
</FN>
</TABLE>

Pursue Strategic Acquisitions

         The  Company   intends  to  continue  to  pursue  single  or  portfolio
acquisitions  of  senior  living  communities  and,  to a lesser  extent,  other
assisted living and long-term care communities.  Through strategic acquisitions,
the  Company  plans to enter new  markets or  acquire  communities  in  existing
markets  as a  means  to  increase  market  share,  augment  existing  clusters,
strengthen  its ability to provide a broad range of care,  and create  operating
efficiencies.  As the industry  continues to consolidate,  the Company  believes
that  opportunities  will arise to acquire  other senior living  companies.  The
Company  believes  that the  current  fragmented  nature  of the  senior  living
industry,  combined with the Company's financial  resources,  national presence,
and  extensive  contacts  within  the  industry,  should  provide  it  with  the
opportunity  to evaluate a number of  potential  acquisition  opportunities.  In
reviewing  acquisition  opportunities,  the Company will  consider,  among other
things,  geographic  location,  competitive  climate,  reputation and quality of
management  and  communities,  and the need for renovation or improvement of the
communities.

Expand Home Care Services

         The Company  intends to expand its home care  services  by  developing,
acquiring,  or  managing  new home  care  agencies  and  expanding  its range of
existing  home  care  services  at  its  communities.   The  Company   currently
anticipates  that its home care  agencies will be based at some of the Company's
communities,  and revenues will be derived from private pay sources. The Company
believes  that the  expansion of its home care services will enhance its ability
to  provide a broad  range of  services,  increase  its market  visibility,  and
further  increase  Company  profitability,  as well as aid in the maintaining of
current occupancy levels. As of December 31, 1998, the Company operated one home
care agency,  and intends to establish  additional home care agencies at certain
of its communities.

Expand Referral Networks

         The Company  intends to continue to develop  relationships  (which,  in
certain instances, may involve strategic alliances or joint ventures) with local
and regional hospital systems,  managed care  organizations,  and other referral
sources to attract  new  residents  to the  Company's  communities.  The Company
believes  that such  arrangements  or  alliances,  which  could range from joint
marketing  arrangements to priority  transfer  agreements,  will enable it to be
strategically  positioned  within  the  Company's  markets  if,  as the  Company
believes,  senior living programs become an integral part of the evolving health
care delivery system.



                                       15

<PAGE>



OPERATIONS

Centralized Management

         The  Company   centralizes  its  corporate  and  other   administrative
functions  so that the  community-based  management  and staff  can focus  their
efforts on resident care. The Company maintains centralized accounting, finance,
human  resources,  training,  and other  operational  functions  at its national
corporate office in Dallas,  Texas. The Company's  corporate office is generally
responsible for: (i) establishing  Company-wide policies and procedures relating
to, among other things, resident care and operations; (ii) performing accounting
functions;  (iii)  developing  employee  training  programs and materials;  (iv)
coordinating human resources;  (v) coordinating  marketing  functions;  and (vi)
providing strategic direction. In addition, financing, development, construction
and  acquisition  activities,  including  feasibility  and market  studies,  and
community design, development, and construction management, are conducted by the
Company's corporate offices.

         The  Company  seeks to  control  operational  expenses  for each of its
communities through  standardized  management reporting and centralized controls
of capital expenditures,  asset replacement tracking,  and purchasing for larger
and more  frequently  used  supplies.  Community  expenditures  are monitored by
regional and district managers who are accountable for the resident satisfaction
and financial performance of the communities in their region.

Community-Based Management

         An executive director manages the day-to-day  operations at each senior
living  community,  including  oversight  of the  quality of care,  delivery  of
resident services, and monitoring of financial  performance,  and is responsible
for all personnel,  including food service, maintenance,  activities,  security,
assisted living,  housekeeping,  and, where applicable,  nursing. In most cases,
each  community  also has  department  managers  who  direct  the  environmental
services,  nursing  or care  services,  business  management  functions,  dining
services, activities, transportation, housekeeping, and marketing functions.

         The assisted living and skilled nursing components of the senior living
communities  are managed by  licensed  professionals,  such as a nurse  and/or a
licensed  administrator.  These  licensed  professionals  have  many of the same
operational  responsibilities  as the Company's executive  directors,  but their
primary responsibility is to oversee resident care. Many of the Company's senior
living  communities  and some of its skilled  nursing  facilities  are part of a
campus  setting,  which includes  independent  living.  This campus  arrangement
allows  for   cross-utilization  of  certain  support  personnel  and  services,
including  administrative  functions,   which  results  in  greater  operational
efficiencies and lower costs than free-standing facilities.

         The Company actively  recruits  personnel to maintain adequate staffing
levels at its  existing  communities  as well as new  staff for new or  acquired
communities prior to opening. The Company has adopted  comprehensive  recruiting
and screening  programs for management  positions that utilize  corporate office
team interviews and thorough background and reference checks. The Company offers
system-wide  training and  orientation for all of its employees at the community
level through a combination of Company-sponsored seminars and conferences.

Quality Assurance

         Quality  assurance  programs are  coordinated  and  implemented  by the
Company's  corporate  and regional  staff.  The Company's  quality  assurance is
targeted to achieve  maximum  resident and resident  family member  satisfaction
with the care and services delivered by the Company. The Company's primary focus
in  quality  control  monitoring  includes  routine  in-  service  training  and
performance  evaluations of care givers and other support employees.  Additional
quality assurance measures include:



                                       16

<PAGE>



         Resident  and Resident  Family  Input.  On a routine  basis the Company
provides  residents and family members the opportunity to provide valuable input
regarding  the  day-to-day  delivery of  services.  On-site  management  at each
community  has fostered and  encouraged  active  resident  councils and resident
committees  who meet  independently.  These  resident  bodies meet with  on-site
management on a monthly basis to offer input and  suggestions to the quality and
delivery of  services.  Additionally,  at each  community  the Company  conducts
annual resident  satisfaction surveys to further monitor the satisfaction levels
of both  residents  and family  members.  These surveys are sent directly to the
corporate  headquarters  for  tabulation and  distribution  to on-site staff and
residents.  For 1998 and  1997,  the  Company  achieved  a 95% and 96%  approval
rating,  respectively,  from its residents. For any departmental area of service
scoring  below a 90%, a plan of  correction  is  developed  jointly by  on-site,
regional and corporate staff for immediate implementation.

         Regular  Community   Inspections.   On  a  monthly  basis  a  community
inspection is conducted by regional and/or corporate staff.  Included as part of
this  inspection is the monitoring of the overall  appearance and maintenance of
the community  interiors and grounds.  The inspection  also includes  monitoring
staff  professionalism  and departmental  reviews of maintenance,  housekeeping,
activities,  transportation,  marketing, administration and food service as well
as health  care,  if  applicable.  The  monthly  inspection  also  includes  the
observation of residents in their daily activities and community compliance with
government regulations.

         Independent  Service  Evaluations.  The Company engages the services of
outside professional independent consulting firms to evaluate various components
of the community  operations.  These services include "mystery shops," competing
community  analysis,  pricing  recommendations  and  product  positioning.  This
provides  management with valuable unbiased product and service  information.  A
plan  of  action  regarding  any  areas  requiring   improvement  or  change  is
implemented based on information  received.  At communities where health care is
delivered,  these  consulting  service reviews  include the on-site  handling of
medications,  record-keeping,  and  general  compliance  with  all  governmental
regulations.

Marketing

         Each community is staffed by on-site marketing directors and additional
marketing  staff  depending  on the  community  size.  The primary  focus of the
on-site  marketing staff is to create  awareness of the Company and its services
among prospective  residents and family members,  professional  referral sources
and other key decision makers.  The marketing efforts  incorporate an aggressive
marketing  plan to  include  monthly  and  annual  goals for  leasing,  new lead
generation,  prospect  follow up,  community  outreach,  and resident and family
referrals.  Additionally,  the marketing plan includes a calendar of promotional
events and a comprehensive media program.  On-site marketing departments perform
a  competing  community  assessment  twice  annually.   Corporate  and  regional
marketing directors monitor the on-site marketing departments' effectiveness and
productivity on a monthly basis.  Routine detailed  marketing  department audits
are  performed  on an  annual  basis or more  frequently  if  deemed  necessary.
Corporate  and  regional  personnel  assist  in  the  development  of  marketing
strategies for each community and produce creative media,  assist in direct mail
programs and necessary marketing collateral materials. Ongoing sales training of
on-site  marketing  staff is  implemented  by corporate  and regional  marketing
directors.

         In the  case of new  development,  the  corporate  and  regional  staff
develop a comprehensive  community  outreach  program that is implemented at the
start of construction.  A marketing  pre-lease  program is developed and on-site
marketing staff are hired and trained to begin the program implementation six to
nine months prior to the  community  opening.  Extensive use of media to include
radio,  television,  print,  direct mail and telemarketing is implemented during
this pre- lease phase.

         After the  community  is opened  and  sustaining  occupancy  levels are
attained,  the on-site  marketing  staff is more heavily focused on resident and
resident  family  referrals,  as well as professional  referrals.  A maintenance
program of print media and direct mail is then implemented.





                                       17

<PAGE>



GOVERNMENT REGULATION

         Changes in  existing  laws and  regulations,  adoption  of new laws and
regulations and new  interpretations of existing laws and regulations could have
a material effect on the Company's operations.  Failure by the Company to comply
with applicable regulatory  requirements could have a material adverse effect on
the  Company's  business,   financial  condition,  and  results  of  operations.
Accordingly, the Company monitors legal and regulatory developments on local and
national levels.

         The  health  care  industry  is  subject to  extensive  regulation  and
frequent  regulatory  change.  At this  time,  no  federal  laws or  regulations
specifically regulate assisted or independent living residences.  While a number
of states have not yet enacted specific assisted living regulations,  certain of
the Company's assisted living communities are subject to regulation,  licensing,
Certificate  of Need and permitting by state and local health and social service
agencies and other regulatory  authorities.  While such  requirements  vary from
state to state,  they typically relate to staffing,  physical  design,  required
services,  and  resident   characteristics.   The  Company  believes  that  such
regulation will increase in the future.  In addition,  health care providers are
receiving   increased   scrutiny  under   anti-trust  laws  as  integration  and
consolidation  of health care delivery  increases and affects  competition.  The
Company's  communities  are also subject to various zoning  restrictions,  local
building codes, and other ordinances,  such as fire safety codes. Failure by the
Company to comply with applicable regulatory  requirements could have a material
adverse effect on the Company's business,  financial  condition,  and results of
operations.  Regulation of the assisted living industry is evolving. The Company
is unable to predict  the  content of new  regulations  and their  effect on its
business.  There can be no assurance that the Company's  operations  will not be
adversely affected by regulatory developments.

         The Company believes that its communities are in substantial compliance
with  applicable  regulatory  requirements.  However,  in the ordinary course of
business,  one  or  more  of  the  Company's  communities  could  be  cited  for
deficiencies.  In such cases, the appropriate  corrective action would be taken.
To the Company's knowledge, no material regulatory actions are currently pending
with respect to any of the Company's communities.

         Under the Americans with Disabilities Act of 1990, all places of public
accommodation  are  required to meet  certain  federal  requirements  related to
access and use by disabled persons. A number of additional  federal,  state, and
local laws exist that also may require  modifications  to  existing  and planned
properties to permit access to the  properties  by disabled  persons.  While the
Company  believes that its  communities  are  substantially  in compliance  with
present  requirements  or are exempt  therefrom,  if required  changes involve a
greater expenditure than anticipated or must be made on a more accelerated basis
than  anticipated,  additional  costs would be incurred by the Company.  Further
legislation may impose additional burdens or restrictions with respect to access
by disabled persons, the costs of compliance with which could be substantial.

         In addition, the Company is subject to various federal, state and local
environmental  laws and  regulations.  Such laws and  regulations  often  impose
liability  whether or not the owner or operator knew of, or was responsible for,
the  presence  of  hazardous  or toxic  substances.  The  costs of any  required
remediation  or  removal  of  these  substances  could  be  substantial  and the
liability of an owner or operator as to any  property is  generally  not limited
under such laws and  regulations  and could exceed the property's  value and the
aggregate  assets of the owner or operator.  The presence of these substances or
failure to remediate such  contamination  properly may also adversely affect the
owner's ability to sell or rent the property, or to borrow using the property as
collateral.  Under these laws and regulations,  an owner,  operator or an entity
that  arranges  for the  disposal  of  hazardous  or toxic  substances,  such as
asbestos-containing  materials,  at a  disposal  site may also be liable for the
costs  of any  required  remediation  or  removal  of  the  hazardous  or  toxic
substances at the disposal  site. In connection  with the ownership or operation
of its  properties,  the  Company  could be liable for these  costs,  as well as
certain  other costs,  including  governmental  fines and injuries to persons or
properties.  The  Company  has  completed  Phase I  environmental  audits of the
communities  in which the Company  owns  interests,  and such  surveys  have not
revealed any material environmental liabilities that exist with respect to these
communities.

         The Company  believes that the structure and composition of government,
and  specifically  health care,  regulations  will  continue to change and, as a
result,  regularly  monitors  developments  in the law.  The Company  expects to
modify its  agreements  and  operations  from time to time as the  business  and
regulatory environments change. While the Company


                                       18

<PAGE>



believes it will be able to  structure  all its  agreements  and  operations  in
accordance with applicable law, there can be no assurance that its  arrangements
will not be successfully challenged.

COMPETITION

         The senior  living  services  industry is highly  competitive,  and the
Company  expects  that all  segments of the  industry  will become  increasingly
competitive in the future.  Although there are a number of substantial companies
active in the senior  living  services  industry and in the markets in which the
Company operates, the industry continues to be very fragmented and characterized
by numerous  small  operators.  The Company  competes with  American  Retirement
Corporation  and  Holiday  Retirement  Corporation  in Texas,  Sunrise  Assisted
Living,  Inc. in North Carolina and New York, Atria Senior Quarters in New York,
and Marriott  Senior Living Services in Florida.  The Company  believes that the
primary  competitive  factors in the senior  living  services  industry are: (i)
reputation  for and  commitment  to a high  quality of service;  (ii) quality of
support services offered (such as food services);  (iii) price of services; (iv)
physical  appearance  and amenities  associated  with the  communities;  and (v)
location.  The  Company  competes  with other  companies  providing  independent
living,  assisted living,  skilled nursing,  home health care, and other similar
service and care alternatives, some of whom may have greater financial resources
than the Company.  Because seniors tend to choose senior living communities near
their homes,  the Company's  principal  competitors  are other senior living and
long-term  care  communities  in the  same  geographic  areas  as the  Company's
communities.  The Company also competes with other health care  businesses  with
respect to attracting and retaining nurses,  technicians,  aides, and other high
quality professional and non-professional employees and managers.

EMPLOYEES

         As of December  31,  1998,  the Company  employed  approximately  1,800
persons, of which approximately 1,009 were full-time employees (approximately 39
of whom are located at the  Company's  corporate  offices) and 791 are part-time
employees.  None of the Company's employees is currently  represented by a labor
union and the Company is not aware of any union  organizing  activity  among its
employees.  The Company  believes  that its  relationship  with its employees is
good.

EXECUTIVE OFFICERS AND KEY EMPLOYEES

         The following table sets forth certain  information  concerning each of
the Company's executive officers and key employees as of December 31, 1998:
<TABLE>
<CAPTION>

NAME                                        AGE     POSITION(S) WITH THE COMPANY
- ----                                        ---     ----------------------------
<S>                                         <C>     <C>
Jeffrey L. Beck........................     53      Co-Chairman and Chief Executive Officer
James A. Stroud........................     48      Co-Chairman, Chief Operating Officer and Secretary
Lawrence A. Cohen......................     45      Vice Chairman and Chief Financial Officer
Keith N. Johannessen...................     42      President
Rob L. Goodpaster......................     45      Vice President -- National Marketing
David W. Beathard, Sr..................     51      Vice President -- Operations
David G. Suarez........................     46      Vice President -- Development
David R. Brickman......................     40      Vice President and General Counsel
Kathleen L. Granzberg..................     37      Controller -- Corporate
Robert F. Hollister....................     43      Controller -- Property
</TABLE>


         JEFFREY L. BECK has served as a director and Chief Executive Officer of
the Company and its  predecessors  since January  1986.  He currently  serves as
Co-Chairman of the Board. Mr. Beck also serves on the boards of various


                                       19

<PAGE>



educational,  religious and charitable  organizations and in varying  capacities
with  several  trade  associations.  Mr.  Beck  served as Vice  Chairman  of the
American  Seniors  Housing  Association  from 1992 to 1994, and as Chairman from
1994 to 1996,  and  remains a member of its  Executive  Board,  and is a council
member  of the  Urban  Land  Institute.  Mr.  Beck is  Chairman  of the Board of
Directors of United Texas Bank of Dallas. Mr. Beck has recently taken a leave of
absence to attend to the needs of a seriously ill family member.

         JAMES A. STROUD has served as a director and Chief Operating Officer of
the Company and its  predecessors  since January  1986.  He currently  serves as
Co-Chairman of the Board and Chairman,  Chief Operating Officer and Secretary of
the Company.  Mr.  Stroud also serves on the boards of various  educational  and
charitable   organizations,   and  in  varying  capacities  with  several  trade
organizations,  including  as a member  of the  Founder's  Council  and Board of
Directors of the Assisted Living Federation of America,  and as President and as
a member of the Board of Directors of the National Association For Senior Living
Industry  Executives.  Mr. Stroud also serves as an Advisory Group member to the
National Investment  Conference.  Mr. Stroud was a Founder of the Texas Assisted
Living Association and serves as a member of its Board of Directors.  Mr. Stroud
has earned a Masters  in Law,  is a licensed  attorney  and is also a  Certified
Public Accountant.

         LAWRENCE A. COHEN has served as a director and Vice  Chairman and Chief
Financial Officer of the Company since November 1996. During Mr. Beck's leave of
absence, Mr. Cohen is acting as Chief Executive Officer.  From 1991 to 1996, Mr.
Cohen  served  as  President,  and  Chief  Executive  Officer  of  Paine  Webber
Properties Incorporated,  which controlled a real estate portfolio having a cost
basis of  approximately  $3.0 billion,  including  senior  living  facilities of
approximately  $110.0  million.  Mr. Cohen  serves as a member of the  Corporate
Finance Committee of the NASD Regulation, Inc., and was a founding member of the
executive  committee of the Board of the American  Seniors Housing  Association.
Mr.  Cohen has earned a Masters in Law,  is a  licensed  attorney  and is also a
Certified  Public  Accountant.  Mr.  Cohen  has had  positions  with  businesses
involved in senior living for 14 years.

         KEITH N. JOHANNESSEN  has served as  President of the  Company and  its
predecessors since March 1994, and previously served as Executive Vice-President
since May 1993. From 1992 to 1993, Mr.  Johannessen  served as Senior Manager in
the health care practice of Ernst & Young.  From 1987 to 1992,  Mr.  Johannessen
was Executive Vice President of Oxford Retirement Services, Inc. Mr. Johannessen
has served on the State of the Industry and Model  Assisted  Living  Regulations
Committees of the American Seniors Housing Association. Mr. Johannessen has been
active in operational aspects of senior housing for 20 years.

         ROB L. GOODPASTER has served as Vice President - National  Marketing of
the Company and its  predecessors  since December  1992.  From 1990 to 1992, Mr.
Goodpaster was National Director for Marketing for Autumn America,  an owner and
operator of senior housing  facilities.  Mr. Goodpaster is a member of the Board
of Directors of the  National  Association  For Senior  Living  Industries.  Mr.
Goodpaster has been active in the operational, development and marketing aspects
of senior housing for 22 years.

         DAVID W. BEATHARD, SR. has served as Vice President - Operations of the
Company and its predecessors  since August 1996. From 1992 to 1996, Mr. Beathard
owned and operated a consulting firm which provided  operational,  marketing and
feasibility  consulting  regarding senior housing  facilities.  Mr. Beathard has
been active in the operational,  sales and marketing, and construction oversight
aspects of senior housing for 24 years.

         DAVID G. SUAREZ has  recently  joined the  Company as Vice  President -
Development.  From 1996 to 1998,  Mr. Suarez  served as Project  Manager for the
Western  Group of  Columbia/HCA.  Prior  to  that,  Mr.  Suarez  served  as Vice
President  of  Development  for  PDC  Facilities,   a  healthcare   design-build
developer.  Mr. Suarez has been in the healthcare industry in development for 20
years. His architectural and construction  management degrees provide experience
and expertise in the  Company's  site  selection  process,  building  design and
budgeting,  and construction  methods and material  procedures for the Company's
senior living communities.

         DAVID R. BRICKMAN  has served as  Vice President of the Company and its
predecessors  since July 1992 and General  Counsel of the Company  since October
1997.  From 1989 to 1992, Mr.  Brickman  served as in-house  counsel with LifeCo
Travel Management  Company, a corporation which provided travel services to U.S.
corporations. Mr. Brickman


                                       20

<PAGE>



has  earned a  Masters  of  Business  Administration  and a  Masters  in  Health
Administration.  Mr.  Brickman has either  practiced  law or performed  in-house
counsel functions for 12 years.

         KATHLEEN L. GRANZBERG, a Certified Public Accountant, has served as the
Corporate  Controller for the Company and its predecessors  since December 1991,
and as Property Controller since 1987. Ms. Granzberg is a member of the American
Institute  of  Certified  Public  Accountants  and is also a member of the Texas
Society of Certified Public Accountants. Ms. Granzberg has announced that she is
leaving the Company sometime during the second quarter of 1999.

         ROBERT F.  HOLLISTER,  a  Certified  Public  Accountant,  has served as
Property  Controller for the Company and its predecessors since April 1992. From
1985 to 1992,  Mr.  Hollister  was Chief  Financial  Officer and  Controller  of
Kavanaugh  Securities,  Inc., a NASD broker dealer. Mr. Hollister is a Certified
Financial  Planner.  Mr.  Hollister  is a member of the  American  Institute  of
Certified  Public  Accountants  and is also a member  of the  Texas  Society  of
Certified Public Accountants.

ITEM 2.  PROPERTIES

         The executive and administrative  offices of the Company are located at
14160  Dallas  Parkway,   Suite  300,  Dallas,   Texas  75240,  and  consist  of
approximately  14,000  square feet.  The lease on the premises  extends  through
August 31, 2002. The Company also leases an executive  office space in New York,
New York pursuant to a monthly lease  agreement.  The Company  believes that its
corporate  office  facilities are adequate to meet its  requirements  through at
least  fiscal 1999 and that  suitable  additional  space will be  available,  as
needed, to accommodate further physical expansion of corporate operations.

         As of December 31, 1998, the Company  owned,  leased and/or managed the
senior  living  communities  referred  to  in  Item  1  above.   Occupancy  rate
information  as of December 31, 1998, is also  presented  for each  community in
Item 1 above.

ITEM 3.  LEGAL PROCEEDINGS

         On August 11, 1998,  the Company  executed a settlement  agreement with
Angeles Housing Concepts, Inc. ("AHC"), ILM I Lease Corporation and ILM II Lease
Corporation  (collectively,  "ILM Lease") resolving all claims among the parties
relating to a lawsuit  filed by AHC against  the Company  alleging  interference
with AHC's management agreements with ILM Lease (the "Settlement Agreement") and
calling for a dismissal with prejudice of this lawsuit. The Settlement Agreement
did not involve any payment of damages to AHC or any other party by the Company.

         On or about  October 23,  1998,  Robert  Lewis  filed a putative  class
action  complaint on behalf of certain  holders of Assignee  Interests in NHP in
the Delaware Court of Chancery  against NHP, the Company,  Capital Senior Living
Properties  2-NHPCT,   Inc.  and  Capital  Realty  Group  Senior  Housing,  Inc.
(collectively,  the "Defendants").  Mr. Lewis purchased 90 Assignee Interests in
February 1993 for $180.  The  complaint  alleges,  among other things,  that the
Defendants  breached,  or aided and abetted a breach of, the express and implied
terms  of the NHP  Partnership  Agreement  in  connection  with the sale of four
properties  by NHP to Capital  Senior  Living  Properties  2 - NHPCT,  Inc.  The
complaint seeks, among other relief,  rescission of the sale of these properties
and unspecified  damages The Company believes the complaint is without merit and
intends to vigorously defend itself in this action.

         On February 12, 1999 a competitor  of the Company,  Holiday  Retirement
Corporation  ("Holiday"),  as well as Colson & Colson  Construction  Company and
their architects,  Curry Brandaw  Architects,  filed suit against the Company in
U.S. District Court in Dallas. The complaint alleges,  among other claims,  that
the Company  infringed the  copyrighted  architectural  plans and trade dress of
Holiday on at least three of the Company's  communities.  The communities  using
this Waterford  prototype design are owned by Triad I, in which the Company is a
19%  limited  partner  and  provides  development  services  under a third party
development agreement. The plaintiffs are additionally seeking a preliminary and
permanent  injunction  to  bar  further  use  of  their  allegedly   copyrighted
architectural  plans  and trade  dress as well as  damages,  including  punitive
damages.  The defense of this suit has been turned over to the Company's insurer
for


                                       21

<PAGE>



handling. The Company vigorously denies the allegations mentioned in the lawsuit
and has filed an answer and counterclaim.

         The  Company  has  pending  claims  incurred  in the  normal  course of
business  which,  in the  opinion  of  management,  based on the advice of legal
counsel,  will not have a material  effect on the  financial  statements  of the
Company.

         The provision of personal and health care services  entails an inherent
risk of liability. In recent years, participants in the senior living and health
care services  industry have become subject to an increasing  number of lawsuits
alleging  negligence  or related  legal  theories,  many of which  involve large
claims and result in the  incurrence of significant  defense costs.  The Company
currently  maintains  property,  liability and professional  medical malpractice
insurance  policies  for the  Company's  owned and managed  communities  under a
master insurance program in amounts and with such coverages and deductibles that
the Company believes are within normal industry  standards based upon the nature
and  risks  of the  Company's  business,  and the  Company  believes  that  such
insurance  coverage  is  adequate.  The  Company  also  has an  umbrella  excess
liability  protection policy in the amount of $15.0 million per location.  There
can be no assurance  that a claim in excess of the Company's  insurance will not
arise.  A claim  against  the  Company  not  covered  by, or in excess  of,  the
Company's  insurance could have a material  adverse effect upon the Company.  In
addition,  the Company's insurance policies must be renewed annually.  There can
be no assurance that the Company will be able to obtain  liability  insurance in
the future or that,  if such  insurance  is  available,  it will be available on
acceptable terms.

         Under various federal, state, and local environmental laws, ordinances,
and  regulations,  a current or previous owner or operator of real estate may be
required to investigate and clean up hazardous or toxic  substances or petroleum
product  releases at such  property,  and may be held  liable to a  governmental
entity or to third parties for property damage and for  investigation  and clean
up costs. The Company is not aware of any  environmental  liability with respect
to any of its owned,  leased, or managed communities that it believes would have
a material adverse effect on the Company's  business,  financial  condition,  or
results  of  operations.  The  Company  believes  that  its  communities  are in
compliance  in all material  respects with all federal,  state,  and local laws,
ordinances, and regulations regarding hazardous or toxic substances or petroleum
products. The Company has not been notified by any governmental  authority,  and
is not  otherwise  aware of any  material  non-compliance,  liability,  or claim
relating to hazardous or toxic  substances  or petroleum  products in connection
with any of the communities it currently operates.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         There were no matters  submitted  to a vote of the  Company's  security
holders during the fourth quarter ended December 31, 1998.


                                       22

<PAGE>



                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         (a) The Company's  shares of common stock are listed for trading on the
New York Stock  Exchange  ("NYSE")  under the symbol "CSU." The following  table
sets forth,  for the periods  indicated,  the high and low sales  prices for the
Company's  common stock,  as reported on the NYSE.  At December 31, 1998,  there
were approximately 3,900 shareholders of record of the Company's common stock.


              YEAR                      HIGH                 LOW
- ---------------------------------     --------          ------------
1997

   Fourth Quarter................     $ 171/2           $   9 13/16

1998
   First Quarter.................     $ 14              $   8 5/8
   Second Quarter................       15 1/2             11 1/2
   Third Quarter.................       12 11/16            5 1/8
   Fourth Quarter................       14 3/4              9 1/2

         It is the  policy of the  Company's  Board of  Directors  to retain all
future  earnings  to  finance  the  operation  and  expansion  of the  Company's
business.  Accordingly, the Company has not and does not anticipate declaring or
paying cash dividends on the common stock in the foreseeable future. The payment
of cash dividends in the future will be at the sole  discretion of the Company's
Board of  Directors  and will  depend on,  among  other  things,  the  Company's
earnings, operations, capital requirements, financial condition, restrictions in
then existing  financing  agreements,  and other factors deemed  relevant by the
Board of Directors.

         (b) Recent Sales of Unregistered  Securities.  Information with respect
to this Item is set forth above under the caption  "Item 1.  Business--Formation
Transactions."  The issuance therein  described of the Company's Common Stock to
Messrs.  Jeffrey L. Beck,  James A. Stroud  (including  a trust) and Lawrence A.
Cohen in the Formation Transactions in exchange for the Contributed Entities was
carried out in reliance on the exemption from registration  contained in Section
4(2) of the  Securities Act of 1933, as amended,  pursuant to a binding  written
agreement  entered into prior to the filing of the Registration  Statement filed
in connection  with the Offering.  In connection  with the  organization  of the
Company, during 1996, the Company issued 1,680,000 shares of its Common Stock to
Messrs.  Beck,  Stroud (through a trust) and Cohen for $16,800.  The shares were
issued in equal amounts of 560,000  shares to each in  consideration  for a cash
payment by each of $5,600. Such issuances were made in reliance on the exemption
from  registration  contained in Section 4(2) of the  Securities Act of 1933, as
amended.

         (c) Use of Proceeds.  As described above in "Business," the Company has
completed the Offering. The following information relates to the use of proceeds
of the Offering:

               (1)  Effective Date of Registration Statement and Commission File
                    Number:  The Company's  Registration  Statement on Form S-1,
                    File  No.  333-33379,   relating  to  the  Offering,  became
                    effective on October 30, 1997.

               (2)  Aggregate  Gross   Proceeds,   Expenses  and  Aggregate  Net
                    Proceeds:  The sale of the 10,350,000 shares of Common Stock
                    generated  aggregate  gross  proceeds of  $139,725,000.  The
                    aggregate  net  proceeds to the Company from the sale of the
                    10,350,000   shares  of  Common  Stock  were   approximately
                    $128,407,000,  after  deducting  underwriting  discounts and
                    commissions of approximately  $9,742,000 and expenses of the
                    Offering of approximately $1,576,000 paid by the Company.



                                       23

<PAGE>



               (3)  Use of Proceeds:  Through December 31, 1998, the Company had
                    used  approximately  $1.6 million of the net proceeds of the
                    Offering  for  expenses  associated  with the  Offering.  In
                    addition, the Company used a portion of such net proceeds as
                    follows:   (i)  approximately  $70.8  million  of  such  net
                    proceeds to repay the  indebtedness  incurred by the Company
                    to acquire assets  (including  construction  in progress) in
                    the Formation Transactions; (ii) approximately $18.1 million
                    to  repay  the  Formation  Note;  (iii)  approximately  $5.8
                    million  to pay the  balance  of the  purchase  price  to an
                    affiliate related to the purchase of assets on the Formation
                    Transactions;  (iv)  approximately  $1.2 million of such net
                    proceeds   to  repay   indebtedness   to   affiliates;   (v)
                    approximately $8,246,000 of such net proceeds to acquire the
                    four senior living  communities from NHP; (vi) approximately
                    $505,000  of  such  net   proceeds   to  purchase   land  in
                    Carmichael, CA; and (vii) approximately $9,636,000, $932,000
                    and  $1,160,000  advanced  to Triad,  Triad II and Triad IV,
                    respectively.  There has not been a  material  change in the
                    use of proceeds described in the Company's prospectus.



                                       24

<PAGE>



ITEM 6.  SELECTED FINANCIAL DATA
         The following table sets forth selected  financial data of the Company.
The selected  financial data for the years ended December 31, 1998,  1997, 1996,
1995 and 1994 are derived from the audited consolidated  financial statements of
the Company.

<TABLE>
<CAPTION>

                                                                             YEAR ENDED DECEMBER 31,
                                                            --------------------------------------------------------
                                          1998             1997            1996               1995            1994
                                      -----------       ---------     ------------        ------------      --------
                                                        (IN THOUSANDS, EXCEPT PER SHARE DATA)

Statements of Income Data:
<S>                                      <C>              <C>            <C>                <C>              <C>
     Revenues:
      Resident and health care
         revenue.............            $24,790          $21,207        $13,692            $13,238          $12,761
      Rental and lease income              4,282            4,276          1,101              1,231            1,235
      Unaffiliated management
          services revenue...              2,465            1,920            801                  -                -
      Affiliated management
          services revenue...              1,327            1,378          2,708              2,778            3,113
      Unaffiliated development
          fees...............              1,234              804            673                  -                -
      Affiliated development fees          7,473              173              -                  -                -
      Other..................              1,197              952            924                871              800
                                        --------       ----------      ---------         ----------       ----------
          Total revenues.....             42,768           30,710         19,899             18,118           17,909
                                        --------        ---------       --------         ----------       ----------
     Expenses:
      Operating expenses.....             17,067           16,701         10,656             10,287           10,142
      General and administrative
          expenses(1)........              6,594            7,085          5,635              4,364            4,595
      Depreciation and
          amortization.......              2,734            2,118          1,481              1,776            1,707
                                        --------        ---------       --------         ----------       ----------
          Total expenses.....             26,395           25,904         17,772             16,427           16,444
                                        --------        ---------       --------         ----------       ----------
      Income from operations.             16,373            4,806          2,127              1,691            1,465
     Other income (expense):
          Interest income....              4,939            3,186            432                368              122
          Interest expense...             (1,922)          (2,022)          (221)              (278)            (261)
          Gain on sale of
             properties......                422                -            438                  -                -
      Equity in earnings on
            investments......                  -                -            459                  -                -
      Other..................                  -              440             42                  -              (16)
                                        --------        ---------       --------         ----------       ----------
      Income before income
         taxes and minority
         interest in consolidated
         partnerships........            19,812             6,410          3,277              1,781            1,310
      (Provision) benefit for
         income taxes(2).....            (7,476)             (793)             -                (18)            (130)
                                        --------        ---------       --------         ----------       ----------
      Income before minority
         interest in consolidated
         partnerships........            12,336             5,617          3,277              1,763            1,180
      Minority interest in
         consolidated
      partnerships...........              (379)           (1,936)        (1,224)              (760)            (634)
                                       ---------        ---------       --------         ----------       ----------
      Net income.............           $11,957          $  3,681       $  2,053             $1,003         $    546
                                       =========        =========       ========         ==========       ==========

      Net income per share:
      Basic and Diluted......           $  0.61          $   0.33
                                       =========        =========
      Weighted average
         shares outstanding..             19,717           11,150
                                       =========        =========
      Pro forma net income
         data (unaudited)(3):
      Net income.............                            $  3,681       $  2,053
      Pro forma income taxes.                                (965)          (811)
                                                        ---------       --------
      Pro forma net income...                            $  2,716       $  1,242
                                                        =========       ========

</TABLE>


                                                        25

<PAGE>



<TABLE>
<CAPTION>



                                                                            AT DECEMBER 31,
                                                 -------------------------------------------------------------------
                                                 1998              1997          1996           1995            1994
                                                 ----              ----          ----           ----            ----
                                                                           ($ IN THOUSANDS)
<S>                                            <C>              <C>            <C>            <C>            <C>
Balance Sheet Data:
    Cash and cash equivalents                  $ 35,827         $ 48,125       $10,819        $10,017        $ 8,799
    Working capital                              (8,680)(4)       44,690         9,567          6,784          5,938
    Total assets                                205,267          117,371        33,203         29,747         29,913
    Long-term debt, excluding current portion    32,671            7,575           201            337            177
    Equity                                      104,516           92,560        17,201         14,447         12,495

<FN>
- ----------
(1)      General  and  administrative  expenses  include  officers'  salaries of
         $670,000,  $3,342,000,  $3,372,000,  $2,976,000  and $3,443,000 for the
         years ended December 31, 1998, 1997, 1996, 1995 and 1994, respectively.
         Prior to  November  1997,  these  amounts  were  primarily  composed of
         salaries  and bonuses  paid to the  founders  and were based in part on
         federal income tax regulations regarding  distributions of closely held
         corporations  and S  corporations.  Effective with the Offering,  these
         federal  income  tax  regulations  no longer  applied  to the  Company.
         Compensation  of the founders  since  October 1, 1997 has been based on
         the founders' employment agreements.
(2)      A provision for income taxes was recorded by the Company from inception
         through  February  1, 1995.  No  provision  for  income  taxes has been
         recorded  from  February 1, 1995 through  completion  of the  Formation
         Transactions  as the  operating  companies  included in the  historical
         financial  statements,  prior to the Offering,  were S corporations  or
         partnerships  and  accordingly  were not subject to income taxes during
         the period.
(3)      Pro forma income  taxes have been  calculated  based on the  assumption
         that the S corporations and partnerships  were subject to income taxes.
         Pro forma  income  tax  expense  has been  calculated  using  statutory
         federal and state tax rates, estimated at 39.5%.
(4)      The  Company  expects to  complete  a  refinancing  of its  $47,700,000
         mortgage  loan due  October 1, 1999 with long term fixed rate  mortgage
         loans  during the  second  quarter  of 1999.  However,  there can be no
         assurance that the Company will complete this refinancing as expected.

</FN>
</TABLE>


                                       26

<PAGE>



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

OVERVIEW

         The following  discussion and analysis  addresses the Company's results
of operations on a historical  consolidated  basis for the years ended  December
31, 1998,  1997 and 1996. The following  should be read in conjunction  with the
Company's  historical   consolidated   financial  statements  and  the  selected
financial data contained elsewhere in this report.

         On September  15, 1997,  the Company  increased its  authorized  common
shares from 40,000,000 to 65,000,000 shares and authorized  15,000,000 shares of
preferred stock. On November 5, 1997, the Company issued  18,037,347  additional
shares of common stock  (including  1,350,000  shares issued upon exercise of an
option granted  underwriters to purchase additional common shares in conjunction
with the Offering)  bringing its total issued and  outstanding  shares of common
stock to 19,717,347  shares. Of the 18,037,347  shares issued,  7,687,347 shares
were  issued to Messrs.  Beck,  Stroud and Cohen in the  Formation  Transactions
described  herein and 10,350,000  shares were registered with the Securities and
Exchange Commission for trading in public markets.

         On  November  5,  1997,   the  Company  also  entered  into   Formation
Transactions  (herein so called)  with  Messrs.  Beck and  Stroud  whereby  they
contributed  all of their owned capital stock of Capital  Senior  Living,  Inc.,
Capital Senior Management 1, Inc.,  Capital Senior  Management 2, Inc.,  Capital
Senior  Development,  Inc., and with Mr. Cohen,  of Quality Home Care, Inc. (the
"Contributed Entities") to the Company in exchange for the issuance of 7,687,347
shares of common stock of the Company and the issuance of separate  notes in the
aggregate amount of $18,076,380 to Messrs.  Beck,  Stroud and Cohen,  which were
subsequently  repaid by the Company from the net proceeds received from the sale
of the Company's common stock in the Offering.

         As part  of the  Formation  Transactions,  the  Company  simultaneously
purchased  substantially  all of the operating assets of CSLC (including  CSLC's
investment in HCP and NHP and excluding  CSLC's cash, U.S.  Treasury  securities
purchased  under the LBHI Loan  agreement  and  working  capital  items)  for an
aggregate  purchase  price of  approximately  $76.6  million,  comprised  of the
assumption by the Company of CSLC's outstanding LBHI Loan of approximately $70.8
million and payment of cash of  approximately  $5.8 million to CSLC. On November
7, 1997,  the Company  repaid the LBHI Loan from the proceeds  received from the
Offering.

         In October 1997, the combined  Companies declared and paid dividends of
$457,647 to Messrs.  Beck,  Stroud and Cohen in  preparation  for the  Formation
Transactions   that  transformed  the  combined   companies  from  closely  held
corporations  and S corporations to non-closely  held C corporations for federal
income tax purposes.

         Due to all of the entities involved in the Formation Transactions being
under the common control of Messrs. Beck and Stroud, the Company's  consolidated
financial  statements  reflect the assets and  liabilities  at their  historical
values and the accompanying  consolidated statements of income, equity, and cash
flows reflect the combined results for the periods indicated through the date of
the Offering even though they have historically  operated as separate  entities.
The Formation  Transactions  have been  accounted  for at  historical  cost in a
manner  similar  to a pooling  of  interests  to the  extent  of the  percentage
ownership  by  Messrs.  Beck and  Stroud of the  Company.  Acquired  assets  and
liabilities  of CSLC have been  recorded at fair value to the extent of minority
interest. CSLC's assets include investments in HCP and NHP.

         On  September  30,  1998,  the  Company  entered  into a mortgage  loan
agreement with Lehman Brothers Holdings,  Inc. ("Lehman Loan"),  under which the
Company  borrowed  $47,700,000.  The  purpose of the Lehman  Loan was to provide
financing for the acquisition of four NHP senior living communities,  as well as
for the Tesson Heights  Enterprises  ("Tesson") senior living community,  all of
which have been pledged as collateral.  Interest costs are based on 30-day LIBOR
and were  approximately  6.95% at December 31, 1998. The loan agreement  matures
October 1, 1999,  and the  Company  expects to  complete a  refinancing  of this
mortgage loan with long term fixed rate mortgage loans during the second quarter
of 1999. However,  there can be no assurance that the Company will complete this
refinancing as expected.



                                       27

<PAGE>



         On  September  30,  1998,  the  Company  acquired  four  senior  living
communities from NHP for cash  consideration  of $40,650,000.  The funds for the
transaction  were  provided  from  working  capital of the  Company and from the
proceeds of the Lehman Loan.

         The senior living communities  acquired by the Company from NHP are The
Atrium  of  Carmichael  in  Carmichael,  California;  Crosswoods  Oaks in Citrus
Heights,  California;  The Heatherwood in Southfield,  Michigan; and The Veranda
Club in Boca Raton,  Florida. The Company had operated these communities under a
long-term  management contract since 1992. The purchase price for the properties
was determined by independent appraisal. Personnel working at the property sites
and certain  home office  personnel  who  performed  services  for NHP have been
employees of the Company. NHP (prior to the acquisitions) reimbursed the Company
for  the  salaries,  related  benefits,  and  overhead  reimbursements  of  such
personnel.  Capital  Realty Group  Brokerage,  Inc.,  a company  wholly owned by
Messrs. Beck and Stroud,  received a brokerage fee of $1,219,500 related to this
transaction, which was paid by NHP.

         The acquisitions were accounted for as a purchase business  combination
and the Company's operations have included the operations of NHP since September
30, 1998.

         On October 28, 1998, the Company acquired two senior living communities
from Gramercy Hill Enterprises,  a Texas limited partnership  ("Gramercy"),  and
Tesson, for aggregate consideration of approximately $34,000,000.  The funds for
the Tesson  transaction  were provided  from working  capital of the Company and
from  $15,400,000  of proceeds from the Lehman Loan.  The funds for the Gramercy
transaction were provided from working capital of the Company, the assumption of
the $6,334,660  Washington  Mortgage  Financial Group, Ltd. ("WMFG")  promissory
note  (assigned  to Fannie  Mae) and from the  proceeds  of the  $1,980,000  WMF
Washington Mortgage Corp. ("WMFC") loan described below.

         On October 28, 1998, the Company  entered into a $6,334,660  Assumption
and Release Agreement with Fannie Mae and a $1,980,000 multifamily note in favor
of WMFC.  The  purpose of the loans was to provide  financing  for the  Gramercy
acquisition. The senior living community acquired from Gramercy has been pledged
as  collateral   under  these  loans.   Interest  costs  are  7.69%  and  7.08%,
respectively.  The  Assumption  and  Release  Agreement  and WMFC note mature in
January 2008 and January 2010, respectively.

         The senior living communities acquired by the Company from Gramercy and
Tesson are Gramercy Hill in Lincoln,  Nebraska and Tesson Heights, in St. Louis,
Missouri. The acquisitions were accounted for as purchase business combinations,
and the Company's  operations have included the operations of Tesson Heights and
Gramercy Hill since October 28, 1998.

         From 1990 through December 31, 1998, the Company acquired  interests in
19  communities  and  entered  into  an  operating  lease  with  respect  to one
community,  which was  terminated  effective  January 31, 1998.  Since 1996, the
Company  expanded its senior  living  management  services by entering  into the
management service contracts on 15 communities for four independent  third-party
owners and commenced providing development and construction  management services
for new residence properties in addition to adding a home care service agency.

         The Company generates  revenue from a variety of sources.  For the year
ended  December 31, 1998,  the Company's  revenue was derived as follows:  58.0%
from the  operation of 11 owned  communities  that were operated by the Company;
10.0% from  lease  rentals  from  triple  net  leases of three  skilled  nursing
facilities and four physical  rehabilitation  centers; 8.9% from management fees
arising from management services provided for four affiliate owned senior living
communities  from January 1, 1998 through  September  30, 1998 and one affiliate
owned senior living community from January 1, 1998 through December 31, 1998 and
15 third-party owned senior living communities;  and 20.4% from development fees
earned for  managing  the  development  and  construction  of new senior  living
communities for third parties.



                                       28

<PAGE>



         The  Company   believes  that  the  factors   affecting  the  financial
performance  of  communities  managed under  contracts with third parties do not
vary  substantially  from the factors  affecting  the  performance  of owned and
leased communities,  although there are different business risks associated with
these activities.

         The Company's  third-party  management  fees are  primarily  based on a
percentage of gross revenues.  As a result,  the cash flow and  profitability of
such  contracts to the Company are more  dependent on the revenues  generated by
such communities and less dependent on net cash flow than for owned communities.
Further,  the  Company is not  responsible  for capital  investments  in managed
communities.  While the management  contracts are generally  terminable only for
cause,  in certain  cases the  contracts  can be  terminated  upon the sale of a
community, subject to the Company's rights to offer to purchase such community.

         The Company's  triple net leases extend through the year 2000 for three
of its  owned  communities  and  through  the year  2001  for four of its  owned
communities.  The  payments  under these leases are fixed and are not subject to
change based upon the  operating  performance  of these  communities.  Following
termination of the lease agreements,  the Company may either convert and operate
the  communities as assisted living and Alzheimer's  care  facilities,  sell the
facilities or evaluate other alternatives.

         The  Company's  current  management  contracts  expire on various dates
between  December 1999 and September 2009 and provide for management  fees based
generally  upon rates that vary by contract from 4% of net revenues to 7% of net
revenues.  In  addition,  certain  of the  contracts  provide  for  supplemental
incentive fees that vary by contract based upon the financial performance of the
managed  community.  The Company's  development  fees are generally based upon a
percentage of construction  cost and are earned over the period  commencing with
the initial development activities and ending with the opening of the community.
As of  December  31,  1998,  development  fees have  been  earned  for  services
performed for 39 communities under development or expansions for third parties.

         During 1998, 1997, 1996 and 1995, the Company made various purchases of
limited  partnership  interests in HCP. HCP owns and operates a skilled  nursing
facility and owns and leases to third-party  operators (under triple net leases)
three  skilled  nursing  facilities  and four physical  rehabilitation  centers.
During  1998,  1997,  1996 and 1995,  the Company paid  approximately  $101,000,
$5,605,000,  $3,201,000 and $309,000, respectively, for partnership interests in
HCP. The Company changed its method of accounting for its investment in HCP from
the cost method in 1995 to the equity  method in 1996. As a result of additional
purchases,  the  Company's  ownership  interest in HCP  exceeded 50% on June 26,
1997.  Accordingly,  this  partial  acquisition  has been  accounted  for by the
purchase method of accounting, and the assets,  liabilities,  minority interest,
and the results of  operations  of HCP have been  consolidated  in the Company's
financial statements since January 1, 1997.

          The Company acquired, on November 1, 1997, the NHP Notes owned by CSLC
in the  Formation  Transactions  for  $18,664,128.  The NHP  Notes  bear  simple
interest at 13% per annum and mature on December 31, 2001. Interest is currently
paid  quarterly  at a rate of 7%,  with  the  remaining  6%  interest  deferred.
Beginning  November 1, 1997 through  September  30,  1998,  the Company has been
recording  interest  income  at 10.5% of the  purchase  price  paid,  which  was
determined based on the discounted  amount of principal and interest payments to
be made  following the maturity date (December 31, 2001) of the NHP Notes (using
a six-month  lag between  maturity  and full  repayment),  due to  uncertainties
regarding the ultimate  realization  of the accrued  interest.  On September 30,
1998, the Company  purchased four  properties from NHP. NHP is in turn redeeming
$7,500,000  of the  Company's  investment  in the NHP Notes and is  distributing
approximately $5,300,000 of deferred interest not previously paid on such notes.
From October 1, 1998 through  December 31,  1998,  the Company  reevaluated  its
investment in the NHP Notes, and is recording  additional  income,  after giving
consideration  to current  payment of interest,  partial  redemption  of the NHP
Notes with  accrued  interest and the  estimated  residual  value in NHP.  Also,
during  1998  and  1996,  the  Company  paid  $344  and  $1,364  for 4% and  3%,
respectively,  ownership  of limited  partnership  interests in NHP. The Company
accounts  for its  investment  in NHP on the cost method with respect to the NHP
limited partnership interests and as held-to-maturity securities and reported at
amortized cost with respect to the NHP Notes.

         The  Company  will  continue  to  develop  and  acquire  senior  living
communities.  The development of senior living communities  typically involves a
substantial  commitment  of capital  over a 12 to 14-month  construction  period
during


                                       29

<PAGE>



which time no revenues are generated,  followed by a 12-month  lease-up  period.
The Company  anticipates that newly opened or expanded  communities will operate
at a loss during a  substantial  portion of the lease-up  period.  The Company's
growth strategy may also include the  acquisition of senior living  communities,
home care agencies, and other properties or businesses that are complementary to
the Company's operations and growth strategy.



                                       30

<PAGE>



RESULTS OF OPERATIONS

    The  following  tables  set  forth,  for  the  periods  indicated,  selected
historical  consolidated  statements  of income data in thousands of dollars and
expressed as a percentage of total revenues.
<TABLE>
<CAPTION>


                                                                     YEAR ENDED DECEMBER 31,
                                       -------------------------------------------------------------------------------------

                                                       1998                         1997                       1996
                                       ----------------------------  -------------------------- ----------------------------
                                               $            %              $             %            $             %
                                       ------------- --------------  ------------- ------------ ------------- --------------
<S>                                        <C>            <C>            <C>           <C>         <C>             <C>
Revenues:
  Resident and health care revenue         $24,791         58.0%         $21,207        69.1%      $13,692          68.8%
  Rental and lease income                    4,281         10.0            4,276        13.9         1,101           5.5
  Unaffiliated management services revenue   2,465          5.8            1,920         6.2           801           4.0
  Affiliated management services revenue     1,327          3.1            1,378         4.5         2,708          13.6
  Unaffiliated development fees              1,234          2.9              804         2.6           673           3.4
  Affiliated development fees                7,473         17.5              173         0.6             -           0.0
  Other                                      1,197          2.7              952         3.1           924           4.7
                                           -------       ------          -------      ------       -------         -----
    Total revenues                          42,768        100.0           30,710       100.0        19,899         100.0
                                           -------       ------          -------      ------       -------         -----
Expenses:
  Operating expenses                        17,067         39.9           16,701        54.4        10,656          53.6
  General and administrative expenses        6,594         15.4            7,085        23.1         5,635          28.3
  Depreciation and amortization              2,734          6.4            2,118         6.9         1,481           7.4
                                           -------       ------          -------      ------       -------         -----
    Total expenses                          26,395         61.7           25,904        84.4        17,772          89.3
                                           -------       ------          -------      ------       -------         -----
Income from operations                      16,373         38.3            4,806        15.6         2,127          10.7
Other income (expense):
  Interest income                            4,939         11.5            3,186        10.4           432           2.2
  Interest expense                          (1,922)        (4.5)          (2,022)       (6.5)         (221)         (1.1)
  Gain on sale of properties                   422          1.0                -           -           438           2.2
  Equity in earnings on investments              -            -                -           -           459           2.3
  Other                                          -            -              440         1.4            42           0.2
                                           -------       ------          -------      ------       -------         -----

Income before income taxes and minority
   interest in consolidated partnerships    19,812         46.3            6,410        20.9         3,277          16.5
Provision for income taxes                  (7,476)       (17.5)            (793)       (2.6)            -             -
                                           -------       ------          -------      ------       -------         -----
Income before minority interest in
  consolidated partnerships                 12,336         28.8            5,617        18.3         3,277          16.5
Minority interest in consolidated
  partnerships                                (379)        (0.8)          (1,936)       (6.3)       (1,224)         (6.2)
                                           -------       ------          -------      ------       -------         -----
Net income                                 $11,957         28.0%          $3,681        12.0%      $ 2,053          10.3%
                                           =======       ======          =======      ======       =======         =====
</TABLE>


YEAR ENDED DECEMBER 31, 1998 COMPARED TO THE YEAR ENDED DECEMBER 31, 1997

         Revenues.   Total  revenues  were   $42,768,000  in  1998  compared  to
$30,710,000 in 1997, representing an increase of $12,058,000, or 39.3%. Resident
and health care revenue increased $3,584,000, of which $4,015,000 is a result of
purchasing the four NHP properties, Gramercy Hill and Tesson Heights, along with
a decrease of $237,000 relating to the HCP properties.  Unaffiliated  management
services  revenue  increased  $545,000 due to a significant  improvement  in the
performance  at the  property  level  resulting  in  incentive  payments and one
additional  third-party  management contract added in the first quarter of 1998.
Unaffiliated  development fees increased $430,000, of which $894,000 is a result
of two additional third party development contracts and the continuation of four
projects that earned fees for seven months in 1998 as compared to two months for
1997 and a decrease of $464,000 resulting from one development project completed
on December 31, 1997 and three development projects terminated by a third party.
Affiliated development fees increased $7,300,000,  resulting from fees earned on
29 projects in 1998 compared to one in 1997.

         Expenses.   Total  expenses  were   $26,395,000  in  1998  compared  to
$25,904,000 in 1997,  representing an increase of $491,000,  or 1.9%.  Operating
expenses  increased  $366,000  due to an increase of  $1,954,000  as a result of
acquiring six properties in the fourth quarter of 1998, along with a decrease of
$1,361,000 related to the termination of Maryland Gardens lease and offset by an
overall  decrease in operating  expenses.  General and  administrative  expenses
decreased  $491,000 due to a decrease in officers' salaries of $2,670,000 offset
by a $325,000  increase due to the  acquisition  of six properties in the fourth
quarter of 1998, a $185,000 increase in development expenses due to the increase
in development projects, a $200,000 increase in professional fees that relate to
legal fees, a $100,000 increase in license and fee expense,  a $320,000 increase
in HCP general and  administrative  expenses,  along with an overall increase in
general and


                                       31

<PAGE>



administrative expenses. Depreciation and amortization increased $616,000 due to
an increase of $424,000 as a result of the  acquisition of the six properties in
the fourth quarter of 1998, an $80,000  increase for the expansion of Cottonwood
and an increase of $37,000 in the  amortization of goodwill for twelve months in
1998 as opposed to two months in 1997.

         Other  income  and  expenses.   Interest  and  other  income  increased
$1,835,000,  primarily as a result of a $1,365,000 increase in income associated
with  investment of cash reserves,  a $1,600,000  increase in NHP Notes interest
due to a partial  redemption  of the notes and  payment of accrued  interest,  a
$308,000  increase in interest earned from the Triad,  Triad II and Triad IV (as
hereinafter  defined)  unsecured  credit  facilities,   which  is  offset  by  a
$1,400,000 decrease in interest due to the divestment of an investment from June
1997 through October 1997 by CSLC.  Interest expense decreased $100,000 due to a
decrease of  $1,267,000  of interest  related to the Lehman debt incurred in the
Formation  Transactions and a decrease of $44,000 in HCP interest expense due to
refinancing. These decreases are offset by an increase of $1,201,000 in interest
expense due to the  acquisition  of the six  properties.  A gain of $422,000 was
recorded  on the sale of two  properties  in the  fourth  quarter  of  1998.  In
connection  with the sale of its  investment  in HCP to the Company  immediately
following  completion of the offering,  CSLC incurred  short swing  profits,  as
defined  by the  Securities  and  Exchange  Commission,  and  was,  accordingly,
required to remit such profits to HCP, which recorded the remittance of $440,000
as other income in 1997.

         Minority interest.  Minority interest in limited partnerships decreased
$1,557,000,  primarily due to the CSLC minority  interest being included in 1997
through October and not included in 1998.

         Provision   for  income   taxes.   Provision   for  income   taxes  was
approximately  $7,476,000  in 1998  compared to $793,000 in 1997. As a result of
the Formation Transactions,  the Company and its consolidated  subsidiaries were
converted  from S  corporations  that are  taxed at the  shareholder  level to C
corporations  that  are  subject  to  corporate  income  taxes.  Accordingly,  a
provision for federal and state taxes was provided on the earnings for 12 months
in 1998 compared to two months in 1997.

         Net Income.  As a result of the foregoing factors, net income increased
$8,276,000 to $11,957,000 for 1998 from $3,681,000 for 1997.

YEAR ENDED DECEMBER 31, 1997 COMPARED TO THE YEAR ENDED DECEMBER 31, 1996

         Revenues.   Total  revenues  were   $30,710,000  in  1997  compared  to
$19,899,000 in 1996,  representing  an increase of  $10,811,000,  or 54.3%.  The
inclusion of HCP revenues in 1997 from January 1, 1997 contributed $8,978,000 of
the  increase,  as HCP was not  consolidated  in 1996.  Resident and health care
revenue  increased  $7,515,000,  of  which  $4,702,000  is a  result  of the HCP
consolidation,  $1,157,000 was improvement in CSLC's revenues due to realization
of additional  reimbursements  previously limited under the Medicare program for
1994 and 1992  combined  with  improved  CSLC rental rates and  occupancies  and
$1,543,000  related to the  Maryland  Gardens  facility  leased on June 1, 1997.
Rental and lease income increased $3,175,000, of which $4,276,000 was due to the
HCP consolidation,  offset by $1,101,000 due to the sale of CSLC's  multi-family
properties  on  November  1,  1996.  Unaffiliated  management  services  revenue
increased  $1,119,000 due to 15 third-party  management  contracts  added in the
third and  fourth  quarter  of 1996 and one  additional  third-party  management
contract added in the second  quarter of 1997.  Affiliated  management  services
revenue  decreased  by  $1,330,000,  of  which  $1,177,000  was  due to the  HCP
consolidation.   Development  fees  increased   $304,000  and  was  due  to  new
development  contract  management  revenue  for  managing  the  development  and
construction of new third-party owned senior living communities.

         Expenses.   Total  expenses  were   $25,904,000  in  1997  compared  to
$17,772,000  in 1996,  representing  an increase of  $8,132,000,  or 45.8%.  The
inclusion of HCP expenses  from January 1, 1997  contributed  $6,538,000  of the
increase.  Operating  expenses  increased  $6,045,000 of which  $4,251,000 was a
result of the HCP consolidation and $1,561,000 due to Maryland Gardens operating
expenses.  General and administrative  expenses increased $1,450,000,  which was
due to the HCP  consolidation  of  $1,078,000  offset by an overall  decrease in
general and  administrative  expenses.  Depreciation and amortization  increased
$637,000, of which $1,209,000 was related to the HCP consolidation,  offset by a
$572,000 decrease in CSLC's  depreciation which was primarily due to the sale of
CSLC's multi-family rental properties in November 1996.


                                       32

<PAGE>



         Other  income  and  expenses.  Interest  income  increased  $2,754,000,
primarily  as a result of  CSLC's  increase  in  interest  income of  $1,116,754
associated with its investment in U.S. Treasury Bills, $1,230,000 as a result of
the  Company's  increase  in  interest  income  associated  with  its  increased
investment in NHP Notes combined with the  commencement of accruing a portion of
the deferred income on these notes beginning in April 1997, as a result of NHP's
improved  financial  position and  performance  and  increased  valuation of the
underlying properties, $288,361 associated with income from temporary investment
of net proceeds  from the Offering  for  November  and  December  1997,  and the
consolidation  of HCP of $359,000.  Interest expense  increased  $1,801,000 as a
result of higher debt  balances  including  the LBHI Loan  borrowings on July 1,
1997 and  $679,000 as a result of the HCP  consolidation.  Income from equity in
earnings on investments  decreased $459,000 as a result of the HCP consolidation
on January 1, 1997. In connection  with the sale of its investment in HCP to the
Company immediately  following  completion of the Offering,  CSLC incurred short
swing profits,  as defined by the Securities and Exchange  Commission,  and was,
accordingly, required to remit such profits to HCP which recorded the remittance
as other  income.  A gain of $438,000  was  recorded  on November 1, 1996,  as a
result of the sale of multi-family  properties with no corresponding  gain being
realized in 1997.

         Minority interest.  Minority interest in limited partnerships increased
$712,000 primarily as a result of the HCP consolidation.

         Provision   for  income   taxes.   Provision   for  income   taxes  was
approximately  $793,000 in 1997 compared to no provision in 1996. As a result of
the Formation Transactions,  the Company and its consolidated  subsidiaries were
converted  from S  corporations  that are  taxed at the  shareholder  level to C
corporations  that  are  subject  to  corporate  income  taxes.  Accordingly,  a
provision  for federal and state income taxes is provided on earnings  after the
Formation Transactions.

         Net income. As a result of the foregoing factors,  net income increased
$1,628,000 to $3,681,000 for 1997 from $2,053,000 for 1996.

QUARTERLY RESULTS

         The following table presents certain  quarterly  financial  information
for the four quarters ended  December 31, 1998 and 1997.  This  information  has
been prepared on the same basis as the audited Consolidated Financial Statements
of the Company appearing elsewhere in this report and include, in the opinion of
management,   all  adjustments  (consisting  of  normal  recurring  adjustments)
necessary to present fairly the quarterly  results when read in conjunction with
the audited  Consolidated  Financial  Statements  of the Company and the related
notes thereto.

<TABLE>
<CAPTION>
                                                                              1998 Calendar Quarters
                                                                   --------------------------------------------------
                                                                     First        Second         Third        Fourth
                                                                   ---------    ----------     ---------    ---------
                                                                          (in thousands, except per share amounts)
<S>                                                                <C>           <C>            <C>           <C>
Total revenues...............................................      $ 8,354       $ 9,234        $10,556       $14,624
Income from operations.......................................        2,330         3,397          4,906         5,740
Net income...................................................        1,926         2,511          3,506         4,014
Net income per share.........................................      $  0.10       $  0.13        $  0.18       $  0.20
Weighted average shares outstanding..........................       19,717        19,717         19,717        19,717


                                                                                  1997 Calendar Quarters
                                                                   --------------------------------------------------
                                                                     First        Second         Third        Fourth
                                                                   ---------    ----------     ---------    ---------
                                                                        (in thousands, except per share amounts)
Total revenues...............................................      $ 7,091       $ 7,977         $7,652       $ 7,990
Income from operations.......................................        1,124           980            959         1,743
Net income...................................................          583           630            797         1,671
Net income per share.........................................       $ 0.06        $ 0.07         $ 0.09       $  0.10
Weighted average shares outstanding..........................        9,367         9,367          9,367        16,440
</TABLE>




                                       33

<PAGE>



LIQUIDITY AND CAPITAL RESOURCES

         As described in the notes to the  accompanying  consolidated  financial
statements,  the Company  repaid all of its notes payable to affiliates  and the
mortgage loan payable to Lehman Brothers  Holdings,  Inc. with proceeds from the
Offering in November  1997,  leaving  only the  mortgage  property  loans of HCP
outstanding thereafter.  The Company also secured a three year revolving line of
credit of $20 million which may be used for acquisition of additional  interests
in HCP and  NHP,  expansion  of owned  communities,  acquisition  of  additional
properties and general working capital purposes.

         In addition to approximately $36 million of cash balances on hand as of
December 31, 1998, the Company's  principal sources of liquidity are expected to
be cash flows from operations and amounts  available for borrowing under its $20
million  revolving line of credit.  Subsequent to December 31, 1998, the Company
received a commitment to increase its line of credit to $34 million. The Company
expects the funds  available  under its line of credit along with its net income
and cash flow from  operations to be sufficient to fund its  short-term  working
capital  requirements.  The Company plans to refinance $47,700,000 of short-term
variable rate debt to a long-term loan in 1999. The Company's  long-term capital
requirements,  primarily  for  acquisitions,  development  and  other  corporate
initiatives,  will be dependent on the  Company's  ability to access  additional
funds through the debt and/or equity markets. There can be no assurance that the
Company will continue to generate cash flows at or above current  levels or that
the Company will be able to obtain the capital  necessary to meet its  long-term
capital requirements.

         The Company had net cash provided by operating activities of $6,689,000
in fiscal 1998 compared to  $9,684,000  in the prior year. In fiscal 1998,  cash
from operating  activities was primarily  derived from net income of $11,957,000
along with  non-cash  charges of  $3,055,000  and an increase in federal  income
taxes of $837,000 offset by increases in accounts receivable and other assets of
$8,672,000  and  $1,059,000,   respectively.  Net  cash  provided  by  operating
activities  in fiscal 1997 was  primarily  comprised of net income of $3,681,000
and net  non-cash  charges  of  $4,115,000  offset by an  increase  in  accounts
receivable of $1,648,000.

         The Company had cash used in investing  activities of  $86,502,000  and
$81,507,000 in fiscal 1998 and 1997, respectively. In fiscal 1998, the cash used
in investing  activities  was  primarily  the result of the  acquisition  of six
properties for  $77,408,000,  advances to affiliates of $11,778,000  and capital
expenditures  of  $6,027,000.  In fiscal 1997 cash used in investing  activities
consisted  primarily   $64,203,000  invested  in  restricted  cash  equivalents,
$8,244,000 in asset purchases and $15,608,000 invested in limited  partnerships,
offset by $8,995,000 in cash acquired upon the acquisition of HCP.

         The Company had net cash  provided by  financing  activities  in fiscal
1998, of $67,514,000, primarily from $67,039,000 of advances under the Company's
line of credit and notes  payable.  In 1997 the Company had net cash provided by
financing  activities  of  $109,124,000  which  was the  result  of the net cash
provided by the Company's initial public offering.

         The Company  derives the benefits and bears the risks  attendant to the
communities  it owns.  The cash  flows and  profitability  of owned  communities
depends on the operating  results of such communities and are subject to certain
risks of ownership,  including the need for capital expenditures,  financing and
other risks such as those relating to environmental matters.

         The cash flows and  profitability  of the Company's  owned  communities
that are  leased to third  parties  depend on the  ability of the lessee to make
timely  lease  payments.  At December  31, 1998,  HCP was  operating  one of its
properties and had leased seven of its owned  properties under triple net leases
to third parties until year 2000 or 2001.  Four of these  properties  are leased
until  year 2001 to  HealthSouth  Rehabilitation  Corp.  ("HealthSouth"),  which
provides acute spinal injury intermediate care at these properties.  HealthSouth
closed one of these  facilities in 1994 and closed another  facility in February
of 1997 due to low occupancy.  HealthSouth  has continued to make lease payments
on a timely basis for all four  properties.  Should the  operators of the leased
properties default on payment of their lease obligations prior to termination of
the lease  agreements,  six of the seven lease  contracts  contain a  continuing
guarantee of payment and  performance  by the parent  company of the  operators,
which the Company intends to pursue in the event of default.


                                       34

<PAGE>



Following  termination  of these  leases,  the Company  will either  convert and
operate the facilities as assisted living and Alzheimer's care facilities,  sell
the facilities or evaluate other  alternatives.  HCP's facility  lessees are all
current in their lease obligations to HCP. The lessee for one property continues
to fund a deficit between the required lease payment and operators' cash flow.

         The  cash  flows  and   profitability  of  the  Company's   third-party
management  fees  are  dependent  upon the  revenues  and  profitability  of the
communities  managed.  While the management  contracts are generally  terminable
only for cause,  in certain cases the contracts can be terminated  upon the sale
of a  community,  subject  to the  Company's  rights to offer to  purchase  such
community.

         The Company  plans to continue  to develop  and acquire  senior  living
communities.  The development of senior living communities  typically involves a
substantial  commitment  of capital over a 12-month  construction  period during
which time no revenues  are  generated,  followed by a 12- to 14-month  lease-up
period.

         Effective April 1, 1998, Tri Point  Communities,  L.P. ("Tri Point"), a
limited  partnership owned by the Company's  founders (Messrs.  Beck and Stroud)
and their  affiliates  was  reorganized  and the  interests of Messrs.  Beck and
Stroud were sold at their cost to Triad Senior Living,  Inc. and its affiliates,
which  are  unrelated  third-parties.  Tri Point  was  renamed  Triad I. The new
general partner of Triad I, owning 1%, is Triad Senior Living,  Inc. The limited
partners  are Blake N. Fail  (principal  owner of Triad  Senior  Living,  Inc.),
owning 80%, and the  Company,  owning 19%. The  development  agreements  between
Triad I and the Company provide for a development  fee of 4% to the Company,  as
well as  reimbursement  of expenses  and  overhead not to exceed 4%. Triad I has
also  entered  into  management   agreements  with  the  Company  providing  for
management  fees in an amount  equal to the  greater of 5% of gross  revenues or
$5,000 per month per community,  plus overhead reimbursement not to exceed 1% of
gross revenues.  The Company has an option to purchase the partnership interests
of Triad Senior Living, Inc. and Blake N. Fail for an amount equal to the amount
such party paid for its interest,  plus noncompounded interest of 12% per annum.
The  management  agreements  also provide the Company with an option to purchase
the communities  developed by Triad I upon their  completion for an amount equal
to the fair market value  (based on a  third-party  appraisal  but not less than
hard and soft costs and lease-up  costs).  The Company has made no determination
as to whether it will exercise its purchase  options.  The Company will evaluate
the  possible  exercise of each  purchase  option  based upon the  business  and
financial factors that may exist at the time those options may be exercised.

         Triad I has  entered  into  construction  loan  facilities  aggregating
approximately  $50,000,000  to fund its  development  activities  and a take-out
facility aggregating approximately $50,000,000.

         During 1998, the Company agreed to loan Triad I up to $10,000,000.  The
principal  is due March 12,  2003.  The first draw under this loan  facility was
made on March 12, 1998. Interest is due quarterly at 8% per annum. This loan may
be prepaid without penalty. At December 31, 1998,  approximately  $9,636,000 has
been advanced to Triad I under this loan facility.

         Effective  September  24,  1998,  the  Company  and Triad II, a limited
partnership,  entered  into a  Development  and Turnkey  Services  Agreement  in
connection  with the  development  and  management of the Company's  planned new
Waterford  communities  where Triad II would own and finance the construction of
the new  communities.  Triad II was organized on September 23, 1998. The general
partner of Triad II, owning 1%, is Triad Partners II, Inc. The limited  partners
are Triad Partners II, Inc., owning 80%, and the Company, owning 19%.

         The Company  has an option to purchase  the  partnership  interests  of
Triad Partners II, Inc. in Triad II for an amount equal to the amount such party
paid for its  interests,  plus  noncompounded  interest  of 12% per  annum.  The
management  agreements  with Triad II also provide the Company with an option to
purchase  the  communities  developed by Triad II upon their  completion  for an
amount equal to the fair market value (based on a third-party  appraisal but not
less than hard and soft  costs and  lease-up  costs).  The  Company  has made no
determination as to whether it will exercise its purchase  options.  The Company
will evaluate the possible exercise of each purchase based upon the business and
financial factors which may exist at the time those options may be exercised.


                                       35

<PAGE>



         Triad II has entered into  construction  and mini-perm loan  facilities
aggregating approximately $26,000,000 to fund its development activities.

         During the third  quarter,  the  Company  agreed to loan Triad II up to
$7,000,000.  On  January  15,  1999,  the  loan  amount  was  amended  to  up to
$10,000,000.  The principal is due September 25, 2003. The first draw under this
loan facility was made on September 25, 1998. Interest is due quarterly at 10.5%
per annum.  This loan may be prepaid  without  penalty.  At December  31,  1998,
approximately $932,000 has been advanced to Triad II under this loan facility.

         On  September  30,  1998,  the  Company  acquired  four  senior  living
communities  from NHP for  $40,683,281 by entering into the  $32,300,000  Lehman
Loan, a cash payment of $8,246,007 and assumption of net assets and  liabilities
of $137,274.  The Company has mortgaged the four senior  living  communities  as
collateral. The acquisition was accounted for as a purchase.

         On October 28, 1998,  the Company  acquired a senior  living  community
from Tesson for $23,051,786.  The Company borrowed  $15,400,000  pursuant to the
existing  mortgage  loan  agreement  with Lehman and mortgaged the senior living
community as  collateral.  The Company also acquired a senior  living  community
from Gramercy for $11,036,655. The Company assumed a $6,334,660 note from Fannie
Mae, and borrowed an additional  $1,980,000 from WMFC on a second lien basis and
mortgaged the senior living  community as collateral for both loans. The Company
paid the  remaining  purchase  prices  with a cash  payment  of  $7,376,632  and
$2,425,798,   respectively,  and  assumption  of  liabilities  of  $275,154  and
$296,197, respectively.

         Effective  November  10,  1998,  the  Company  and Triad III, a limited
partnership,  entered  into a  Development  and Turnkey  Services  Agreement  in
connection  with the  development  and  management of the Company's  planned new
Waterford  communities where Triad III would own and finance the construction of
the new  communities.  Triad III was organized on November 10, 1998. The general
partner of Triad  III,  owning  1%, is Triad  Partners  III,  Inc.  The  limited
partners are Triad Partners III, Inc., owning 80%, and the Company, owning 19%.

         The Company  has an option to purchase  the  partnership  interests  of
Triad  Partners  III,  Inc. in Triad III for an amount  equal to the amount such
party paid for its interests,  plus noncompounded interest of 12% per annum. The
management  agreements with Triad III also provide the Company with an option to
purchase the  communities  developed by Triad III upon their  completion  for an
amount equal to the fair market value (based on a third-party  appraisal but not
less than hard and soft  costs and  lease-up  costs).  The  Company  has made no
determination as to whether it will exercise its purchase  options.  The Company
will evaluate the possible exercise of each purchase based upon the business and
financial factors which may exist at the time those options may be exercised.

         Triad III has entered into  construction  and mini-perm loan facilities
aggregating approximately $51,000,000 to fund its development activities.

         During the fourth  quarter,  the Company agreed to loan Triad III up to
$10,000,000. The principal is due February 8, 2004. Interest is due quarterly at
10.5% per annum. This loan may be prepaid without penalty. At December 31, 1998,
no monies have been advanced to Triad III under this loan facility.

         Effective  December  30,  1998,  the  Company  and  Triad IV, a limited
partnership,  entered  into a  Development  and Turnkey  Services  Agreement  in
connection  with the  development  and  management of the Company's  planned new
Waterford  communities  where Triad IV would own and finance the construction of
the new  communities.  Triad IV was organized on December 22, 1998.  The general
partner of Triad IV, owning 1%, is Triad Partners IV, Inc. The limited  partners
are Triad Partners IV, Inc., owning 80%, and the Company, owning 19%.

         The Company  has an option to purchase  the  partnership  interests  of
Triad Partners IV, Inc. in Triad IV for an amount equal to the amount such party
paid for its  interests,  plus  noncompounded  interest  of 12% per  annum.  The
management  agreements  with Triad IV also provide the Company with an option to
purchase  the  communities  developed by Triad IV upon their  completion  for an
amount equal to the fair market value (based on a third-party appraisal but not


                                       36

<PAGE>



less than hard and soft  costs and  lease-up  costs).  The  Company  has made no
determination as to whether it will exercise its purchase  options.  The Company
will evaluate the possible exercise of each purchase based upon the business and
financial factors which may exist at the time those options may be exercised.

         Triad IV is negotiating  commitments for loan facilities aggregating up
to $50,000,000 to fund its development activities.

         During the fourth  quarter,  the Company  agreed to loan Triad IV up to
$10,000,000.  The principal is due December 30, 2003.  The first draw under this
loan facility was made on December 30, 1998.  Interest is due quarterly at 10.5%
per annum.  This loan may be prepaid  without  penalty.  At December  31,  1998,
approximately $1,160,000 has been advanced to Triad IV under this loan facility.

         Net cash provided by operating  activities,  of $6,689,000 for the year
ended  December  31,  1998,  decreased  $2,994,000,  or  31%,  over  that of the
comparable  year ended  December 31, 1997,  which was composed of increased cash
flow created by improved  earnings of  $7,215,000  (after  noncash  adjustments)
combined with $10,209,000 of cash derived from working capital.

         Net cash used in investing activities of $25,094,000 for the year ended
December 31, 1998 decreased  $56,408,000  over that of the comparable year ended
December 31, 1997. This decrease was composed of increased capital  expenditures
of  $3,586,000  primarily  related  to the  Cottonwood  expansion,  the  lack of
comparable  proceeds from sale of properties in 1997 compared to 1998's proceeds
of $676,000,  a decrease in investments in 1998 in limited  partnerships  (CSLC,
HCP and NHP Notes) of $13,915,000,  the $64,203,000 investment by the Company in
restricted cash securities from the proceeds obtained from the LBHI Loan and the
difference  in 1997 for cash  paid for the  September  1998  purchase  of assets
acquired from NHP, and the October 1998 purchase of assets  acquired from Tesson
and  Gramercy,  offset by the  November  1997  purchase  of assets from CSLC and
offset  by HCP's  beginning  cash  balance  of  $8,995,000  as a  result  of the
consolidation of HCP at January 1, 1997 in the amount of $9,805,000.

         Net cash provided by financing  activities,  of $6,106,000 for the year
ended December 31, 1998, decreased $103,019,000 over that of the comparable year
ended December 31, 1997.  This decrease was due to  $110,331,000 of net proceeds
received by the Company in November 1997 from the Offering.

YEAR 2000 ISSUE

         The Year 2000 Issue is the result of computer  programs  being  written
using two digits  rather  than four to define the  applicable  year.  Any of the
Company's  computer  programs or hardware that have  date-sensitive  software or
embedded  chips may  recognize the year 2000 as a date other than the year 2000.
This could result in a system failure or miscalculations  causing disruptions of
operations,  including,  among other  things,  a temporary  inability to process
transactions, send invoices or engage in similar normal business activities.

         Based on ongoing  assessments,  the Company has  developed a program to
modify or replace  significant  portions of its software  and certain  hardware,
which are  generally  PC-based  systems,  so that those  systems  will  properly
recognize and utilize  dates beyond  December 31, 1999.  The Company  expects to
substantially   complete  software   reprogramming  and  software  and  hardware
replacement by March 31, 1999,  with 100%  completion  targeted for December 31,
1999.  The cost of the completed and future  modifications  and  replacement  of
hardware and  software is expected to result in  expenditures  of  approximately
$100,000. The general ledger program is Year 2000 compliant, however some of the
reporting  tools  used in  conjunction  with the  general  ledger  will not work
properly with the current version of the Company's general ledger after December
31, 1999. As a result of this issue,  the Company is currently in the process of
upgrading its current  general  ledger and  reporting  software and expects this
process to be completed by December 31,  1999.  The Company  presently  believes
that these  modifications  and  replacement  of  existing  software  and certain
hardware will mitigate the Year 2000 Issue.  However,  if such modifications and
replacements are not completed timely, the Year 2000 Issue could have a material
impact on the operations of the Company.



                                       37

<PAGE>



         The Company expects to complete a survey and required written responses
from its critical service  providers in 1999. The Company is not currently aware
of any  external  critical  service  provider  with a Year 2000 Issue that would
materially  impact the  Company's  results of  operations,  liquidity or capital
resources.  However,  the Company has no other means of  determining  whether or
ensuring that its critical service providers are or will be Year 2000-ready. The
inability of critical  service  providers to complete their Year 2000 resolution
process in a timely fashion could materially impact the Company.

         The Company has assessed its exposure to operating equipment,  and such
exposure is not  significant  due to the nature of the Company's  business.  The
Company operates in a relatively low technology  dependent industry and does not
anticipate  any  industry  or  Company  specific  Year 2000 risks  beyond  those
discussed above.

         Significant  Year 2000 problems  could result in the Company not having
timely the operating information necessary to efficiently manage and monitor its
business activities. This could result in disruptions of operations,  including,
among other things, a temporary inability to process transactions, send invoices
or engage in similar normal  business  activities.  The Company does not foresee
Year 2000  issues  effecting  the  day-to-day  operation  of its  senior  living
communities due to their limited use of technology and the Company's  evaluation
of  their  operating  equipment.   The  Company  considers  the  possibility  of
significant  Year 2000 problems based, on the evaluation of our internal systems
and the response from our critical service providers, to be remote.

         Management of the Company believes it has an effective program in place
to resolve the Year 2000 Issue in a timely manner.  As noted above,  the Company
has completed most but not all necessary phases of its Year 2000 program. In the
event that the Company does not complete the current  program or any  additional
phases,  the Company could incur  disruptions  to its  operations.  In addition,
disruptions in the economy generally  resulting from Year 2000 Issues could also
materially  adversely  affect  the  Company.  The  Company  could be  subject to
litigation or computer  systems failure.  The amount of potential  liability and
cost cannot be reasonably estimated at this time.

         The Company currently has no contingency plans in place in the event it
does not  complete  all phases of its Year 2000  program.  The Company  plans to
continue to monitor the status of  completion  of its Year 2000  initiatives  to
determine whether such a plan is necessary.

IMPACT OF INFLATION

         To date,  inflation  has not had a  significant  impact on the Company.
Inflation  could,  however,  affect the Company's future revenues and results of
operations  because of, among other things,  the Company's  dependence on senior
residents, many of whom rely primarily on fixed incomes to pay for the Company's
services.  As a result, during inflationary periods, the Company may not be able
to increase  resident  service  fees to account  fully for  increased  operating
expenses.  In structuring its fees, the Company attempts to anticipate inflation
levels,  but  there  can be no  assurance  that  the  Company  will  be  able to
anticipate fully or otherwise respond to any future inflationary pressures.

FORWARD LOOKING STATEMENTS

         Certain    information    contained   in   this   report    constitutes
"Forward-Looking Statements" within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended,  which can be identified by the use of  forward-looking  terminology
such as "may," "will," "expect,"  "anticipate,"  "estimate" or "continue" or the
negative  thereof or other  variations  thereon or comparable  terminology.  The
Company cautions  readers that forward looking  statements,  including,  without
limitation, those relating to the Company's future business prospects, revenues,
working  capital,  liquidity,  capital needs,  interest costs,  and income,  are
subject to certain risks and  uncertainties  that could cause actual  results to
differ materially from those indicated in the forward looking statements, due to
several important factors herein  identified,  among others, and other risks and
factors  identified  from time to time in the  Company's  reports filed with the
Securities and Exchange Commission.




                                       38

<PAGE>



ITEM 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The  Company's  primary  market risk is exposure to changes in interest
rates on debt instruments.  As of December 31, 1998, the Company had $81,090,000
in  outstanding   debt  comprised  of  various  fixed  and  variable  rate  debt
instruments of $13,483,000 and $67,607,000, respectively.

         Changes in  interest  rates would  affect the fair market  value of the
Company's  fixed  rate  debt  instruments  but  would  not have an impact on the
Company's earnings or cash flows.  Fluctuations in interest rates on the Company
variable rate debt instruments,  which are tied to either the LIBOR or the prime
rate,  would affect the  Company's  earnings and cash flows but would not affect
the fair market  value of the  variable  rate debt.  For each  percentage  point
change in interest rates the Company's annual interest expense would increase by
approximately  $676,000 based on its current outstanding  variable rate debt. In
fiscal 1999 the Company expects to convert $47,700,000 of its variable rate debt
to a fixed  rate loan which  will be based on the 10 year  treasury  rate on the
date of the conversion plus an agreed to point spread.

         The  following  table  summarizes  information  on the  Company's  debt
instruments  outstanding  as of  December  31,  1998.  The  table  presents  the
principal due and weighted average interest rates for the Company's various debt
instruments by fiscal year.  Weighted average variable  interest rates are based
on the Company's floating rate as of December 31, 1998.

<TABLE>
<CAPTION>

                                                               Interest Rate Risk
                                      Principal Amount and Average Interest Rate by Expected Maturity Date
                                                             (dollars in thousands)


                                   1999       2000       2001         2002       2003      Thereafter      Total   Fair Value
                                 --------  ---------- -----------  ---------- ----------- ------------- ---------- ----------
<S>                               <C>        <C>         <C>          <C>        <C>        <C>          <C>         <C>
Long-term debt:
         Fixed rate debt          $   304    $343        $378      $   415       $455       $11,588      $13,483     $13,483
         Average interest rate        8.7%    8.7%        8.7%         8.7%       8.7%          8.6%

Variable rate debt                $   416    $333        $184            -          -             -      $   933     $   933
  Average interest rate               6.2%    6.2%        6.2%         0.0%       0.0%          0.0%

Short-term debt:
         Variable rate debt       $47,700       -           -            -          -             -      $47,700     $47,700
         Average interest rate        7.1%      -           -            -          -             -

Lines of credit:
         Variable rate debt             -       -           -      $18,974          -             -      $18,974     $18,974
         Average interest rate          -       -           -          7.3%         -             -
                                                                                                         -------     -------
Total Debt                                                                                               $81,090     $81,090

</TABLE>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The  financial  statements  are  included  under Item 14 of this Annual
Report.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

         The Company had no disagreements on accounting or financial  disclosure
matters with its independent accountants to report under this Item 9.



                                       39

<PAGE>



                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange  Act of 1934,  the  Registrant  has duly  caused this Form 10-K/A to be
signed on its behalf by the undersigned,  thereunto duly authorized, on November
4, 1999.


                                     CAPITAL SENIOR LIVING CORPORATION


                                      By: /s/ Lawrence A. Cohen
                                          --------------------------------------
                                          Lawrence A. Cohen
                                          Vice Chairman of the Board and
                                          Chief Executive Officer

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this Form  10-K/A  has been  signed by the  following  persons  on behalf of the
Registrant and in the capacities and on the dates indicated.


<TABLE>
<CAPTION>
               Signature                                     Title                                  Date
               ---------                                     -----                                  ----
<S>                                         <C>                                               <C>
/s/ *                                       Co-Chairman of the Board,                         November 4, 1999
- ---------------------------------------
James A. Stroud                             Chairman and Secretary


/s/ Lawrence A. Cohen                       Vice Chairman of the Board and                    November 4, 1999
- ---------------------------------------     Chief Executive Officer (Principal
                                            Executive, Officer)


/s/ *                                       President, Chief Operating Officer                November 4, 1999
- ---------------------------------------     and Director
Keith N. Johannessen


/s/ *                                       Director                                          November 4, 1999
- ---------------------------------------
Dr. Gordon I. Goldstein


/s/ *                                       Director                                          November 4, 1999
- ---------------------------------------
James A. Moore


/s/ *                                       Director                                          November 4, 1999
- ---------------------------------------
Dr. Victor W. Nee


/s/ Ralph A. Beattie                        Executive Vice President and Chief                November 4, 1999
- ---------------------------------------     Financial Officer (Chief Financial and
Ralph A. Beattie                            Accounting Officer)



                                                        40

<PAGE>





by */s/ Lawrence A. Cohen                                                                     November 4, 1999
- ----------------------------------------
Lawrence A. Cohen
attorney -in-fact


</TABLE>



                                                        41



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