CALIFORNIA JOCKEY CLUB
8-K, 1997-07-17
RACING, INCLUDING TRACK OPERATION
Previous: CALIFORNIA JOCKEY CLUB, S-3/A, 1997-07-17
Next: CALIFORNIA MICROWAVE INC, 8-K, 1997-07-17



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 8-K
                                CURRENT REPORT

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

               Date of Report (date of earliest event reported):
                                 JULY 1, 1997

                      PATRIOT AMERICAN HOSPITALITY, INC.
            (Exact Name of Registrant as specified in its charter)

         DELAWARE                         01-13127              94-0358820
(State or other jurisdiction          (Commission File       (I.R.S. Employer
     of incorporation)                     Number)          Identification No.)

                3030 LBJ FREEWAY, SUITE 1500, DALLAS, TX 75234
             (Address of principal executive offices and zip code)

              Registrant's telephone number, including area code:
                                (972) 888-8000


                PATRIOT AMERICAN HOSPITALITY OPERATING COMPANY
            (Exact Name of Registrant as specified in its charter)

 
         DELAWARE                        01-13127-01             94-2872485
(State or other jurisdiction          (Commission File        (I.R.S. Employer
     of incorporation)                     Number)           Identification No.)

                3030 LBJ FREEWAY, SUITE 1500, DALLAS, TX 75234
             (Address of principal executive offices and zip code)

              Registrant's telephone number, including area code:
                                (972) 888-8000
<PAGE>
 
Item 2.   Acquisition or Disposition of Assets
- -------   ------------------------------------

     On July 1, 1997, pursuant to an Agreement and Plan of Merger, dated as of
February 24, 1997, as amended and restated as of May 28, 1997 (the "Merger
Agreement") by and among Patriot American Hospitality, Inc., a Virginia
corporation ("Patriot"), Patriot American Hospitality Partnership, L.P., a
Virginia limited partnership (the "Realty Partnership"), California Jockey Club,
a Delaware corporation ("Cal Jockey") and Bay Meadows Operating Company, a
Delaware corporation ("Bay Meadows"), Patriot was merged with and into Cal
Jockey (the "Merger") with Cal Jockey as the surviving corporation in the
Merger.  The Merger and the Merger Agreement were approved by the stockholders
of Patriot, Cal Jockey and Bay Meadows at their respective Special Meetings of
Stockholders held on July 1, 1997. In connection with the Merger, Cal Jockey's
name was changed to "Patriot American Hospitality, Inc." (hereinafter, "New
Patriot REIT") and Bay Meadows' name was changed to "Patriot American
Hospitality Operating Company" (hereinafter, "New Patriot Operating Company").

     Pursuant to the Merger Agreement, each issued and outstanding share of
common stock, no par value, of  Patriot (the "Patriot Common Stock"), was
converted, at the effective time, into 0.51895 shares of common stock, $.01 par
value, of New Patriot REIT (the "New Patriot REIT Common Stock") and 0.51895
shares of common stock, $.01 par value, of New Patriot Operating Company (the
"New Patriot Operating Company Common Stock"), which shares are paired and
transferable only as a single unit (as so paired, the "Paired Shares"). In lieu
of issuing fractional Paired Shares, the Merger Agreement provided that a holder
of Patriot Common Stock otherwise entitled to such fractional Paired Shares
became entitled to receive an amount in cash (without interest), rounded to the
nearest cent. As a result of the exchange, Patriot stockholders received
approximately 22,964,173 Paired Shares in connection with the Merger.

     The Merger will be accounted for as a reverse acquisition in accordance
with Accounting Principles Board Opinion No. 16. Although Cal Jockey and Bay
Meadows have issued their Paired Shares to Patriot stockholders and are the 
surviving legal companies following the Merger, Cal Jockey and Bay Meadows are 
considered the acquired companies for accounting purposes because the Patriot 
stockholders became the majority stockholders of New Patriot REIT and New 
Patriot Operating Company. Therefore, assets and liabilities of the acquired 
companies (i.e., Cal Jockey and Bay Meadows for such purposes) are revalued to 
their respective fair market values at the date of the Merger. The financial
statements of Patriot American Hospitality, Inc. included in Item 7 will be the
historical financial statements of New Patriot REIT in all future filings under
the Exchange Act.

     There was no material relationship between Patriot or its stockholders and
either New Patriot REIT, New Patriot Operating Company or any of their
respective affiliates, directors or officers, or any associate of a director or
officer of Patriot, except as described under the captions "SUMMARY--Interests
of Certain Officers and Directors," "RISK FACTORS--Benefits to Certain Directors
and Officers of Cal Jockey and Bay Meadows," "THE MERGER AND SUBSCRIPTION--
Interests of Certain Officers and Directors," and "THE MERGER AGREEMENT--
Indemnification" in Cal Jockey's and Bay Meadow's Registration Statement on Form
S-4 (File No. 333-28085) effective May 30, 1997 (the "Registration Statement").

     Patriot was a self-administered real estate investment trust ("REIT") under
the Internal Revenue Code of 1986, as amended (the "Code") which owned interests
in 60 hotels in 22 states, with an aggregate of 14,060 guest rooms as of July 1,
1997. Upon effectiveness of the Merger, New Patriot REIT succeeded to Patriot's
1% general partnership interest and approximately 82.7% limited partnership
interest in the Realty Partnership, and thereby


                                       2
<PAGE>
 
effectively acquired Patriot's hospitality assets described in the Registration
Statement. New Patriot REIT intends to continue to use the acquired assets in
the same manner and to conduct the same type of business as Patriot did prior to
the Merger.

Item 7.   Financial Statements and Exhibits
- -------   ---------------------------------

      (a) Financial Statements of Business Acquired:

      The index to the financial information for Patriot American Hospitality, 
Inc., CHC Lease Partners, NorthCoast Hotels, L.L.C., and PAH RSI, L.L.C. is 
included on page F-1 of this report.

      (b) Pro Forma Financial Information:

       The index to the pro forma financial information for New Patriot REIT,
New Patriot Operating Company, the Combined Lessees and Patriot (Pre-Merger) is
included on page F-1 of this report.
 
                                      3 

<PAGE>
 

     (c)  Exhibits:

Exhibit No.    Description
- -----------    -----------

2.1            Agreement and Plan of Merger, dated as of February 24, 1997, as
               amended as restated as of May 28, 1997, by and among Patriot
               American Hospitality, Inc., Patriot American Hospitality
               Partnership, L.P., California Jockey Club and Bay Meadows
               Operating Company (the "Merger Agreement"), attached as annex A
               to the Joint Proxy Statement/Prospectus contained in the
               Registration Statement on Form S-4 (No. 333-28085) dated May 30,
               1997 filed by California Jockey Club and Bay Meadows Operating
               Company and incorporated herein by reference.

4.1*           Amended and Restated Certificate of Incorporation of Patriot
               American Hospitality, Inc.

4.2*           Amended and Restated Bylaws of Patriot American Hospitality, Inc.

4.3*           Amended and Restated Certificate of Incorporation of Patriot
               American Hospitality Operating Company

4.4*           Amended and Restated Bylaws of Patriot American Hospitality
               Operating Company

99.1*          Press release announcing the consummation of the merger of
               Patriot American Hospitality, Inc. and California Jockey Club.

99.2           The material contained under the captions "SUMMARY--Interests of
               Certain Officers and Directors," "RISK FACTORS--Benefits to
               Certain Directors and Officers of Cal Jockey and Bay Meadows,"
               "THE MERGER AND SUBSCRIPTION--Interests of Certain Officers and
               Directors," and "THE MERGER AGREEMENT--Indemnification,"
               incorporated herein by reference to Cal Jockey's and Bay Meadow's
               Registration Statement on Form S-4 (File No. 333-28085) dated May
               30, 1997.


*Filed herewith.

                                       4
<PAGE>
 
                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrants have duly caused this report to be signed on their behalf by the
undersigned hereunto duly authorized.

Dated: July 11, 1997                  PATRIOT AMERICAN HOSPITALITY, INC.

                                      /s/ Rex E. Stewart
                                      ____________________________________
                                      By:   Rex E. Stewart
                                      Its:  Chief Financial Officer


Dated: July 11, 1997                  PATRIOT AMERICAN HOSPITALITY 
                                      OPERATING COMPANY

                                      /s/ Rex E. Stewart
                                      _____________________________________
                                      By:   Rex E. Stewart
                                      Its:  Chief Financial Officer

                                       5
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
                        INDEX TO FINANCIAL INFORMATION


FINANCIAL STATEMENTS OF BUSINESS ACQUIRED:

                                                                           Page
                                                                           ----
Patriot American Hospitality, Inc.:
     Report of Independent Auditors - Ernst & Young LLP................... F-2
     Consolidated Balance Sheets as of December 1, 1996 and 1995.......... F-3
     Consolidated Statements of Operations for the year ended              
       December 31, 1996 and the period October 2, 1995 (inception         
       of operations) through December 31, 1995........................... F-4
     Consolidated Statements of Shareholders' Equity for the year          
       ended December 31, 1996 and the period October 2, 1995              
       (inception of operations) through December 31, 1995................ F-5
     Consolidated Statements of Cash Flows for the year ended              
       December 31, 1996 and the period October 2, 1995                    
       (inception of operations) through December 31, 1995................ F-6
     Notes to Consolidated Financial Statements........................... F-8
                                                                           
     Consolidated Balance Sheets as of March 31, 1997 (unaudited)          
       and December 31, 1996.............................................. F-27
     Consolidated Statements of Operations for the three months ended      
       March 31, 1997 and 1996 (unaudited)................................ F-28
     Consolidated Statements of Cash Flows for the three months ended      
       March 31, 1997 and 1996 (unaudited)................................ F-29
     Notes to Consolidated Financial Statements (unaudited)............... F-30
                                                                           
FINANCIAL STATEMENTS OF LESSEES WITH PROPERTIES SUBJECT TO A NET LEASE:     
                                                                           
CHC Lease Partners:                                                        
     Report of Independent Certified Public Accountants -                  
       Price Waterhouse LLP .............................................. F-39
     Balance Sheets as of December 31, 1996 and 1995...................... F-40
     Statements of Operations for the twelve months ended                  
       December 31, 1996 and for the period inception                      
       (October 2, 1995) to December 31, 1995............................. F-41
     Statements of Partners' Capital for the twelve months ended           
       December 31, 1996 and for the period inception (October 2, 1995)    
       to December 31, 1995............................................... F-42
     Statements of Cash Flows for the twelve months ended                  
       December 31, 1996 and for the period inception                      
       (October 2, 1995) to December 31, 1995............................. F-43
     Notes to Financial Statements........................................ F-45
                                                                           
     Balance Sheets as of March 31, 1997 (unaudited) and                   
       December 31, 1996.................................................. F-49
     Statements of Operations for the three months ended March 31, 1997    
        and 1996 (unaudited).............................................. F-50
     Statements of Cash Flows for the three months ended March 31, 1997    
        and 1996 (unaudited).............................................. F-51
     Notes to Financial Statements (unaudited)............................ F-52
                                                                           
NorthCoast Hotels, L.L.C.:                                                 
     Report of Independent Auditors - Ernst & Young LLP................... F-54
     Balance Sheet as of December 31, 1996................................ F-55
     Statement of Operations for the period April 2, 1996                  
       (inception of operations) through December 31, 1996................ F-56
     Statement of Members' Equity for the period April 2, 1996             
       (inception of operations) through December 31, 1996................ F-57
     Statement of Cash Flows for the period April 2, 1996                  
       (inception of operations) through December 31, 1996................ F-58
     Notes to Financial Statements........................................ F-59
                                                                           
     Balance Sheets as of March 31, 1997 (unaudited) and                   
       December 31, 1996.................................................. F-64
     Statement of Operations for the three months ended March 31, 1997     
       (unaudited)........................................................ F-65
     Statement of Cash Flows for the three months ended March 31, 1997     
       (unaudited)........................................................ F-66
     Notes to Financial Statements (unaudited)............................ F-67
                                                                           
PAH RSI, L.L.C.:                                                           
     Consolidated Balance Sheet as of March 31, 1997 (unaudited).......... F-70
     Consolidated Statement of Operations for the period                   
       January 16, 1997 (inception of operations) through March 31,        
       1997 (unaudited)................................................... F-71
     Consolidated Statement of Members' Equity for the period              
       January 16, 1997 (inception of operations) through March 31,        
       1997 (unaudited)................................................... F-72
     Consolidated Statement of Cash Flows for the period                   
       January 16, 1997 (inception of operations) through March 31,        
       1997 (unaudited)................................................... F-73
     Notes to Consolidated Financial Statements (unaudited)............... F-74
                                                                           
PRO FORMA FINANCIAL INFORMATION:                                           
                                                                           
New Patriot REIT and New Patriot Operating Company:                        
     Pro Forma Condensed Combined Statement of Operations for the          
       year ended December 31, 1996 (unaudited)........................... F-81
     Pro Forma Condensed Combined Statement Operations for the             
       three months ended March 31, 1997 (unaudited)...................... F-83
     Pro Forma Condensed Combined Balance Sheet as of March 31, 1997       
       (unaudited)........................................................ F-86
                                                                           
New Patriot REIT:                                                          
     Pro Forma Condensed Consolidated Statement of Operations for the      
       year ended December 31, 1996 (unaudited)........................... F-88
     Pro Forma Condensed Consolidated Statement of Operations for the      
       three months ended March 31, 1997 (unaudited)...................... F-89
                                                                           
New Patriot Operating Company:                                             
     Pro Forma Condensed Consolidated Statement of Operations for the      
       year ended December 31, 1996 (unaudited)........................... F-90
     Pro Forma Condensed Consolidated Statement of Operations for the      
       three months ended March 31, 1997 (unaudited)...................... F-92

Combined Lessees:
     Pro Forma Condensed Combined Statement of Operations for the
       year ended December 31, 1996 (unaudited)........................... F-95
     Pro Forma Condensed Combined Statement of Operations for the 
       three months ended March 31, 1997 (unaudited)...................... F-96

Patriot (Pre-Merger):
     Pro Forma Condensed Consolidated Statement of Operations for the
       year ended December 31, 1996 (unaudited)........................... F-99
     Pro Forma Condensed Consolidated Statement of Operations for the
       three months ended March 31, 1997 (unaudited)...................... F-101
     Pro Forma Condensed Consolidated Balance Sheet as of
       March 31, 1997 (unaudited)......................................... F-103


                                      F-1
<PAGE>
 
                        REPORT OF INDEPENDENT AUDITORS

Board of Directors and Shareholders
  Patriot American Hospitality, Inc.

  We have audited the accompanying consolidated balance sheets of Patriot
American Hospitality, Inc. as of December 31, 1996 and 1995, and the related
consolidated statements of operations, shareholders' equity, and cash flows for
the year ended December 31, 1996 and the period October 2, 1995 (inception of
operations) through December 31, 1995. These consolidated financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.

  We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

  In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Patriot American
Hospitality, Inc. as of December 31, 1996 and 1995, and the consolidated results
of its operations and its cash flows for the year ended December 31, 1996 and
the period October 2, 1995 (inception of operations) through December 31, 1995,
in conformity with generally accepted accounting principles. 



                                        /s/ Ernst & Young LLP

Dallas, Texas
January 31, 1997, except for
 Note 14, as to which the date
 is March 18, 1997

                                      F-2
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

                          CONSOLIDATED BALANCE SHEETS
                                (IN THOUSANDS)
<TABLE> 
<CAPTION> 
                                                 DECEMBER 31,
                                              1996          1995
                                          -------------  ----------
                     ASSETS
<S>                                           <C>         <C> 
Investment in hotel properties, net           $641,825    $265,759
Cash and cash equivalents, including
 capital improvement reserves of                 
 $2,458 in 1996 and $1,091 in 1995               6,604       4,769
Lease revenue receivable                         5,351       2,260
Receivables from selling entities                1,478       1,765
Investment in unconsolidated                    
 subsidiaries                                   11,291       4,263
Mortgage notes and other receivables            
 from unconsolidated subsidiaries               72,209      40,855
Inventory                                        1,648       1,035
Deferred expenses, net of accumulated
 amortization of $750 in 1996                    
 and $88 in 1995                                 3,063       1,852
Prepaid expenses and other assets               17,462       1,666
                                              --------    --------
Total assets                                  $760,931    $324,224
                                              ========    ========
 
        LIABILITIES AND SHAREHOLDERS' EQUITY
Borrowings under line of credit and           
 mortgage note                                $214,339    $  9,500 
Dividends and distributions payable             13,129       8,154
Accounts payable and accrued expenses           10,117       3,179
Due to unconsolidated subsidiaries               6,034          91
Minority interest in Patriot Partnership        68,562      41,522
Minority interest in other partnerships         11,711          --
Commitments and contingencies                       --          --
Shareholders' equity:
 Preferred stock, no par value, 
   20,000,000 shares authorized;                    
   no shares issued and outstanding                 --          --  
 Common stock, no par value, 200,000,000
   shares authorized;
   shares issued and outstanding were               
   43,613,496 in 1996
   and 29,331,870 in 1995 (1)                       --          --
 Paid-in capital                               442,540     264,808

 Unearned stock compensation, net of
   accumulated amortization                     
   of $1,139 in 1996 and $71 in 1995            (5,427)     (1,351)
 Retained earnings (distributions in                                
   excess of retained earnings)                    (74)     (1,679) 
                                              --------    -------- 
   Total shareholders' equity                  437,039     261,778  
                                              --------    --------       
   Total liabilities and shareholders'         
     equity                                   $760,931    $324,224  
                                              ========    ========  
</TABLE> 
                                               
- -------------- 
(1) After restatement to reflect the impact of the 2-for-1 stock split effected
    in the form of a stock dividend distributed on March 18, 1997 to
    shareholders of record on March 7, 1997.



                            See accompanying notes.

                                      F-3
<PAGE>
 
 
                       PATRIOT AMERICAN HOSPITALITY, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
 
                                                                        PERIOD
                                                                   OCTOBER 2, 1995
                                                              (INCEPTION OF OPERATIONS)
                                              YEAR ENDED               THROUGH
                                          DECEMBER 31, 1996       DECEMBER 31, 1995
                                          -----------------    ------------------------
Revenue:
<S>                                       <C>                 <C>
 Participating lease revenue                  $    75,893               $    10,582
 Interest and other income                            600                       513
                                              -----------               ----------- 
   Total revenue                                   76,493                    11,095
                                              -----------               -----------

Expenses:
 Real estate and personal property                  
  taxes and casualty insurance                      7,150                       901
 Ground lease expense                               1,075                        --
 General and administrative                         4,500                       607
 Interest expense                                   7,380                        89
 Depreciation and amortization                     17,420                     2,590
                                              -----------               -----------
   Total expenses                                  37,525                     4,187
                                              -----------               -----------
Income before equity in earnings of
 unconsolidated subsidiaries,                      
 minority interests and extraordinary
  item                                             38,968                     6,908
 Equity in earnings of unconsolidated               
  subsidiaries                                      5,845                       156
                                              -----------               -----------
Income before minority interests and               
 extraordinary item                                44,813                     7,064
 Minority interest in Realty Partnership           (6,767)                     (968)
 Minority interest in other partnerships              (55)                       --
                                              -----------               -----------
Income before extraordinary item                   37,991                     6,096
 Extraordinary loss from early
  extinguishment of debt,
   net of minority interest                            --                      (737)
                                              -----------               -----------
Net income applicable to common                   
 shareholders                                 $    37,991               $     5,359
                                              ===========               ===========
 
Net income per common share (1):
 Income before extraordinary item             $      1.06               $      0.21
 Extraordinary item                                    --                     (0.03)
                                              -----------               -----------
 Net income applicable to common              
  shareholders                                $      1.06               $      0.18
                                              ===========               ===========

Weighted average number of common
 shares and common share
 equivalents outstanding (1)                       35,938                    29,350
                                              ===========               ===========
</TABLE>

- ---------------
(1)  After restatement to reflect the impact of the 2-for-1 stock split effected
     in the form of a stock dividend distributed on March 18, 1997 to
     shareholders of record on March 7, 1997.



                            See accompanying notes.

                                      F-4
<PAGE>
 
 
                       PATRIOT AMERICAN HOSPITALITY, INC.

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
<TABLE>
<CAPTION>
 
                                                                          UNEARNED
                                                                            STOCK      RETAINED
                                NUMBER OF SHARES (1)  PAID-IN CAPITAL   COMPENSATION   EARNINGS     TOTAL
                                --------------------  ---------------   -------------  ---------  ----------
<S>                             <C>                   <C>               <C>            <C>        <C>
Issuance of common stock,
 net of offering expenses                 29,210,000         $313,170   $         --    $    --      $313,170
Acquisition of interests
 from affiliates                                  --          (19,357)            --         --       (19,357)
Predecessor basis of
 interests acquired
 from affiliates                                  --            1,840             --         --         1,840
Issuance of OP Units
 to non-affiliates                                --            9,363             --         --         9,363
Minority interest at closing
 of Initial Offering                              --          (41,670)            --         --       (41,670)
Issuance of shares to
 executive officers                          118,750            1,425         (1,422)        --             3
Issuance of shares to
 directors                                     3,120               37             --         --            37
Net income                                        --               --             --      5,359         5,359
Amortization of unearned
 stock compensation                               --               --             71         --            71
Common stock dividend
 declared, $0.24 per share (1)                    --               --             --     (7,038)       (7,038)
                                          ----------         --------        -------   --------      --------
BALANCE, 
 DECEMBER 31, 1995                        29,331,870         $264,808        $(1,351)  $ (1,679)     $261,778
Issuance of common stock,
 net of offering expenses                  1,622,786           21,549             --         --        21,549
Issuance of common stock,
 net of offering expenses                 12,293,400          159,843             --         --       159,843
Issuance of shares to
 executive officers                          314,800            4,427         (4,427)        --            --
Issuance of shares to
 directors                                    50,640              754           (717)        --            37
Redemption price of OP
 Units in excess of
 book value                                       --           (8,841)            --         --        (8,841)
Net income                                        --               --             --     37,991        37,991
Amortization of unearned
 stock compensation                               --               --          1,068         --         1,068
Common stock dividends
 declared (1):
   $0.24 per share                                --               --             --    (24,937)      (24,937)
   $0.26 per share                                --               --             --    (11,449)      (11,449)
                                          ----------         --------        -------   --------      --------
BALANCE,
 DECEMBER 31, 1996                        43,613,496         $442,540        $(5,427)  $    (74)     $437,039
                                          ==========         ========        =======   ========      ========
</TABLE>

- ---------------
(1)  After restatement to reflect the impact of the 2-for-1 stock split effected
     in the form of a stock dividend distributed on March 18, 1997 to
     shareholders of record on March 7, 1997.


                            See accompanying notes.

                                      F-5
<PAGE>
 
                       PATRIOT AMERICAN HOSPITALITY, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (IN THOUSANDS)
<TABLE>
<CAPTION>
 
                                                                       PERIOD
                                                                  OCTOBER 2, 1995
                                                                   (INCEPTION OF 
                                                                     OPERATIONS) 
                                           YEAR ENDED                  THROUGH
                                          DECEMBER 31,              DECEMBER 31,
                                              1996                      1995
                                          ------------           ----------------
<S>                                       <C>                   <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income                                  $  37,991              $     5,359
 Adjustments to reconcile net income to
   net cash provided by operating
    activities:
   Depreciation                                 17,302                    2,529
   Amortization of unearned stock                
    compensation                                 1,068                       71
   Amortization of deferred loan costs             431                       27
   Amortization of lease inducement
    costs                                          116                       23
   Other amortization                              118                       61
   Payment of interest on notes
    receivable from
     unconsolidated subsidiaries                 4,833                       --
   Issue common stock to directors                  37                       --
   Equity in earnings of unconsolidated         
    subsidiaries                                (5,845)                    (156)
   Minority interest in income of                
    Realty Partnership                           6,767                      968
   Minority interest in income of other
    partnerships                                    55                       --
   Extraordinary item                               --                      737
 Changes in assets and liabilities:
   Lease revenue receivable                     (3,091)                  (2,260)
   Deferred expenses                                --                     (292)
   Prepaid expenses and other assets            (1,003)                    (589)
   Accounts payable and other accrued            
    expenses                                     2,741                    1,140
   Due to unconsolidated subsidiaries             (324)                      --
                                             ---------                ---------
       Net cash provided by operating           
        activities                              61,196                    7,618
                                             ---------                ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Acquisition of hotel properties and          
  related working capital assets              (353,217)                (260,665)
 Improvements and additions to hotel           
  properties                                   (21,889)                    (609)
 Collection of receivables from selling      
  entities                                       1,219                       --
 Prepaid acquisition costs                     (14,797)                    (598)
 Investment in mortgage notes
  receivable from                              
  unconsolidated subsidiaries                  (31,400)                 (40,500)
 Principal payments received on
  mortgage note receivable                         298                       --
 Advances to unconsolidated subsidiary              --                      (87)
 Investment in unconsolidated subsidiary            --                   (4,238)
 Investment in other note receivable                --                     (101)
 Principal payment received on other
  note receivable                                  101                       --
 Payment of organization costs                      --                     (150)
                                             ---------                ---------
       Net cash used in investing             
        activities                            (419,685)                (306,948)
                                             ---------                ---------
</TABLE> 

                            See accompanying notes.

                                      F-6
<PAGE>
 
                            PATRIOT AMERICAN HOSPITALITY, INC.
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
                                      (IN THOUSANDS)

<TABLE> 
<CAPTION> 

                                                                       PERIOD
                                                                  OCTOBER 2, 1995
                                                                   (INCEPTION OF 
                                                                     OPERATIONS) 
                                           YEAR ENDED                  THROUGH
                                          DECEMBER 31,               DECEMBER 31,
                                              1996                      1995
                                          -------------           ----------------         
<S>                                       <C>                     <C>
CASH FLOWS FROM FINANCING ACTIVITIES:
 Borrowings under line of credit               396,302                    9,500
 Repay borrowings under line of credit        (191,463)                      --
 Payments to acquire interests of 
  affiliates in the Initial Hotels                  --                  (18,879)
 Payment of deferred loan costs                 (1,189)                    (361)
 Prepayment penalties on assumed
  mortgage loans                                    --                     (174)
 Net proceeds from sale of common stock             --                  314,013
 Net proceeds of Follow-on Offering            160,305                       --
 Net proceeds of Private Placement              39,418                       --
 Payment of initial public offering 
  costs                                           (462)                      --
 Contribution received from minority
  interest in other partnerships                11,656                       --
 Payments to redeem OP Units                   (16,584)                      --
 Dividends and distributions paid              (37,659)                      --
                                             ---------                 --------
     Net cash provided by financing
      activities                               360,324                  304,099
                                             ---------                 --------
Net increase in cash and cash                    
 equivalents                                     1,835                    4,769
                                             ---------                 --------
Cash and cash equivalents at beginning 
 of period                                       4,769                       --
                                             ---------                 --------
Cash and cash equivalents at end of          
 period                                      $   6,604                 $  4,769
                                             =========                 ========
Supplemental disclosure of cash flow
 information:
 Cash paid during the period for 
  interest                                   $   6,938                 $     --
                                             =========                 ========
</TABLE>

                            See accompanying notes.

                                      F-7
<PAGE>
 
 
                       PATRIOT AMERICAN HOSPITALITY, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


1.  ORGANIZATION:

  Patriot American Hospitality, Inc. (collectively with its subsidiaries,
"Patriot"), a Virginia corporation, was formed April 17, 1995 as a self-
administered real estate investment trust ("REIT") for the purpose of acquiring
equity interests in hotel properties.  On October 2, 1995, Patriot completed an
initial public offering (the "Initial Offering") of 29,210,000 shares of its
common stock and commenced operations.

  Patriot, through its wholly-owned subsidiary, PAH GP, Inc., is the sole
general partner and the holder of a 1.0% general partnership interest in Patriot
American Hospitality Partnership, L.P. (the "Realty Partnership").  In
addition,  Patriot, through its wholly-owned subsidiary, PAH LP, Inc., owns an
approximate 86.3% limited partnership interest in the Realty Partnership, as of
December 31, 1996.

  The Realty Partnership, either directly or through its subsidiaries, acquires
and holds the ownership interests in hotel properties, including the 20 hotels
purchased upon closing of the Initial Offering (the "Initial Hotels").  In
connection with the Initial Offering, Patriot closed on a revolving credit
facility (the "Line of Credit") with PaineWebber Real Estate Securities, Inc.
("PaineWebber Real Estate") to be utilized primarily for the acquisition of
additional hotels, renovation of certain hotels and for working capital.  In
consideration for the sale of certain of the hotels acquired by Patriot, certain
owners, including certain affiliates of Patriot, elected to receive limited
partnership units in the Realty Partnership ("OP Units").  The OP Units
received by such owners represent an approximate 12.7% minority equity interest
in the Realty Partnership at December 31, 1996.

  At December 31, 1996, Patriot, through the Realty Partnership and other
subsidiaries, owned interests in 46 hotels in 18 states with an aggregate of
11,340 guest rooms.

  As of December 31, 1996, the Realty Partnership leases each of its hotels,
except the Crowne Plaza Ravinia Hotel and the Marriott WindWatch Hotel, which
are separately owned through special purpose corporations, to lessees who are
responsible for operating the hotels (the "Lessees").  Patriot leases 24 of its
hotel investments to CHC Lease Partners for staggered terms of ten to twelve
years pursuant to separate participating leases providing for the payment of the
greater of base or participating rent, plus certain additional charges, as
applicable (the "Participating Leases").  Nine of the hotels are leased to
NorthCoast Hotels, L.L.C. ("NorthCoast Lessee") under similar Participating
Lease agreements. DTR North Canton, Inc. (the "Doubletree Lessee"), a subsidiary
of Doubletree Hotels Corporation, leases six hotels and Crow Hotel Lessee, Inc.
(the "Wyndham Lessee") leases two hotels under similar Participating Lease
agreements. Metro Hotels Leasing Corporation ("Metro Lease Partners") leases one
hotel and Grand Heritage Leasing, L.L.C. (the "Grand Heritage Lessee") leases
two hotels under similar Participating Lease agreements. The Lessees, in turn,
have entered into separate agreements with hotel management entities (the
"Operators") to manage the hotels. The Crowne Plaza Ravinia Hotel and the
Marriott WindWatch Hotel acquisitions were structured without lessees and are
managed directly by Holiday Inns, Inc. and Marriott International, Inc.,
respectively.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Principles of Consolidation

  The consolidated financial statements include the accounts of Patriot, its
wholly-owned subsidiaries, PAH GP, Inc. and PAH LP, Inc., the Realty
Partnership and other partnerships in which Patriot owns at least a 50%
controlling interest.  All significant intercompany accounts and transactions
have been eliminated.

Investment in Hotel Properties

  The hotel properties are stated at cost.  Depreciation is computed using the
straight-line method based upon estimated useful lives of the assets of 35 years
for the buildings and improvements and 5 to 7 years for furniture, fixtures and
equipment.

                                      F-8
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


  The acquisition of affiliated interests in the Initial Hotels has been
recorded at predecessor cost.  In connection with the Initial Offering, cash
payments to acquire the interests of predecessor owners who were deemed to be
affiliates of Patriot have been reflected as a reduction of shareholders' equity
in the accompanying financial statements in 1995.

  In accordance with Statement of Financial Accounting Standards No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed Of, Patriot would record impairment losses on long-lived assets used
in operations when events and circumstances indicate that the assets might be
impaired and the undiscounted cash flows estimated to be generated by those
assets are less than the carrying amounts of those assets.  No such impairment
losses have been recognized to date.

  Repairs and maintenance of hotel properties owned by Patriot are paid by the
Lessees.  Major renewals and betterments are capitalized.  Interest associated
with borrowings used to finance substantial hotel renovations is capitalized and
amortized over the estimated useful life of the assets.  Interest of $91 was
capitalized in 1996.

Cash and Cash Equivalents

  All highly liquid investments with an original maturity date of three months
or less when purchased are considered to be cash equivalents.

Investment in Unconsolidated Subsidiaries

  Patriot's investments in PAH Ravinia, Inc. ("PAH Ravinia"), the entity which
owns the Crowne Plaza Ravinia Hotel, and PAH Windwatch, L.L.C. ("PAH
Windwatch"), the entity which owns the Marriott WindWatch Hotel, are accounted
for using the equity method of accounting.  Patriot owns an approximate 99% non-
voting interest in each of these entities.  The voting interests of PAH Ravinia
and PAH Windwatch are owned by partnerships in which Patriot has a 4% interest.
Patriot's share of the net income of PAH Ravinia and PAH Windwatch is included
in Patriot's statement of operations.

Inventory

  Inventory consists of food, beverages, china, linen, glassware and silverware
and is stated at cost (see Note 6).

Deferred Expenses

  Deferred expenses consist of the following:
 
<TABLE> 
<CAPTION> 
                                          December 31,
                                         1996      1995
                                        ------    ------
<S>                                     <C>       <C> 
Deferred loan costs                     $1,550    $  361
Leasing costs                            1,684     1,000
Franchise fees                             429       429
Organization costs                         150       150
                                        ------    ------
                                         3,813     1,940
Less: accumulated amortization            (750)      (88)
                                        ------    ------
                                        $3,063    $1,852
                                        ======    ======
</TABLE> 
 
  Loan costs related to the Line of Credit are amortized to interest expense on
a straight-line basis over the three-year term of the loan. Leasing costs are
amortized to participating lease revenue over the lives of the leases. Franchise
costs are amortized using the straight-line method over the terms of the related
franchise agreements. Amortization of organization costs is computed using the
straight-line method over five years.

                                      F-9
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


Prepaid Expenses and Other Assets

  Prepaid expenses and other assets consist of prepaid insurance, property taxes
and deposits and pre-acquisition costs associated with hotels under purchase
consideration.  At December 31, 1996, other assets include a $10,000 escrow
deposit related to the acquisition of Resorts Limited Partnership and Carefree
Resorts Corporation and their assets (see Note 14).  Additionally, other assets
include a note receivable from California Jockey Club in the amount of $2,900
which relates to the Agreement and Plan of Merger with California Jockey Club
and Bay Meadows Operating Company (see Note 14).  

Revenue Recognition

  The Realty Partnership leases its hotel properties to the Lessees pursuant to
separate Participating Leases.  Lease income is recognized when earned from the
Lessees under the Participating Leases.

Stock Split

  On January 30, 1997, the Board of Directors declared a 2-for-1 stock split on
Patriot's common stock  effected in the form of a stock dividend distributed on
March 18, 1997 to shareholders of record on March 7, 1997.  All references in
the consolidated financial statements to the number of shares, per share
amounts, and market prices of Patriot's common stock and options to purchase
common stock have been restated to reflect the impact of the stock split.

  The number of OP Units currently outstanding will remain unchanged after the 
2-for-1 stock split. However, the OP Unit conversion factor will be changed as a
result of the stock split such that each OP Unit subject to redemption will now
be redeemed for cash equal to the value of two shares of Patriot's common stock
(or, at Patriot's election, Patriot may purchase each OP Unit offered for
redemption for two shares of common stock).

Earnings per Share

  Earnings per share is computed based upon the weighted average number of
shares of common stock and dilutive common stock equivalents outstanding during
the period presented. The per share computations include options to purchase
common stock which were outstanding during the period. The number of shares
outstanding related to the options has been calculated by application of the
"treasury stock" method.

Dividends

  Patriot intends to pay regular quarterly dividends in order to maintain its
REIT status under the Internal Revenue Code. Payment of such dividends is
dependent upon receipt of distributions from the Realty Partnership.

Stock Compensation

  Patriot accounts for its stock compensation arrangements under the provisions
of Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees" ("APB 25") and intends to continue to do so. See Note 10 for a
discussion of Patriot's stock compensation arrangements and pro forma disclosure
of the effect on income from operations and earnings per share of such
arrangements pursuant to the requirements of Financial Accounting Standards
Board Statement 123, "Accounting for Stock-Based Compensation" ("Statement
123").

Income Taxes

  Patriot intends to continue to qualify to be taxed as a REIT under Sections
856 through 860 of the Internal Revenue Code. Under the Internal Revenue Code,
if certain requirements are met in a tax year, a corporation that is treated as
a REIT will generally not be subject to federal income tax with respect to
income which it distributes to its 

                                     F-10
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


shareholders. Patriot has declared dividends in excess of its taxable income for
1996 and 1995. Accordingly, no provision for income taxes has been reflected in
the statement of operations. For federal income tax purposes, 1996 dividends
amounted to $0.98 per share, none of which is considered return of capital and
1995 dividends amounted to $0.24 per share, of which 26% was considered a return
of capital.

  Earnings and profits, which determine the taxability of dividends to
shareholders, differ from net income reported for financial reporting purposes
due to differences for federal tax purposes in the estimated useful lives used
to compute depreciation and the carrying value (basis) of the investment in
hotel properties.  Additionally, certain costs associated with the Initial
Offering are treated differently for federal tax purposes than for financial
reporting purposes.

Use of Estimates

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

Concentrations

  Patriot currently invests exclusively in hotel properties.  The hotel industry
is highly competitive and Patriot's hotel investments are subject to competition
from other hotels for guests.  Each of Patriot's hotels competes for guests
primarily with other similar hotels in its immediate vicinity and other similar
hotels in its geographic market.  Patriot believes that brand recognition,
location, the quality of the hotel and services provided, and price are the
principal competitive factors affecting its hotel investments.

  In 1996 and 1995, Patriot earned rents under the Participating Leases of
$75,893 and $10,582, respectively (net of leasing cost amortization of $116 and
$23, respectively), of which $54,186 and $10,432 was earned from the
Participating Leases with CHC Lease Partners in 1996 and 1995, respectively. In
addition, 55% of future minimum rent amounts due under leases outstanding at
December 31, 1996 relate to the Participating Leases with CHC Lease Partners.
Patriot must rely on the Lessees to generate sufficient cash flow from operation
of the hotels to enable the Lessees to meet rent obligations under the
Participating Leases.

Seasonality

  The hotel industry is seasonal in nature.  Revenues at certain hotels are
greater in the first and second quarters of a calendar year and at other hotels
in the second and third quarters of a calendar year.  Seasonal variations in
revenues at Patriot's hotels may cause quarterly fluctuations in Patriot's lease
revenues.

Reclassification

  Certain prior year balances have been reclassified to conform to the current
year presentation.

                                     F-11
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


3.  INVESTMENT IN HOTEL PROPERTIES:

  On October 2, 1995, Patriot, through the Realty Partnership, used
approximately $263,600 of the net proceeds of the Initial Offering and $47,685
in OP Units (including $38,322 in OP Units paid to affiliates) to acquire the 20
initial hotels (including certain working capital assets) from various entities
(the "Selling Entities") and repay existing mortgage and other indebtedness of
these hotels. In connection with the assumption and repayment of mortgage
indebtedness on certain of these properties, Patriot assumed $680 in unamortized
deferred financing costs which were written off upon repayment of the debt, and
paid $174 in mortgage prepayment penalties. These amounts have been reported as
an extraordinary item in the accompanying financial statements. At December 31,
1996 and 1995 Patriot had aggregate receivables of $559 and $1,765,
respectively, from the Selling Entities which represents amounts due to Patriot
relating to the final proration of current assets acquired in connection with
the acquisition of the 20 initial hotels.

  On November 15, 1995, Patriot, through the Realty Partnership, completed the
acquisition of the Embassy Suites Hotel in Hunt Valley, Maryland for cash
(including closing costs) of approximately $15,951.  The purchase was paid for
with a portion of the remaining net proceeds from the Initial Offering.

  During the first quarter of 1996, Patriot acquired three hotels located in
Massachusetts, Georgia and California with an aggregate of 830 guest rooms.  The
aggregate purchase price of the properties (including acquisition-related
expenses) was approximately $38,587 plus 167,012 OP Units (valued at
approximately $4,000 based upon the market price of Patriot's common stock on
the contract settlement date).  One of the hotels is subject to a 73-year ground
lease.  The cash portion of the purchase was financed primarily with funds drawn
on the Line of Credit.

  During the second quarter of 1996, Patriot acquired eight hotels located in
Washington, California, Kentucky and Colorado with an aggregate of 1,784 guest
rooms.  The aggregate purchase price of the properties (including acquisition-
related expenses) was approximately $102,470 plus 331,577 OP Units, valued at
approximately $8,800 at the closing of the acquisition.  The cash portion of the
purchase was financed primarily with funds drawn on the Line of Credit.  The
payment of a portion of the purchase price related to the acquisition of six of
the hotels, in the amount of $2,000, is payable in April 1998.  This amount is
included in accounts payable and accrued expenses at December 31, 1996.

  During the third quarter of 1996, Patriot acquired five hotels located in
Texas, Georgia, Florida, Oregon and Missouri with an aggregate of 1,596 guest
rooms. The aggregate purchase price of the properties (including acquisition-
related expenses and approximately $3,456 relating to the assumption of
operating liabilities and acquisition costs) was approximately $108,761 plus
17,036 OP Units valued at approximately $500 at the time of the acquisition. The
cash portion of the purchase was financed primarily with funds drawn on the Line
of Credit. In addition, Patriot may be obligated to pay up to $3,000 of
additional consideration upon acheivement of certain future operating results of
two of the hotels, which management considers unlikely.

  Patriot, through certain of its consolidated partnerships (see Note 9),
acquired a 244-room hotel in Tallahassee, Florida for approximately $11,186; a
242-room hotel in Des Plaines, Illinios for approximately $8,539; and a 264-room
hotel in Miami, Florida for approximately $12,513. The acquisitions of the
hotels were financed through a combination of cash and funds drawn on the Line
of Credit.

  During the fourth quarter of 1996, Patriot, through certain of its
consolidated partnerships (see Note 9), acquired the 341-room Doubletree Hotel
at Allen Center in Houston, Texas for approximately $28,700 and the 417-room
Doubletree Hotel in Tulsa, Oklahoma for approximately $22,400. The acquisitions
of the hotels were financed through a combination of cash and funds drawn on the
Line of Credit.

  In addition, Patriot, through the Realty Partnership, acquired two additional
hotels located in Alabama and California with an aggregate of 336 guest rooms.
The aggregate purchase price of the properties (including acquisition-related
expenses) was approximately $22,600 plus 85,078 OP Units valued at approximately
$3,091 at the time of the acquisition.  The cash portion of the purchase was
financed primarily with funds drawn on the Line of Credit.

                                     F-12
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


  As of December 31, 1996, Patriot, through the Realty Partnership and certain
other consolidated and unconsolidated subsidiaries, owns interests in 46 hotel
properties aggregating 11,340 guest rooms in 18 states.  (As of  December 31,
1995, Patriot owned 22 hotel properties aggregating 4,924 guest rooms.)  One
hotel is located in Alabama (147 rooms), four hotels are in California (1,036
rooms), one in Colorado (180 rooms), five properties are located in Florida
(1,261 rooms), four in Georgia (1,233 rooms), one in Illinois (242 rooms), one
in Kentucky (365 rooms), two in Louisiana (970 rooms), one in Maryland (223
rooms), one in Massachusetts (288 rooms), two in Michigan (506 rooms), one in
Missouri (184 rooms), two in New York (475 rooms), three in Ohio (412 rooms),
one in Oklahoma (417 rooms), one in Oregon (257 rooms), eleven in Texas (2,507
rooms), and four in Washington (637 rooms).

  Investment in hotel properties consists of the following:
<TABLE> 
<CAPTION> 
 
                                            December 31,
                                           1996        1995
                                         --------    --------
<S>                                      <C>         <C>
Land...............................      $ 56,739    $ 23,893
Building and improvements..........       540,755     218,239
Furniture, fixtures and equipment..        64,146      26,156
                                         --------    --------
                                          661,640     268,288
Less: accumulated depreciation.....       (19,815)     (2,529)
                                         --------    --------
                                         $641,825    $265,759
                                         ========    ========
</TABLE> 
 
4.  INVESTMENT IN AND MORTGAGE NOTES RECEIVABLE FROM UNCONSOLIDATED
SUBSIDIARIES:

  In December 1995, Patriot, through the Realty Partnership, acquired  an
approximate 99% non-voting ownership interest in PAH Ravinia, a Virginia
corporation, for $4,458. PAH Ravinia acquired the 495-room Crowne Plaza Ravinia
Hotel in Atlanta, Georgia.

  As part of the financing for the acquisition of the Crowne Plaza Ravinia
Hotel, Patriot, through the Realty Partnership, advanced $40,500 to PAH
Ravinia, which is evidenced by two mortgage notes consisting of a $36,000 first
mortgage note and a $4,500 second mortgage note.  The principal amount of both
notes is due on November 28, 1998.  Interest at an annual rate equal to 10.25%
and 12.5% on the first and second mortgage notes, respectively, is payable
monthly.  All amounts owing under the mortgage notes will become due upon a sale
of the hotel to a third party purchaser.  The mortgage notes are collateralized
by deeds of trust on the Crowne Plaza Ravinia Hotel.

  The Crowne Plaza Ravinia Hotel is not operated by a lessee.  The hotel is
being managed by Holiday Inns, Inc. for a period of ten years expiring in 2005
(with two renewal terms of five years each) pursuant to a management agreement
between PAH Ravinia and Holiday Inns, Inc.  Under the terms of the management
agreement, Holiday Inns, Inc. receives base management fees equal to 4% of gross
room revenue, a portion of which is  subordinated to the payment of a return on
PAH Ravinia's invested capital, as defined, of 10.5% per annum.  The management
agreement also provides for payment of an incentive management fee to Holiday
Inns, Inc., subject to PAH Ravinia's receipt of an aggregate 12.5% per annum
return on invested capital.  Under the terms of the management agreement, PAH
Ravinia is required to maintain capital improvement reserves equal to 4.0% of
total revenues.

                                     F-13
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


  The following summarizes certain financial information for PAH Ravinia.
<TABLE> 
<CAPTION> 
 
                                   As of December 31,
                                 1996             1995
                                 ----             ----
<S>                            <C>              <C>  
Financial Position: 
 Total assets                  $ 48,273         $ 46,739   
                               ========         ========
 Total liabilities             $ 43,111         $ 42,424   
                               ========         ========
 Total equity                  $  5,162         $  4,315    
                               ========         ========

<CAPTION> 
                                              December 1,
                                                  1995
                                              (inception)
                               Year Ended       through
                              December 31,    December 31,
                                  1996            1995
                                 ------          ------
<S>                            <C>              <C> 
Summary Operations:   
 Total revenues                $ 24,377         $ 1,737 
                               ========         =======
 Gross profit                  $ 14,389         $   829 
                               ========         =======
 Net income/(loss) (a)         $    847         $  (194)  
                               ========         =======
 Cash flow from operations     $  4,061         $   315  
                               ========         =======
</TABLE> 

- ---------------
  (a)     For the year ended December 31, 1996, Patriot reported net income from
          this unconsolidated subsidiary of $5,118 after elimination of $4,280
          of interest expense related to the mortgage notes payable to Patriot.
          For the period December 1, 1995 (inception) through December 31, 1995,
          Patriot reported net income from this unconsolidated subsidiary of
          $156 after elimination of $351 of interest expense related to the
          mortgage notes payable to Patriot.

  In September 1996, Patriot, through the Realty Partnership, acquired an
approximate 99% non-voting ownership interest in PAH Windwatch, a Delaware
limited liability corporation.  Patriot's investment in PAH Windwatch of
approximately $6,217 is evidenced by a promissory note.  PAH  Windwatch acquired
the 362-room Marriott WindWatch Hotel in Hauppauge (Long Island), New York for
approximately $31,102.

  As part of the financing for the acquisition of the Marriott WindWatch Hotel,
Patriot, through the Realty Parnership, advanced PAH Windwatch $31,400, which
is evidenced by a first lien mortgage note.  The principal amount of the note is
due on August 31, 1999.  Interest at an annual rate equal to 9% is payable
monthly. All amounts owed under the mortgage note will become due upon the sale
of the hotel to a third party purchaser. The mortgage note is collateralized by
a deed of trust on the Marriott WindWatch Hotel.

  The Marriott WindWatch Hotel is not operated by a lessee but is managed by
Marriott International, Inc. ("Marriott").  Pursuant to the Purchase and Sale
agreement dated March 15, 1996, the existing management agreement has been
terminated and Patriot is currently negotiating the terms of a new agreement.
Until such time a new agreement is reached, Marriot will continue to manage the
Marriott WindWatch Hotel under the terms of the prior agreement.  Pursuant to
this agreement, Marriott  receives an annual base management fee equal to 5% of
gross receipts.  In addition, in any year the hotel generates a profit, as
defined in the agreement, Marriott will receive an amount equal to the excess of
15% of the profit over the base management fee.


5. LINE OF CREDIT AND MORTGAGE NOTE:

  In connection with the Initial Offering, Patriot, through the Realty
Partnership, obtained the Line of Credit, a revolving credit facility of up to
$165,000 to fund the acquisition of additional hotels, renovations and capital
improvements to hotels and for general working capital purposes.  In May 1996,
the maximum amount available under the Line of Credit was increased to $250,000
and certain other modifications were made, thereby increasing Patriot's 

                                     F-14
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                (DOLLARS IN THOUSANDS,, EXCEPT PER SHARE DATA)


ability to borrow under the Line of Credit. The Line of Credit is collateralized
by a first mortgage lien on certain of the hotels. As of December 31, 1996,
Patriot had $192,339 outstanding on its Line of Credit. The Line of Credit,
which expires October 1, 1998, bears interest on the outstanding balance at a
rate per annum equal to the 30-day LIBOR rate, plus 1.90%. LIBOR was 5.56% at
December 31, 1996 and 5.69% at December 31, 1995. The weighted average interest
rate incurred by Patriot during 1996 and 1995 under this borrowing was 7.38% and
7.71%, respectively. No prepayment penalties are required under the Line of
Credit.

  In connection with the acquisition of the Wyndham Greenspoint Hotel during the
third quarter of 1996, Patriot has agreed to maintain at least $22,000 of debt
on this property until 1999.  PaineWebber Real Estate has extended a single
asset mortgage loan of $22,000 on this hotel (the "Greenspoint Loan") on
economic terms substantially similar to the Line of Credit.  While the
Greenspoint Loan is outstanding, the maximum amount Patriot may draw on the Line
of Credit has been reduced to $228,000.  The Line of Credit and the Greenspoint
Loan are cross defaulted.  No prepayment penalties are required under the
Greeenspoint Loan.

  The Line of Credit requires Patriot to maintain certain financial ratios with
respect to liquidity, loan to value and net worth and imposes certain
limitations on acquisitions.  Patriot is in compliance with such covenants at
December 31, 1996.  The unused commitment under the Line of Credit at December
31, 1996, is $35,661, subject to certain restrictions and provisions of the Line
of Credit Agreement (see Note 14).

6.  PARTICIPATING LEASES:

  The Realty Partnership has leased the hotels under the Participating Leases
to the Lessees through 2008.  Minimum future rental income under these
noncancelable operating leases for the next five years and thereafter is as
follows:
<TABLE> 
<CAPTION> 
 
YEAR                   RENT AMOUNT
- ----                   -----------
<S>                    <C>  
1997.................     $ 81,409
1998.................       82,405
1999.................       82,787
2000.................       83,167
2001.................       83,542
2002 and thereafter..      422,814
                          --------
                          $836,124
                          ========
</TABLE> 
     The Participating Leases obligate Patriot to establish a reserve for
capital improvements for the replacement and refurbishment of furniture,
fixtures and equipment and other capital expenditures.  Patriot and the Lessees
agree on the use of funds in these reserves, and Patriot has the right to
approve the Lessees' annual and long-term capital expenditures budgets.  The
amount of such reserves are to average 4.0% of total revenues for the hotels.
At December 31, 1996 and 1995, $2,458 and $1,091, respectively, of cash is
reserved for capital improvements, net of capital improvements made to date.

     Patriot is responsible for payment of (i) real estate and personal property
taxes on its hotel investments (except to the extent that personal property
associated with the hotels is owned by the Lessees), (ii) casualty insurance on
the hotels and (iii) business interruption insurance on the hotels.  The Lessees
are required to pay for all liability insurance on Patriot's hotels, with
extended coverage, including comprehensive general public liability, workers'
compensation and other insurance appropriate and customary for properties
similar to Patriot's hotels with Patriot as an additional named insured.

     Upon acquisition of the Initial Hotels, Patriot acquired the hotel
inventories with an estimated fair value of $2,035, which were transferred to
CHC Lease Partners for its use in the operation of the hotels. Under the
Participating Lease Agreements, CHC Lease Partners is obligated to return an
equivalent inventory to Patriot at the end of the 

                                     F-15
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


respective lease terms, less $1,000. The $1,000 is considered a lease inducement
and has been recorded as a reduction in inventory and an increase in deferred
expenses and is being amortized to Participating Lease revenue on a straight-
line basis over the lives of the leases. In connection with the acquisition of a
resort property in 1996, Patriot recorded an additional lease inducement of $685
which is being amortized to Participating Lease revenue on a straight-line basis
over the 12 year lease term.

7.  COMMITMENTS AND CONTINGENCIES:

Office Lease

     Patriot has entered into an agreement with an affiliate to provide Patriot
with office space and limited support personnel for Patriot's headquarters for
an annual fee of approximately $141 through February 1998 and $144 thereafter.
The term of the agreement is through February 1999.

Employment Agreements

     In connection with the Initial Offering, Patriot entered into employment
agreements with each of Messrs. Nussbaum, Lattin and Stewart, three of the
Executive Officers of Patriot, for a term of three years expiring in 1998. The
agreements provide for annual base compensation with any increases approved by
the Compensation Committee of the Board of Directors.  Upon termination of
employment other than for cause, the employment agreements provide for severance
benefits in an amount to be determined by the Compensation Committee.

Business Combination

     On October 31, 1996, Patriot, California Jockey Club, a Delaware
corporation ("Cal Jockey") and Bay Meadows Operating Company, a Delaware
corporation ("Bay Meadows") entered into a binding acquisition agreement (the
"October 31, 1996 Agreement") pursuant to which the parties agreed, subject to
stockholder approval and other conditions, to engage in a business combination
transaction.

     Cal Jockey operates as a REIT under the Internal Revenue Code and is the
owner of approximately 175 acres of land in San Mateo, California on which the
Bay Meadows Racecourse is situated.  Cal Jockey leases the racecourse facility
to Bay Meadows.  Bay Meadows is a gaming and entertainment company engaged
primarily in the business of conducting and offering pari-mutuel wagering
(meaning that individuals wager against each other and not against the operator
of the facility) on Thoroughbred horse racing at the racecourse.  In addition,
Bay Meadows generates revenues from commissions on simulcast and off-track pari-
mutuel wagering, admissions, parking, program sales and food and beverage
concessions at the racecourse.  Since 1983, Cal Jockey's shares of common stock
have been paired and trade together with the shares of common stock of Bay
Meadows as a single unit on the American Stock Exchange pursuant to a stock
pairing arrangement (referred to herein as a "paired share" ownership
structure). See Note 14.

Contingencies

     Patriot currently is not subject to any material legal proceedings or
claims nor, to management's knowledge, are any material legal proceedings or
claims currently threatened.

8.  RELATED PARTY TRANSACTIONS:

     As described in Note 4, Patriot, through the Realty Partnership, loaned
$40,500 in the form of mortgage notes to PAH Ravinia as part of the financing
for PAH Ravinia's acquisition of the Crowne Plaza Ravinia Hotel.  Patriot
recognized $43 and $3 of interest income in 1996 and 1995, respectively, related
to such mortgage notes (excluding $4,280 and $351 of such interest eliminated
for financial reporting purposes in 1996 and 1995, respectively).  In addition,
Patriot has a receivable of $40,866 due from PAH Ravinia as of December 31,
1996.

                                     F-16
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


     Patriot, through the Realty Partnership, also loaned $31,400 in the form
of mortgage notes to PAH Windwatch (see Note 4), as part of the financing for
PAH Windwatch's acquisition of the Marriott WindWatch Hotel.  Patriot recognized
$8 of interest income in 1996 related to such mortgage notes (excluding $754 of
such interest eliminated for financial reporting purposes).  In addition,
Patriot has a receivable of $31,343 due from PAH Windwatch as of December 31,
1996.

     In December 1996, Patriot funded advances to one of the executive officers
totaling $123 which have been included in prepaid expenses and other assets in
the accompanying financial statements.  The advances were repaid in March 1997.

9.  MINORITY INTERESTS

Minority Interest in Realty Partnership

     The Realty Partnership has 2,517,808 OP Units and 662,391 Preferred OP
Units outstanding as of December 31, 1996 (excluding OP Units held by Patriot).
Pursuant to the Realty Partnership's limited partnership agreement, the limited
partners of the Realty Partnership, including certain affiliates of Patriot,
received rights (the "Redemption Rights") that enable them to cause the Realty
Partnership to redeem each OP Unit in exchange for cash equal to the value of a
share of common stock (or, at Patriot's election, Patriot may purchase each OP
Unit offered for redemption for one share of common stock). The Redemption
Rights generally may be exercised at any time after one year following the
issuance of the OP Units. However, certain holders of OP Units, including
directors and officers of Patriot, are restricted from exercising their
Redemption Rights for 18 to 24 months from the closing of the Initial Offering.
The number of shares of common stock issuable upon exercise of the Redemption
Rights will be adjusted for share splits, mergers, consolidations or similar pro
rata transactions, which would have the effect of diluting the ownership
interests of the limited partners of the Realty Partnership or the shareholders
of Patriot. Coincident with the stock split in March 1997, the conversion factor
is now 2-for-1 (see Note 14).

     During the fourth quarter of 1996, certain partners elected to redeem a
total of 407,207 OP Units for a total of $16,584 in cash (based upon the current
market price of Patriot's common stock on the effective date of the redemptions)
in accordance with their Redemption Rights, including 395,746 OP Units redeemed
by a principal of Patriot American Group for a total price of $16,196. Patriot
recognized an adjustment to shareholders' equity in the amount of $8,841 in
connection with the transaction, which represents the excess of the redemption
price paid over the recorded book value of the OP Units redeemed.

Minority Interest in Other Partnerships

     During September 1996, Patriot entered into three partnership agreements in
which the Realty Partnership owns  a 90% general partnership interest and DTR
PAH Holding, Inc. ("DTR"), an affiliate of Doubletree Hotels Corporation,  owns
a 10% limited partnership interest.  The three partnerships, formed for the
purpose of acquiring certain hotel properties, are PAH-DT Tallahassee Partners,
L.P., PAH-DT Chicago O'Hare Partners, L.P. and PAH-DT Miami Airport Partners,
L.P.  During the fourth quarter of 1996, Patriot entered into two additional
partnership agreements in which the Realty Partnership owns an 85% general
partnership interest and DTR owns a 15% limited partnership interest.  The two
partnerships, formed for the purpose of acquiring certain hotel properties, are
PAH-DT Allen Partners, L.P. and PAH-DT Tulsa Partners, L.P. Each partnership is
a Delaware limited partnership.   The financial position and results of
operations of each partnership is included in the consolidated financial
statements of Patriot.  DTR's interest in the partnerships is reflected as
minority interest in other partnerships in the accompanying consolidated
financial statements.

                                     F-17
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


10.  SHAREHOLDERS' EQUITY:

Capital Stock

  Patriot's Board of Directors has authorized the issuance of up to 20,000,000
shares of preferred stock in one or more series.  The number of shares in each
series and the designation, powers, preferences and rights of each such series
and the qualifications, limitations or restrictions thereof have not been
established.  As of December 31, 1996, no preferred stock was issued.

  Patriot was initially capitalized through the issuance of 2,850 shares of no
par value common stock to three of Patriot's executive officers for which the
executive officers paid nominal consideration.  In connection with the Initial
Offering, Patriot declared an approximate 41-to-1 stock split of its outstanding
common shares, resulting in the issuance of an additional 115,900 shares of
common stock to such executive officers.  The aggregate value of $1,425 (based
upon the initial public offering price of $12.00 per share), less cash received
of $3, has been recorded as unearned stock compensation and was initially being
amortized over the five-year vesting period.

  In response to an independent consultant review of executive compensation, the
Board of Directors elected to accelerate the vesting period for the shares of
common stock described above which were recorded as unearned stock compensation.
During the first quarter of 1996, the vesting period was reduced from five years
to three years and the amortization period of the unearned stock compensation
was revised accordingly.

  On October 2, 1995, Patriot completed the Initial Offering of 29,210,000
shares of its common stock (including 3,810,000 shares of common stock issued
upon exercise of the underwriters' over-allotment option).  The offering price
of all shares sold was $12.00 per share, resulting in net proceeds (less the
underwriters' discount and Initial Offering expenses) of approximately $313,170.

  During the third quarter of 1996, Patriot completed a second public offering
(the "Follow-on Offering") of 12,293,400 shares of its common stock (including
1,293,400 shares of common stock issued upon exercise of the underwriters' over-
allotment option).  The offering price of all shares sold in the Follow-on
Offering was $14.125 per share, resulting in net proceeds (less the
underwriters' discount and offering expenses) of approximately $160,222, of
which approximately $151,963 was used to reduce amounts outstanding under the
Line of Credit.

  Patriot's Board of Directors declared quarterly distributions of $0.24 per
common share for the fourth quarter of 1995 (Patriot's first quarter of
operations) and for each of the first, second and third quarters of 1996.  On
October 25, 1996, Patriot's Board of Directors declared a quarterly distribution
of $0.26 per common share for the fourth quarter of 1996 which was paid on
January 30, 1997 to shareholders of record on December 30, 1996.  For dividends
related to 1996 and 1995, concurrent with each of the distribution declarations,
the Realty Partnership authorized distributions in the same amount.

Stock Incentive Plans

  Patriot adopted the 1995 Incentive Plan (the "1995 Plan") and the  Non-
Employee Directors' Incentive Plan (the "Directors' Plan") for the purpose of
(i) attracting and retaining employees, directors and others, (ii) providing
incentives to those deemed important to the success of Patriot, and (iii)
associating the interests of these individuals with the interests of Patriot and
its shareholders through opportunities for increased stock ownership.

  The 1995 Plan.   Under the 1995 Plan, employees of Patriot are eligible to
receive stock options, stock awards or performance shares, subject to certain
restrictions. All awards under the 1995 Plan are determined by the Compensation
Committee of the Board of Directors and a maximum of 2,000,000 shares of common
stock may be issued under the 1995 Plan. Subject to shareholder approval, the 
maximum limit has been increased to 5,000,000 shares of common stock.

                                      F-18
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


  The Directors' Plan.   The Directors' Plan provides for the award of stock
options and stock awards to each eligible non-employee director of  Patriot.
Each eligible director will receive nonqualified options to purchase 15,000
shares of common stock upon their election to the Board.  On the date of each
annual meeting of Patriot's shareholders, each non-employee director then in
office receives an additional grant of nonqualified options to purchase 5,000
shares of common stock, with the maximum aggregate number of shares subject to
options to be granted to each non-employee director being 35,000.  The exercise
price of options will be 100% of the fair market value of the common stock on
the date of grant. The exercise price may be paid in cash, cash equivalents
acceptable to the Compensation Committee, common stock or a combination thereof.
Options granted under the Directors' Plan are exercisable for ten years from the
date of grant.

  The Directors' Plan also provides for the annual award of common stock to each
eligible director in payment of one-half of the annual retainer of $13 payable
to each such director. The number of shares awarded will be determined based
upon the fair market value of the stock at the date of the grant.  Such shares
vest immediately upon grant and are nonforfeitable.

Stock Grant Awards

  During 1996, pursuant to Patriot's Directors' Plan and the 1995 Plan, Patriot
awarded 48,000 shares of common stock to its non-employee directors and 314,800
shares of common stock to certain of its officers and employees.  Patriot has
recorded $5,144 (the aggregate value of Patriot's common stock based on the
market price at the date of the award) as unearned stock compensation which is
being amortized over the vesting period of four years.  For 1996 and 1995,
$1,068 and $71, respectively, of amortization of stock compensation related to
stock grants awarded to Patriot's directors, officers and certain employees is
included in general and administrative expense in the accompanying consolidated
financial statements.

  In 1996, the directors were granted 2,640 common shares with an aggregate
value of $37 in payment of one-half of the annual retainer payable to each
director.  In 1995, the directors were granted 3,120 common shares with an
aggregate value of $37 in payment of one-half the annual retainer payable to
each director.

Stock Option Awards

  During 1996, pursuant to Patriot's Directors' Plan and the 1995 Plan, the
Board of Directors granted stock options to purchase 30,000 shares of common
stock to Patriot's directors and stock options to purchase 355,600 shares of
common stock to Patriot's officers and certain employees.  The exercise price of
the options granted to the directors is $14.188 (the market price of Patriot's
common stock on the date of the grant, May 23, 1996).  For the officers and
employees employed as of the grant date of April 19, 1996, the exercise price of
the options is $13.438 (the market price of Patriot's common stock on the date
of grant).  For officers and employees hired subsequent to April 19, 1996, the
exercise price is equal to the market price of Patriot's common stock on the
employee's hire date.  The options to purchase common stock vest annually over a
period of seven years.

  Upon completion of the Initial Offering, 1,000,000 options were granted to the
executive officers to purchase shares of common stock of Patriot.  Each option
is exercisable at an amount equal to the initial public offering price of $12.00
per share.  Of the options granted, 55,560 vested immediately, while the
remaining options become exercisable at various dates through January 1, 2005.
In addition, each eligible director who was a member of the Board as of
September 27, 1995, was awarded nonqualified options to purchase 15,000 shares
of common stock on that date (each such director, a "Founding Director"). The
options granted to Founding Directors have an exercise price equal to the
initial public offering price of $12.00 per share and vested immediately.

  As of December 31, 1996, no options had been exercised.

  Patriot has elected to follow APB 25 and related Interpretations in accounting
for its employee stock options because, as discussed below, the alternative fair
value accounting provided for under Statement 123 requires use of 

                                     F-19
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


option valuation models that were not developed for use in valuing employee
stock options. Under APB 25, because the exercise price of Patriot's employee
stock options equals the market price of the underlying stock on the date of
grant, no compensation expense is recognized.

  Patriot's Directors' Plan and the 1995 Plan have authorized the grant of
options to management personnel for up to 1,475,600 shares of Patriot's common
stock. All options granted have ten year terms and either vest immediately or
vest over a period of three to ten years and become fully exercisable at the end
of the specified period of continued employment.

  Pro forma information regarding net income and earnings per share is required
by Statement 123, which also requires that the information be determined as if
Patriot has accounted for its employee stock options under the fair value method
of that Statement.  The fair value for these options was estimated at the date
of grant using a Black-Scholes option pricing model with the following weighted-
average assumptions for 1996 and 1995, respectively: risk-free interest rates of
6.09% and 5.97%; dividend yields of 6%; volatility factors of the expected
market price of Patriot's common stock of 0.173, and a weighted average expected
life of the options of 4 years.

  The Black-Scholes option valuation model was developed for use in estimating
the fair value of traded options which have no vesting restrictions and are
fully transferable.  In addition, option valuation models require the input of
highly subjective assumptions including the expected stock price volatility.
Because Patriot's employee stock options have characteristics significantly
different from those of traded options, and because changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
opinion, the existing models do not necessarily provide a reliable single
measure of the fair value of its employee stock options that have vesting
periods and are non-transferable.

  For purposes of pro forma disclosures, the estimated fair value of the options
is amortized to expense over the options' vesting period.  Patriot's pro forma
information is as follows:
 
                                                1996            1995
                                                ----            ----
       Pro forma net income................   $ 37,607        $ 5,193
       Pro forma earnings per share:
         Primary...........................   $   1.05        $  0.18
 
  A summary of Patriot's stock option activity, and related information for the
years ended December 31 is as follows:

<TABLE> 
<CAPTION> 
                                                                                        1996                       1995
                                                                              -------------------------   --------------------------

                                                                              Options   Weighted Average  Options   Weighted Average

                                                                              (000's)    Exercise Price   (000's)    Exercise Price
                                                                              -------   ----------------  -------   ----------------

<S>                                                                           <C>       <C>               <C>       <C> 
   Outstanding, beginning of year...........................................    1,090             $12.00       --             $   --
   Granted..................................................................      386              13.51    1,090              12.00
   Exercised................................................................       --                 --       --                 --
   Forfeited................................................................       --                 --       --                 --
                                                                              -------             ------  --------      ------------
   Outstanding, end of year.................................................    1,476             $12.39    1,090             $12.00
                                                                              =======             ======  =======       ============
   Exercisable at end of year...............................................      401             $12.00      145             $12.00
   Weighted average fair value of
     options granted during year............................................  $  1.27                       $1.19

</TABLE>

   Exercise prices for options outstanding as of December 31, 1996 ranged from
$12.00 to $15.125.  The weighted-average remaining contractual life of those
options is 9 years.

                                     F-20
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


Private Placement

     In May 1996, Patriot sold an aggregate of approximately $40,000 of equity
securities to an institutional investor that purchased the securities on behalf
of two owners (the "Private Placement").  The securities consisted of 1,622,786
shares of common stock sold at $13.475 per share and 662,391 Preferred OP Units
(the "Preferred OP Units") sold at $27.375 per unit.  The common stock is of the
same class as Patriot's existing common stock and is entitled to the same voting
and dividend rights as all outstanding common stock, subject to certain
restrictions on the resale of the stock.  The Preferred OP Units are entitled to
quarterly distributions equal to 103% of the quarterly dividends paid on the
common stock.  Generally, three years following issuance, the Preferred OP Units
may be converted into shares of common stock on a two-for-one basis, subject to
certain limitations.  After 10 years, Patriot will have the right to exchange
all outstanding Preferred OP Units for shares of common stock on a two-for-one
basis.

11.  FAIR VALUE OF FINANCIAL INSTRUMENTS:

     Statement of Financial Accounting Standards No. 107 requires disclosure
about the fair value for all financial instruments, whether or not recognized,
for financial statement purposes.  Disclosure about fair value of financial
instruments is based on pertinent information available to management as of
December 31, 1996.  Considerable judgment is necessary to interpret market data
and develop estimated fair value.  Accordingly, the estimates presented herein
are not necessarily indicative of the amounts which could be realized on
disposition of the financial instruments.  The use of different market
assumptions and/or estimation methodologies may have a material effect on the
estimated fair value amounts.

     Management estimates that the fair value of (i) accounts receivable,
accounts payable and accrued expenses approximate carrying value due to the
relatively short maturity of these instruments; (ii) the notes receivable
approximate carrying value based upon effective borrowing rates for issuance of
debt with similar terms and remaining maturities; and (iii) the borrowings under
the Line of Credit approximate carrying value as the Line of Credit accrues
interest at floating interest rates based on market.


12.  NONCASH INVESTING AND FINANCING ACTIVITIES:

  In connection with the acquisition of hotel properties in 1996, the following
assets and liabilities were assumed:
<TABLE> 
 
<S>                                                              <C> 
   Receivables from selling entities...........................  $   537
   Inventory...................................................      613
   Prepaid expenses and other assets...........................      510
   Deferred expenses...........................................      685
   Accounts payable and accrued liabilities....................    4,195
 
   Issuance of OP Units in connection with the acquisition of
     hotel properties in 1996..................................  $16,391

</TABLE> 
     In connection with Patriot's investment in an unconsolidated subsidiary,
Patriot issued a promissory note payable to the unconsolidated subsidiary in the
amount of $6,217 which has been included in due to unconsolidated subsidiaries
in the accompanying financial statements.

     In connection with the Initial Offering and acquisition of the Initial
Hotels in 1995, the following assets and liabilities were assumed:

<TABLE> 

<S>                                                                   <C> 
   Deferred expenses, net of write-off of deferred financing 
    costs of $679...................................................  $    127
   Prepaid expenses and other assets................................       313
   Accrued real estate and personal property taxes..................    (1,102)
</TABLE> 

                                     F-21
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

 
In connection with Patriot's investment in an unconsolidated subsidiary in 1995:

<TABLE> 
<CAPTION> 

<S>                                                                <C> 
   Accrued stock subscription....................................  $   (220)
   Accrued receivables from unconsolidated subsidiary, net of 
    payables of $43..............................................       354

In connection with the Initial Offering and acquisition of the Initial 
Hotels in 1995:

<CAPTION> 
 
<S>                                                               <C> 
   Predecessor basis of interests acquired from affiliates.......  $  1,840
   Issuance of OP units to non-affiliates........................     9,363
   Distribution of note receivable as consideration..............      (479)
   Minority interest at closing of the Initial Offering..........   (41,670)
   Accrued Initial Offering costs................................      (843)

Other noncash investing and financing activities:
 
<CAPTION> 
 
                                                            1996      1995
                                                          -------  --------
<S>                                                       <C>      <C> 
Dividends and distributions declared and payable........  $13,129  $  8,154
Issuance of shares to directors.........................       37        37
Accrued acquisition and other costs.....................      844        28

</TABLE> 

                                     F-22
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


13.  PRO FORMA FINANCIAL INFORMATION (UNAUDITED):

  The unaudited pro forma condensed consolidated statements of operations of
Patriot are presented as if the (i) the Initial Offering and the acquisition of
the 20 Initial Hotels, (ii) the subsequent investment in 26 additional hotel
properties, and (iii) the Private Placement and Follow-on Offering had occurred
on January 1, 1995, and the hotels (except the Crowne Plaza Ravinia Hotel and
the Marriott WindWatch Hotel) had been leased to the Lessees pursuant to the
Participating Leases.  These unaudited pro forma condensed consolidated
statements of operations are not necessarily indicative of what actual results
of operations of Patriot would have been assuming such transactions had been
completed as of January 1, 1995, nor do they purport to represent the results of
operations for future periods.

<TABLE>
<CAPTION>
 
 
                                                                    YEAR ENDED DECEMBER 31,
                                                                     ----------------------
                                                                        1996        1995
                                                                     -----------  ---------
                                                            (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                                  <C>         <C> 
Revenue:
 Participating lease revenue............                               $102,980    $95,017
 Interest and other income..............                                    621        580
                                                                       --------    -------
   Total revenue........................                                103,601     95,597
                                                                       --------    -------
Expenses:
 Real estate and personal property                                       
  taxes and casualty insurance..........                                 10,977     10,109 
 Ground lease expense...................                                  1,390      1,368
 General and administrative.............                                  5,192      4,435
 Interest expense.......................                                 16,416     17,467
 Depreciation and amortization..........                                 25,870     24,096
                                                                       --------    -------
   Total expenses.......................                                 59,845     57,475
                                                                       --------    -------
Income before equity in earnings of
 unconsolidated subsidiaries  
 and minority interests.................                                 43,756     38,122

 Equity in earnings of unconsolidated     
  subsidiaries..........................                                  7,217      4,676
                                                                       --------    -------
Income before minority interests........                                 50,973     42,798
 Minority interest in Realty
  Partnership...........................                                 (6,384)    (5,363)
 Minority interest in other partnerships                                   (705)      (566)
                                                                       --------    -------
Net income applicable to common                                        
 shareholders...........................                               $ 43,884    $36,869
                                                                       ========    ======= 
Net income per common share (1).........                                  $1.01      $0.84
                                                                       ========    =======
Weighted average number of common
 shares and common share                                                 
 equivalents outstanding (1)............                                 43,614     43,614
                                                                       ========    ======= 
</TABLE>

- ---------------
(1) After restatement to reflect the impact of the 2-for-1 stock split effected
    in the form of a stock dividend distributed on March 18, 1997 to
    shareholders of record on March 7, 1997

                                      F-23
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


14.  SUBSEQUENT EVENTS:

Merger Agreement

     On February 24, 1997, Patriot, Cal Jockey and Bay Meadows entered into an
Agreement and Plan of Merger (the "Merger Agreement"), which by its terms
supersedes the October 31, 1996 Agreement and more fully details the
transactions to be consummated by the parties (see Note 7).  Pursuant to the
Merger Agreement, Patriot will merge with and into Cal Jockey (the "Merger"),
with Cal Jockey being the surviving company.  Immediately following the Merger,
Cal Jockey's name will be changed to Patriot American Hospitality, Inc. ("New
Patriot REIT") and Bay Meadows name will be changed to Patriot American
Hospitality Operating Company ("New Patriot Operating Company").

     Pursuant to the Merger Agreement, Patriot shareholders will be entitled to
receive for each share of common  stock, no par value per share, of Patriot held
by them at the effective time of the Merger 0.5189 shares of common stock, par
value $0.01 per share, of New Patriot REIT and 0.5189 shares of common stock,
par value $0.01 per share, of New Patriot Operating Company, which shares will
be paired and transferable only as a single unit.

     Upon completion of the Merger and the related transactions, it is
anticipated that New Patriot REIT and New Patriot Operating Company will
continue the operations of  Patriot, Cal Jockey and Bay Meadows within the
paired share ownership structure.

Hotel Properties Acquired

     On January 16, and January 17, 1997, Patriot acquired Resorts Limited
Partnership ("RLP"), Carefree Resorts Corporation ("Carefree") and their assets
(the "Carefree Acquisition").  The assets of these entities include a 100% fee
interest in The Boulders near Scottsdale, Arizona and The Lodge at Ventana
Canyon in Tucson, Arizona, and a 50% partnership interest in the entities that
own The Peaks Resort and Spa at Telluride, Colorado and Carmel Valley Ranch in
Carmel, California.  The four resort properties are collectively referred to as
the Carefree Resorts.

     Additionally, on January 17, 1997, Patriot acquired from The Morgan Stanley
Real Estate Fund, L.P. and certain of its affiliates the remaining 50%
partnership interest in the entities that own The Peaks Resort and Spa and
Carmel Valley Ranch (the "Morgan Stanley Acquisition").

     The aggregate purchase price of the Carefree Acquisition and the Morgan
Stanley Acquisition was approximately $263,600 and consisted of 1,295,077 OP
Units valued at approximately $58,662, the assumption of approximately $28,489
of debt related to The Lodge at Ventana Canyon, the assumption of a net working
capital liability of approximately $5,900 and approximately $170,549 in cash
(including closing costs and loan commitment fees).  The cash portion of the
purchase price was financed primarily with funds drawn on the Line of Credit.

     Patriot has leased the Carefree Resorts to PAH RSI, L.L.C. (the "PAH RSI
Lessee") for a period of one year pursuant to separate Participating Lease
agreements.  PAH RSI Lessee is owned and controlled by certain executive
officers of Patriot.

     In connection with the Carefree Acquisition, the Realty Partnership and
certain of its subsidiaries acquired certain assets relating to the Carefree
Resorts and then sold these assets to PAH RSI Lessee in exchange for promissory
notes in an aggregate amount of approximately $2,000.  The principal amount of
the notes is due in January 1998.  Interest at an annual rate of 13% is payable
semi-annually commencing July 1, 1997.  In addition, PAH RSI Lessee acquired
from the Realty Partnership and certain of its subsidiaries certain trade names
and the right to receive royalty fees through the issuance of a promissory note
for $9,000.  The principal amount of the note is due January 17, 2002.  Interest
at an annual rate of 13% is payable semi-annually commencing July 1, 1997.

     In addition, certain Carefree employees were retained to provide consulting
services for the Carefree Resorts.  As consideration for entering into
consulting agreements with Patriot, on January 17, 1997, certain Carefree
employees 

                                     F-24
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


were granted nonqualified options to purchase an aggregate of 780,000 shares of
Patriot common stock at an exercise price of $19.125 (based on the market price
of Patriot's common stock on the date the purchase contract with Carefree
Resorts was executed after giving effect to the 2-for-1 stock split). The
options to purchase common stock vest annually over a period of seven years.

     Additionally, in connection with the Carefree Acquisition, certain assets
associated with the Carefree Resorts were transferred to PAH Boulders, Inc., a
corporation owned by certain executive officers of Patriot (who hold voting
common stock representing a 1% economic interest) and the Realty Partnership
(who holds non-voting common stock representing a 99% economic interest).  PAH
Boulders, Inc. acquired the right to receive certain royalty fees through the
issuance of a promissory note to the Realty Partnership.

     On January 14, 1997, Patriot, through the Realty Partnership, acquired the
190-room Radisson Hotel in Overland Park, Kansas for approximately $7,700, which
was financed primarily with funds drawn on the Line of Credit.  The hotel is
leased for a period of ten years to CHC Lease Partners pursuant to a
Participating Lease agreement.

     On January 29, 1997, Patriot, through the Realty Partnership, acquired the
313-room Radisson Hotel in Northbrook, Illinois for approximately $15,600, which
was financed primarily with funds drawn on the Line of Credit.  The hotel is
leased to PAH RSI Lessee for a period of one year pursuant to a Participating
Lease agreement.

     In March 1997, Patriot, through the Realty Partnership, acquired the 112-
room Redmont Hotel in Birmingham, Alabama for approximately $2,625.  In
addition, a separate partnership in which the Realty Partnership holds a 90%
general partnership interest and DTR holds a 10% limited partnership interest
acquired the 230-room Luxeford Suites Hotel in Minneapolis, Minnesota for
approximately $18,500.  The acquisition of the hotels was financed primarily
with funds drawn on the Line of Credit.  The Redmont Hotel is leased to the
Grand Heritage Lessee and the Luxeford Suites Hotel is leased to the PAH RSI
Lessee for one-year periods pursuant to separate Participating Lease agreements.

Line of Credit and Mortgage Note

     On January 17, 1997, Patriot, through the Realty Partnership, obtained
financing from the First National Bank of Commerce, New Orleans, Louisiana in
the amount of $13,500.  The net proceeds from the financing of approximately
$13,388 were used to repay the Line of Credit and release the Bourbon Orleans
Hotel from the borrowing base of the Line of Credit.  The principal amount of
the note along with accrued interest is due January 1, 2004.  Interest at a rate
of LIBOR plus 2% is payable monthly commencing February 1, 1997 through January
1, 1999.  Thereafter, monthly payments of principal and interest are due through
maturity.  Initial interest is at a rate of 7.469% per annum.  The note is
collateralized by a first mortgage lien on the Bourbon Orleans Hotel.

     In January 1997, the maximum amount available under the Line of Credit with
PaineWebber Real Estate was increased from $250,000 to $475,000, along with
certain other modifications provided, however, the maximum amount that Patriot
may draw on the Line of Credit will be reduced by $48,000 as a result of the
single asset loans related to the  the Wyndham Greenspoint Hotel and the debt
assumed in connection with the Carefree Acquisition.

Stock Split

     On January 30, 1997, the Board of Directors declared a 2-for-1 stock split
on Patriot's common stock effected in the form of a stock dividend distributed
on March 18, 1997 to shareholders of record on March 7, 1997.  All references in
the consolidated financial statements to the number of shares, per share
amounts, and market prices of Patriot's common stock and options to purchase
common stock have been restated to reflect the impact of the stock split.

     Coincident with the 2-for-1 stock split, the OP Unit conversion factor has
been changed such that each OP Unit subject to redemption will now be redeemed
for cash equal to the value of two shares of Patriot's common stock (or, at
Patriot's election, Patriot may purchase each OP Unit offered for redemption for
two shares of common stock).

                                     F-25
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


Potential Acquisitions

     Patriot has entered into an agreement to acquire Grand Heritage Hotels, a
hotel management and marketing company, and other Grand Heritage subsidiaries
(including the Grand Heritage Lessee); to purchase the 220-room Ambassador West
Hotel in Chicago, Illinois; and to make an investment in the 262-room Broadview
Hotel in Wichita, Kansas.  The total purchase price of approximately $40,800 is
expected to be financed by a combination of common stock, OP Units and/or funds
drawn on the Line of Credit.

     In addition, Patriot has entered into contracts or letters of intent to
acquire 14 hotels with an aggregate 4,378 guest rooms for approximately
$378,200.

Stock Grant Award

     On March 18, 1997, pursuant to Patriot's 1995 Plan, the Board of Directors
awarded 280,000 shares of common stock to one of its executive officers.
Patriot will record compensation expense based on the market price at the date
of the award.

                                     F-26
<PAGE>
 

                       PATRIOT AMERICAN HOSPITALITY, INC.

                          CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
<TABLE>
<CAPTION>
                                                                              MARCH 31,      DECEMBER 31,
                                                                                1997            1996
                                                                            -----------      ------------
                                                                            (UNAUDITED)
<S>                                                                         <C>              <C> 
                               ASSETS
Investment in hotel properties, net of accumulated depreciation of
  $28,275 in 1997 and $19,815 in 1996....................................     $  947,722      $641,825
Cash and cash equivalents, including capital improvement reserves of                 
  $2,394 in 1997 and $2,458 in 1996......................................          6,271         6,604
Lease revenue receivable.................................................         14,769         5,351
Receivables from selling entities........................................            879           847
Investments in unconsolidated subsidiaries...............................         12,140        11,291
Mortgage notes and other receivables from unconsolidated subsidiaries....         73,622        72,209
Promissory notes and other receivables from Lessees......................         10,189           631
Inventory................................................................          1,821         1,648
Deferred expenses, net of accumulated amortization of $1,144 in 1997                 
  and $750 in 1996.......................................................          4,297         3,063
Prepaid expenses and other assets........................................         10,188        17,462
                                                                              ----------      --------
     Total assets........................................................     $1,081,898      $760,931
                                                                              ==========      ========
                                                                                     
                LIABILITIES AND SHAREHOLDERS' EQUITY                                                 
Borrowings under line of credit and mortgage notes.......................     $  466,712      $214,339
Dividends and distributions payable......................................         13,938        13,129
Accounts payable and accrued expenses....................................         10,843        10,117
Due to unconsolidated subsidiaries.......................................          6,098         6,034
Due to PAH RSI, LLC......................................................          2,655            --
Minority interest in Realty Partnership..................................        127,262        68,562
Minority interest in other partnerships..................................         13,774        11,711
Commitments and contingencies............................................             --            --
Shareholders' equity:                                                                
  Preferred stock, no par value, 20,000,000 shares authorized,                         
     no shares issued and outstanding....................................             --            --
  Common stock, no par value, 200,000,000 shares authorized,                           
     shares issued and outstanding were 44,093,496 in 1997                         
     and 43,613,496 in 1996 (1)..........................................             --            --
  Paid-in capital........................................................        457,178       442,540
  Unearned stock compensation, net of accumulated amortization                         
     of $1,760 in 1997 and $1,139 in 1996................................        (16,261)       (5,427)
  Retained earnings (distributions in excess of retained earnings).......           (301)          (74)
                                                                              ----------      --------
  Total shareholders' equity.............................................        440,616       437,039
                                                                              ----------      --------
     Total liabilities and shareholders' equity..........................     $1,081,898      $760,931
                                                                              ==========      ========
</TABLE>
- ---------------------
(1)  After restatement to reflect the impact of the 2-for-1 stock split effected
     in the form of a stock dividend distributed on March 18, 1997 to
     shareholders of record on March 7, 1997.

                            See accompanying notes.

                                     F-27
<PAGE>
 
 
                       PATRIOT AMERICAN HOSPITALITY, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                     THREE MONTHS ENDED
                                                                         MARCH 31,
                                                                    --------------------

                                                                      1997       1996
                                                                    ---------  ---------
<S>                                                                 <C>        <C>
Revenue:
  Participating lease revenue......................................  $35,013    $12,371
  Interest and other income........................................      375         92
                                                                     -------    -------
     Total revenue.................................................   35,388     12,463
                                                                     -------    -------

Expenses:
  Real estate and personal property taxes and casualty insurance...    3,201      1,082
  Ground lease expense.............................................      345         77
  General and administrative.......................................    2,782        941
  Interest expense.................................................    7,805        601
  Depreciation and amortization....................................    8,496      2,838
                                                                     -------    -------
     Total expenses................................................   22,629      5,539
                                                                     -------    -------
Income before equity in earnings of unconsolidated subsidiaries
  and minority interest............................................   12,759      6,924
  Equity in earnings of unconsolidated subsidiaries................    1,021      1,362
                                                                     -------    -------
Income before minority interest....................................   13,780      8,286
  Minority interest in Realty Partnership..........................   (2,232)    (1,158)
  Minority interest in other partnerships..........................     (200)        --
                                                                     -------    -------
Net income applicable to common shareholders.......................  $11,348    $ 7,128
                                                                     =======    =======

Net income per common share (1)....................................    $0.25      $0.24
                                                                     =======    =======

Weighted average number of common shares and common share
  equivalents outstanding (1)......................................   44,552     29,468
                                                                     =======    =======
</TABLE> 
- -------------------------
(1)  Amounts for 1996 have been restated to reflect the impact of the 2-for-1
     stock split effected in the form of a stock dividend distributed on March
     18, 1997 to shareholders of record on March 7, 1997.

                            See accompanying notes.

                                     F-28
<PAGE>
 
 
                       PATRIOT AMERICAN HOSPITALITY, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                            THREE MONTHS
                                                                           ENDED MARCH 31,
                                                                        ---------------------
                                                                           1997       1996
                                                                        ----------  ---------
<S>                                                                     <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income........................................................... $  11,348   $  7,128
  Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation......................................................     8,467      2,808
     Amortization of unearned stock compensation.......................       621        166
     Amortization of deferred loan costs...............................       330         43
     Amortization of lease inducement costs............................        36         23
     Other amortization................................................        29         30
     Payment of interest on notes receivable from
       unconsolidated subsidiaries.....................................       349      1,064
     Equity in earnings of unconsolidated subsidiaries.................    (1,021)    (1,362)
     Minority interest in income of Realty Partnership.................     2,232      1,158
     Minority interest in income of other partnerships.................       200         --
  Changes in assets and liabilities:
     Lease revenue receivable..........................................    (9,418)       (19)
     Receivables from selling entities.................................       (23)        --
     Receivables from Lessees..........................................       (58)        --
     Prepaid expenses and other assets.................................    (1,751)      (361)
     Accounts payable and other accrued expenses.......................       566     (1,664)
     Due to unconsolidated subsidiaries................................        64        (12)
     Due to PAH RSI, LLC...............................................      (482)        --
                                                                        ---------   --------
          Net cash provided by operating activities....................    11,489      9,002
                                                                        ---------   --------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of hotel properties and related working capital assets...  (191,462)   (38,550)
  Improvements and additions to hotel properties.......................   (17,634)    (1,198)
  Collection of receivables from selling entities......................        10        354
  Prepaid acquisition costs............................................    (2,369)      (503)
  Investment in unconsolidated subsidiaries............................    (1,574)        --
  Investment in promissory notes receivable from Lessees...............    (9,500)        --
  Advances from unconsolidated subsidiaries............................        --      2,009
  Principal payment received on other note receivable..................        --         50
                                                                        ---------   --------
          Net cash used in investing activities........................  (222,529)   (37,838)
                                                                        ---------   --------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings under line of credit and mortgage note....................   237,272     40,750
  Repay borrowings under line of credit................................   (13,388)        --
  Payment of deferred loan costs.......................................    (1,627)       (68)
  Payment of other prepaid expenses....................................        --        (58)
  Payment of offering costs............................................       (84)      (305)
  Contribution received from minority interest in other partnerships...     1,863         --
  Redemption of OP Units...............................................      (201)        --
  Dividends and distributions paid.....................................   (13,128)    (8,154)
                                                                        ---------   --------
          Net cash provided by financing activities....................   210,707     32,165
                                                                        ---------   --------
Net (decrease) increase in cash and cash equivalents...................      (333)     3,329
Cash and cash equivalents at beginning of period.......................     6,604      4,769
                                                                        ---------   --------
Cash and cash equivalents at end of period............................. $   6,271   $  8,098
                                                                        =========   ========
Supplemental disclosure of cash flow information:
  Cash paid during the period for interest............................. $   7,421   $    620
                                                                        =========   ========
</TABLE>
                            See accompanying notes.

                                     F-29
<PAGE>
 
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

1.  ORGANIZATION AND BASIS OF PRESENTATION:

     Patriot American Hospitality, Inc. (collectively with its subsidiaries,
"Patriot"), a Virginia corporation, was formed April 17, 1995 as a self-
administered real estate investment trust ("REIT") for the purpose of acquiring
equity interests in hotel properties.  On October 2, 1995, Patriot completed an
initial public offering (the "Initial Offering") of 29,210,000 shares of its
common stock and commenced operations.

     Patriot, through its wholly-owned subsidiary, PAH GP, Inc., is the sole
general partner and the holder of a 1.0% general partnership interest in Patriot
American Hospitality Partnership, L.P. (the "Realty Partnership").  In
addition, Patriot, through its wholly-owned subsidiary, PAH LP, Inc., owns an
approximate 82.1% limited partnership interest in the Realty Partnership as of
March 31, 1997.

     At March 31, 1997, Patriot, through the Realty Partnership and other
subsidiaries, owned interests in 54 hotels in 21 states with an aggregate of
12,671 guest rooms.

     Patriot leases each of its hotels, except the Crowne Plaza Ravinia Hotel
and the Marriott WindWatch Hotel, which are separately owned through special
purpose corporations, to lessees who are responsible for operating the hotels
(the "Lessees").  Patriot leases 25 of its hotel investments to CHC Lease
Partners for staggered terms of ten to twelve years pursuant to separate
participating leases providing for the payment of the greater of  base or
participating rent, plus certain additional charges, as applicable (the
"Participating Leases").  Nine of the hotels are leased to NorthCoast Hotels,
L.L.C. ("NorthCoast Lessee") under similar Participating Lease agreements.  Six
of the hotels are leased to PAH RSI, L.L.C. ("PAH RSI Lessee") under similar
Participating Lease agreements.  DTR North Canton, Inc. (the "Doubletree
Lessee") leases six hotels; Crow Hotel Lessee, Inc. (the "Wyndham Lessee")
leases two hotels; Metro Hotels Leasing Corporation ("Metro Lease Partners")
leases one hotel and Grand Heritage Leasing, L.L.C. (the "Grand Heritage
Lessee") leases three hotels under similar Participating Lease agreements.  The
Lessees, in turn, have entered into separate agreements with hotel management
entities (the "Operators") to manage the hotels.  The Crowne Plaza Ravinia Hotel
and the Marriott WindWatch Hotel acquisitions were structured without lessees
and are managed directly by Holiday Inns, Inc. and Marriott International, Inc.,
respectively.

     These unaudited consolidated financial statements include the accounts of
Patriot, its wholly-owned subsidiaries and the partnerships in which Patriot
owns at least 50% controlling interest.  All significant intercompany accounts
and transactions have been eliminated.  These financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions for Form 10-Q and Article 10 of
Regulation S-X.  Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements.  In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the three month period ended March 31, 1997
are not necessarily indicative of the results that may be expected for the year
ended December 31, 1997.  For further information, refer to the consolidated
financial statements and footnotes thereto included in Patriot's Annual Report
on Form 10-K for the year ended December 31, 1996.  Certain prior year amounts
have been reclassified to conform to current period presentation.

     On January 30, 1997, the Board of Directors declared a 2-for-1 stock split
on Patriot's common stock effected in the form of a stock dividend distributed
on March 18, 1997 to shareholders of record on March 7, 1997.  All references in
the consolidated financial statements to the number of shares, per share
amounts, and market prices of Patriot's common stock and options to purchase
common stock related to periods prior to the stock split have been restated to
reflect the impact of the stock split.  The number of units of limited
partnership interest in the Realty Partnership ("OP Units") outstanding did not
change after the 2-for-1 stock split.  However, the OP Unit conversion factor
has changed such that each OP Units subject to redemption will now be redeemed
for cash equal to the value of two shares of Patriot's common stock (or, at
Patriot's election, Patriot may purchase each OP Unit offered for redemption for
two shares of common stock).

                                     F-30
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 128 "Earnings Per Share" ("Statement
128").  Statement 128 specifies the computation, presentation and disclosure
requirements for basic earnings per share and diluted earnings per share.
Management believes that adoption of Statement 128 will not have a material
effect on Patriot's earnings per share.

2.  ACQUISITION OF HOTEL PROPERTIES:

     On January 16, and January 17, 1997, Patriot acquired Resorts Limited
Partnership, Carefree Resorts Corporation and their assets (the "Carefree
Acquisition").  The assets of these entities include a 100% fee interest in The
Boulders near Scottsdale, Arizona and The Lodge at Ventana Canyon in Tucson,
Arizona, and a 50% partnership interest in the entities that own The Peaks
Resort and Spa at Telluride, Colorado and Carmel Valley Ranch in Carmel,
California. The four resort properties are collectively referred to as the
"Carefree Resorts."

     Additionally, on January 17, 1997, Patriot acquired from The Morgan Stanley
Real Estate Fund, L.P. and certain of its affiliates the remaining 50%
partnership interest in the entities that own The Peaks Resort and Spa and
Carmel Valley Ranch (the "Morgan Stanley Acquisition").

     The aggregate purchase price of the Carefree Acquisition and the Morgan
Stanley Acquisition was approximately $263,600 and consisted of 1,295,077 OP
Units valued at approximately $58,662, the assumption of approximately $28,489
of debt related to The Lodge at Ventana Canyon, the assumption of a net working
capital liability of approximately $5,900 and approximately $170,549 in cash
(including closing costs and loan commitment fees).  The cash portion of the
purchase price was financed primarily with funds drawn on the Line of Credit.

     Patriot has leased the Carefree Resorts to PAH RSI Lessee for a period of
one year pursuant to separate Participating Lease agreements.  PAH RSI Lessee is
owned and controlled by certain executive officers of Patriot.

     On January 14, 1997, Patriot, through the Realty Partnership, acquired the
190-room Radisson Hotel in Overland Park, Kansas for approximately $7,700, which
was financed primarily with funds drawn on the Line of Credit. The hotel is
leased for a period of ten years to CHC Lease Partners pursuant to a
Participating Lease agreement.

     On January 29, 1997, Patriot, through the Realty Partnership, acquired the
313-room Radisson Hotel in Northbrook, Illinois for approximately $15,600, which
was financed primarily with funds drawn on the Line of Credit. The hotel is
leased to PAH RSI Lessee for a period of one year pursuant to a Participating
Lease agreement.

     On March 6, 1997, Patriot, through the Realty Partnership, acquired the
112-room Holiday Inn Redmont Hotel in Birmingham, Alabama for approximately
$2,700.  The acquisition was financed primarily with funds drawn on the Line of
Credit.  The hotel is leased to Grand Heritage Lessee for a period of one year
pursuant to a Participating Lease agreement.

     In addition, Patriot, through a consolidated partnership (see Note 6),
acquired the 230-room Luxeford Suites Hotel in Minneapolis, Minnesota for
approximately $18,600.  The hotel is leased to PAH RSI Lessee for a one-year
period pursuant to a Participating Lease agreement.  The acquisition of the
hotel was financed through a combination of cash and funds drawn on the Line of
Credit.

     In March 1997, Patriot paid $475 to NorthCoast Lessee which represents
acquisition fees and reimbursement of expenses related to the acquisition of
certain hotel properties.

3.  INVESTMENTS IN AND MORTGAGE NOTES RECEIVABLE FROM UNCONSOLIDATED
SUBSIDIARIES:

     In connection with the Carefree Acquisition, Patriot, through the Realty
Partnership, contributed certain assets associated with the Carefree Resorts
(including the right to receive certain royalty fees) valued at $1,574 in
exchange 

                                     F-31
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

for an approximate 99% non-voting ownership interest in PAH Boulders,
Inc., a Virginia corporation.  The controlling 1% voting ownership interest in
PAH Boulders, Inc. is held by certain executive officers of Patriot.

4.   PROMISSORY NOTES AND OTHER RECEIVABLES FROM LESSEES:

PAH RSI Lessee

     In connection with the Carefree Acquisition, the Realty Partnership and
certain of its subsidiaries acquired certain assets relating to the Carefree
Resorts and then sold these assets to PAH RSI Lessee for approximately $2,000.
In addition, PAH RSI Lessee acquired from the Realty Partnership and certain of
its subsidiaries certain trade names and the right to receive royalty fees
through the issuance of a promissory note for $9,000.  The principal amount of
the note is due January 17, 2002.  Interest at an annual rate of 13% is payable
semi-annually commencing July 1, 1997.

NorthCoast Lessee

     In March 1997, the Realty Partnership advanced $500 to the NorthCoast
Lessee for construction of laundry facilities at the Hyatt Regency in Lexington,
Kentucky.  Interest accrues on the outstanding note balance at a rate of 9.6%
per annum.  Monthly payments of principal and interest are required in an amount
sufficient to pay accrued interest and amortize the principal balance over the
three year loan term.  The note may be prepaid without penalty.

5.   LINE OF CREDIT AND MORTGAGE NOTES:

     Borrowings under the Line of Credit and Mortgage Notes consist of the
following:
<TABLE>
<CAPTION>
                                                     March 31,  December 31,
                                                       1997         1996
                                                     ---------  ------------
<S>                                                  <C>        <C>
Line of credit.....................................   $424,723      $214,339
Mortgage note payable to First National Bank
 of Commerce.......................................     13,500            --
Senior note payable to FINOVA Capital Corporation..     18,758            --
Junior note payable to FINOVA Capital Corporation..      8,830            --
Interest payable to FINOVA Capital Corporation.....        901            --
                                                      --------      --------
                                                      $466,712      $214,339
                                                      ========      ========
</TABLE>
Line of Credit

     In January 1997, the maximum amount available under Patriot's revolving
credit facility (the "Line of Credit") with PaineWebber Real Estate Securities,
Inc. was increased from $250,000 to $475,000, along with certain other
modifications provided, however, the maximum amount that Patriot may draw on the
Line of Credit will be reduced by $22,000 as a result of the single asset loan
related to the Wyndham Greenspoint Hotel.  The Line of Credit bears interest on
the outstanding balance at a rate per annum equal to 30-day LIBOR plus 1.90%.
LIBOR was 5.44% at March 31, 1997 and 5.56% at December 31, 1996.  The weighted
average interest rate incurred by Patriot under this borrowing during the first
quarter of 1997 and 1996 was 7.40% and 7.56%, respectively.

     The Line of Credit requires Patriot to maintain certain financial ratios
with respect to liquidity, loan to value and net worth and imposes certain
limitations on acquisitions.  Patriot is in compliance with such covenants at
March 31, 1997.  The unused commitment under the Line of Credit at March 31,
1997, is approximately $24,300, subject to certain restrictions and provisions
of the Line of Credit Agreement.

                                     F-32
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

Mortgage Notes

     On January 17, 1997, Patriot, through the Realty Partnership, obtained
financing from the First National Bank of Commerce, New Orleans, Louisiana in
the amount of $13,500.  The net proceeds from the financing of approximately
$13,388 were used to repay the Line of Credit and release the Bourbon Orleans
Hotel from the borrowing base of the Line of Credit.  The principal amount of
the note along with accrued interest is due January 1, 2004.  Interest at a rate
of LIBOR plus 2% is payable monthly commencing February 1, 1997 through January
1, 1999.  Thereafter, monthly payments of principal and interest are due through
maturity.  The weighted average interest rate incurred by Patriot under this
borrowing during the first quarter of 1997 was 7.49%.  The note is
collateralized by a first mortgage lien on the Bourbon Orleans Hotel.

     In connection with the Carefree Acquisition, Patriot assumed certain
mortgage debt in the amount of $28,489 which is collateralized by the property
and equipment at The Lodge at Ventana Canyon.  The senior and junior notes
payable to FINOVA Capital Corporation ("FINOVA") provide for annual interest to
accrue at a rate of 6.5% (computed based on stated interest payment amounts);
however, through March 1, 1998, actual interest paid is dependent on the
attainment of certain levels of annual cash flows, as defined, of The Lodge at
Ventana Canyon.  Any interest which accrues on the notes which is unpaid during
this period is added to the senior note balance.  If The Lodge at Ventana Canyon
is sold after March 1, 2000 and distributions of the net sales proceeds, as
defined, are made to FINOVA in accordance with the terms specified in the
related purchase agreement, any remaining unpaid balance on the junior note may
be deemed discharged.  Except as noted above, all unpaid principal and interest
is due upon maturity on March 1, 2005.

     Patriot also has a construction loan available from FINOVA which was
assumed in connection with the acquisition of The Lodge at Ventana Canyon.
Under the terms of the construction loan agreement, FINOVA is required to loan
to Patriot a maximum of $4,500 (approximately 60% of the budgeted construction
cost) for the planned expansion of The Lodge at Ventana Canyon.  No funds have
been drawn under this agreement by Patriot as of March 31, 1997.

6.  MINORITY INTERESTS:

Minority Interest in Realty Partnership

     During the first quarter of 1997, the Realty Partnership issued an
additional 10,188 OP Units valued at approximately $370 in connection with The
Tutwiler Hotel acquisition, and 1,295,077 OP Units valued at approximately
$58,662 in connection with the Carefree Resorts acquisition.

     In accordance with their redemption rights, in January 1997 certain
partners elected to redeem a total of 4,255 OP Units for a total of $201 in cash
(based upon the market price of Patriot's common stock on the effective dates of
the redemptions).

     The Realty Partnership has 3,818,818 OP Units and 662,391 Preferred OP
Units outstanding as of March 31, 1997 (excluding OP Units held by Patriot).


Minority Interest in Other Partnerships

     In February 1997, Patriot entered into a partnership agreement in which the
Realty Partnership owns a 90% general partnership interest and DTR PAH Holding,
Inc. ("DTR"), an affiliate of Doubletree Hotels Corporation, owns a 10% limited
partnership interest.  The partnership, PAH-DT Minneapolis Partnership, L.P.
("PAH-DT Minneapolis"), was formed for the purpose of acquiring certain hotel
properties.

                                     F-33
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     On March 3, 1997, PAH-DT Minneapolis acquired the 230-room Luxeford Suites
Hotel in Minneapolis, Minnesota for approximately $18,600.  The acquisition was
financed through cash contributions to the partnership of approximately $16,737
by Realty Partnership and $1,863 by DTR.  Realty Partnership's contribution
was financed primarily with funds drawn on the Line of Credit.

7.  SHAREHOLDERS' EQUITY:

Capital Stock

     On January 30, 1997, Patriot declared a 2-for-1 stock split effected in the
form of a stock dividend which was distributed on March 18, 1997 to shareholders
of record on March 7, 1997.

     On March 24, 1997, Patriot declared a $0.2625 per common share dividend to
holders of record on March 31, 1997.  Concurrent with the dividend declaration,
the Realty Partnership authorized distributions in the same amount. The
dividend and distributions were paid on April 30, 1997.  Patriot paid dividends
of $0.24 per common share for the first quarter of 1996.

Stock Grant Awards

     On March 18, 1997, pursuant to Patriot's 1995 Incentive Plan, the Board of
Directors awarded 480,000 shares of common stock to two of its executive
officers.  Patriot has recorded $11,455 (the aggregate value of Patriot's common
stock based on the market price at the date of the award) as unearned stock
compensation which is being amortized over the vesting period of three to four
years.  For the first quarters of 1997 and 1996, $621 and $166, respectively, of
amortization of stock compensation related to stock grants awarded to Patriot's
directors, officers and certain employees is included in general and
administrative expense in the accompanying consolidated financial statements.

Stock Option Awards

     In connection with the Carefree Acquisition, on January 17, 1997, certain
Carefree owners who are also Carefree employees were granted nonqualified
options to purchase an aggregate of 780,000 shares of Patriot common stock at an
exercise price of $19.125 (based on the market price of Patriot's common stock
on the date the purchase contract with Carefree Resorts was executed after
giving effect to the 2-for-1 stock split) as additional consideration for
entering into the purchase and sale agreement for the Carefree Resorts.  The
estimated fair value of the options issued, in the aggregate amount of $3,266,
was recorded as additional purchase consideration for the acquisition of the
Carefree Resorts. The options to purchase common stock vest annually over a
period of four years.

                                     F-34
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

8.  NONCASH INVESTING AND FINANCING ACTIVITIES:

     In connection with the acquisition of hotel properties, the following
assets and liabilities were assumed:
<TABLE>
<CAPTION>
                                                                          1997      1996
                                                                        --------  --------
<S>                                                                     <C>       <C>
     Receivables from selling entities................................  $   (19)  $   (78)
     Inventory........................................................     (156)        -
     Prepaid expenses and other assets................................      (23)     (151)
     Mortgage debt....................................................   28,489         -
     Accounts payable and accrued liabilities.........................     (270)      267
     Due to PAH RSI Lessee for working capital liabilities assumed....    3,712         -
 
     Reclassification of prepaid acquisition costs to property costs..  $11,392     $   -
 
     Capital lease obligation acquired................................  $   430     $   -
 
     Issuance of options in connection with the acquisition
       of hotel properties............................................  $ 3,266     $   -
 
     Issuance of OP Units in connection with the acquisition of
       hotel properties...............................................  $59,032     $4,000
</TABLE>
9.  COMMITMENTS AND CONTINGENCIES:

Business Combination

     Patriot has entered into an Agreement and Plan of Merger (the "Merger
Agreement") with California Jockey Club ("Cal Jockey") and Bay Meadows Operating
Company ("Bay Meadows") pursuant to which, subject to stockholder approval and
other conditions, Patriot will merge with and into Cal Jockey (the "Merger"),
with Cal Jockey being the surviving company.  Cal Jockey's shares of common
stock are paired and trade together with the shares of common stock of Bay
Meadows as a single unit pursuant to a stock pairing arrangement (referred to
herein as a "paired share" ownership structure).  Immediately following the
Merger, Cal Jockey's name will be changed to Patriot American Hospitality, Inc.
("New Patriot REIT") and Bay Meadows name will be changed to Patriot American
Hospitality Operating Company ("New Patriot Operating Company").

     Pursuant to the Merger Agreement, Patriot shareholders will be entitled to
receive for each share of common stock, no par value per share, of Patriot held
by them at the effective time of the Merger 0.51895 shares of common stock, par
value $0.01 per share, of New Patriot REIT and 0.51895 shares of common stock,
par value $0.01 per share, of New Patriot Operating Company, which shares will
be paired and transferable only as a single unit.

     Upon completion of the Merger and the related transactions, it is
anticipated that New Patriot REIT and New Patriot Operating Company will
continue the operations of  Patriot, Cal Jockey and Bay Meadows within the
paired share ownership structure.

Development Fees

     The Carefree Resorts which are leased to PAH RSI Lessee are managed by
Resorts Services, Inc., an Arizona corporation.  In connection with the
acquisition of the Carefree Resorts, Patriot agreed to pay certain executive
officers and employees a development fee equal to 3% of the total development
cost, as defined, of certain new resort construction.

                                     F-35
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

Contingencies

     Except as described in Note 11, Patriot currently is not subject to any
material legal proceedings or claims nor, to management's knowledge, are any
material legal proceedings or claims currently threatened.

10.  PRO FORMA FINANCIAL INFORMATION:

     The following unaudited pro forma condensed consolidated statements of
operations of Patriot are presented as if (i) the acquisition of the 54 hotels
owned by Patriot as of March 31, 1997, and (ii) the private placement of equity
securities and public offering of Patriot's common stock which occurred during
1996 had occurred on January 1, 1996, and the hotels (except the Crowne Plaza
Ravinia Hotel and the Marriott WindWatch Hotel) had been leased to the Lessees
pursuant to the Participating Leases.  These unaudited pro forma condensed
consolidated statements of operations are not necessarily indicative of what
actual results of operations of Patriot would have been assuming such
transactions had been completed as of January 1, 1996, nor do they purport to
represent the results of operations for future periods.
<TABLE>
<CAPTION>
                                                                          THREE MONTHS ENDED MARCH 31,
                                                                     ---------------------------------------
                                                                            1997                 1996
                                                                     -------------------  ------------------
<S>                                                                  <C>                  <C>
                                                                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
Revenue:
   Participating lease revenue.....................................             $36,551             $35,336
   Interest and other income.......................................                 430                 392
                                                                                -------             -------
       Total revenue...............................................              36,981              35,728
                                                                                -------             -------
Expenses:
   Real estate and personal property taxes and casualty insurance..               3,380               3,365
   Ground lease expense............................................                 345                 335
   General and administrative......................................               3,461               2,158
   Interest expense................................................               8,840               9,011
   Depreciation and amortization...................................               9,064               8,900
                                                                                -------             -------
       Total expenses..............................................              25,090              23,769
                                                                                -------             -------
Income before equity in earnings of unconsolidated subsidiaries
   and minority interest...........................................              11,891              11,959
   Equity in earnings of  unconsolidated subsidiaries..............               1,021               1,185
                                                                                -------             -------
Income before minority interests...................................              12,912              13,144
   Minority interest in Realty Partnership.........................              (2,145)             (2,184)
   Minority interest in other partnerships.........................                (219)               (216)
                                                                                -------             -------
Net income applicable to common shareholders.......................             $10,548             $10,744
                                                                                =======             =======
Net income per common share (1)....................................               $0.23               $0.24
                                                                                =======             =======
Weighted average number of common shares and
   common share equivalents outstanding (1)........................              44,919              44,919
                                                                                =======             =======
</TABLE>
- ----------------------
(1)  The 1996 amounts have been restated to reflect the impact of the 2-for-1
     stock split effected in the form of a stock dividend distributed on March
     18, 1997 to shareholders of record on March 7, 1997.

                                     F-36
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

11.  SUBSEQUENT EVENTS:

Acquisition of Hotel Properties

     On April 14, 1997, a separate partnership in which the Realty Partnership
holds a 90% general partnership interest and DTR holds a 10% limited partnership
interest acquired the 298-room Sheraton Park Place Hotel in Minneapolis,
Minnesota for a purchase price of approximately $17,000 in cash.  The hotel has
been leased to PAH RSI Lessee for a period of one year pursuant to a
Participating Lease agreement.

Potential Acquisitions

     On April 14, 1997, Patriot entered into a merger agreement and a related
stock purchase agreement (collectively, the "Wyndham Merger Agreement") pursuant
to which Wyndham Hotel Corporation ("Wyndham") will merge with and into New
Patriot REIT with New Patriot REIT being the surviving company (the "Wyndham
Merger"). As a result of the Wyndham Merger, New Patriot REIT will acquire all
of the assets and liabilities of Wyndham, including Wyndham's portfolio of 23
owned and leased hotels, with an aggregate of 4,877 rooms, as well as Wyndham's
79 managed and franchised properties and the Wyndham, Wyndham Garden and Wyndham
Hotels & Resorts proprietary brand names.  Pursuant to the Wyndham Merger
Agreement, upon consummation of the Wyndham Merger, each outstanding share of
common stock of Wyndham ("Wyndham Common Stock") will be converted into the
right to receive 0.712 paired shares of New Patriot REIT common stock and New
Patriot Operating Company common stock (the "Wyndham Exchange Ratio"), subject
to certain adjustments.  In lieu of receiving paired shares, Wyndham
stockholders have the right to elect to receive cash (in an amount per share
based upon the Wyndham Exchange Ratio, as it may be adjusted, and the average
closing price of the paired shares over the five trading days immediately
preceding the closing date of the Wyndham Merger) up to a maximum aggregate
amount of $100,000.  If stockholders holding shares of Wyndham Common Stock with
a value in excess of $100,000 elect to receive cash, such cash will be allocated
on a pro rata basis among such stockholders.  In connection with the execution
of the Wyndham Merger Agreement, Patriot also entered into agreements with
partnerships affiliated with members of the Trammell Crow family providing for
the acquisition by New Patriot REIT of 11 full-service Wyndham-branded hotels
with 3,072 rooms for approximately $331,664 in cash, plus approximately $14,000
in additional consideration if two hotels meet certain operations targets (the
"Crow Acquisition" and, collectively with the Wyndham Merger, the "Proposed
Wyndham Transactions").  The Wyndham Merger and the Crow Acquisition, which will
be consummated concurrently, are subject to various conditions including,
without limitation, the consummation of the Merger and approval of the Proposed
Wyndham Transactions by the stockholders of New Patriot REIT, New Patriot
Operating Company and Wyndham. It is currently anticipated that the stockholder
meetings to approve the Proposed Wyndham Transactions will occur in the fourth
quarter of 1997.

     In addition, Patriot has entered into contracts or letters of intent to
purchase 14 hotels with an aggregate of 3,506 rooms for a combined purchase
price (excluding closing costs and other acquisition-related expenses) of
approximately $268,500.  In addition, Patriot has entered into an agreement to
acquire Grand Heritage Hotels, a hotel management and marketing company, and
other Grand Heritage subsidiaries, including an investment in one hotel
property, for a total acquisition price estimated to be approximately $25,250.
These acquisitions are subject to a number of conditions including completion of
Patriot's due diligence.

Line of Credit

     Patriot is currently in negotiations with certain lenders regarding
expanding and replacing the Line of Credit with a new credit facility with
availability of up to approximately $1,400,000 (the "New Credit Facility").
This credit facility will consist of a $600,000 revolving line of credit and two
term loans (each for $300,000).  It is anticipated that these three portions of
the New Credit Facility will be secured by substantially all of the assets and
properties of Patriot (following the Merger, the assets and properties of New
Patriot REIT and New Patriot Operating Company). Additionally, the New Credit
Facility will include an additional $200,000 term loan which can be drawn upon
in 

                                     F-37
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)
                                  (UNAUDITED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

connection with the Proposed Wyndham Transactions and the acquisition of certain
other properties and may either be secured by specific assets, subordinate to
the rest of the New Credit Facility, or unsecured. While negotiations concerning
the New Credit Facility are ongoing, there can be no assurance that such a
credit facility will be obtained, or if obtained, when it will become effective
or available or what the specific terms of such credit facility will be.

Legal Proceedings

     On April 14, 1997, an action styled Kwalbrun v. James D. Carreker, et. al.,
was filed in the Delaware Court of Chancery in and for New Castle County,
purportedly as a class action on behalf of Wyndham stockholders, against
Wyndham, Patriot and the members of the Board of Directors of Wyndham.  The
complaint alleges that the Wyndham Board of Directors breached its fiduciary
duties owed to Wyndham's public stockholders in connection with the Board of
Directors' approval of the Wyndham Merger.  In particular, the complaint alleges
that the Wyndham Merger was negotiated at the expense of Wyndham's public
stockholders, and that the Wyndham Board of Directors permitted Patriot to
negotiate on more favorable terms the Crow Acquisition with members of the
Trammell Crow family.  Patriot is alleged to have knowingly aided and abetted
the alleged breach of fiduciary duties.  The complaint seeks to enjoin,
preliminarily and permanently, consummation of the Wyndham Merger under the
terms presently proposed and also seeks unspecified damages.  Patriot denies the
allegations in the complaint and expects to defend the action vigorously.

                                     F-38
<PAGE>
 
              REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
                                        
To the Partners of CHC Lease Partners:

In our opinion, the accompanying balance sheets and the related statements of
operations, partners' capital and of cash flows present fairly, in all material
respects, the financial position of CHC Lease Partners at December 31, 1996 and
1995, and the results of its operations and its cash flows for the year ended
December 31, 1996 and the period inception (October 2, 1995) to December 31,
1995 in conformity with generally accepted accounting principles.  These
financial statements are the responsibility of the Partnership's management; our
responsibility is to express an opinion on these financial statements based on
our audits.  We conducted our audits of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation.  We
believe that our audits provide a reasonable basis for the opinion expressed
above.



/s/ PRICE WATERHOUSE LLP
Miami, Florida
February 13, 1997, except
as to note 4, which is as
of March 18, 1997

                                      F-39
<PAGE>
 
                              CHC LEASE PARTNERS

                                BALANCE SHEETS
                                (IN THOUSANDS)
<TABLE> 
<CAPTION> 
                                                       DECEMBER 31,
                                                     1996        1995
                                                     ----        ----
                                    ASSETS

<S>                                                <C>        <C> 
Current Assets:
   Cash and cash equivalents.....................  $ 11,096   $  9,385
   Accounts receivable, net of
    allowance for doubtful accounts
       of $159 and $142 at December 31, 1996 and      
       1995, respectively........................     6,895      5,833
   Due from affiliates...........................       341         46
   Inventories...................................     2,588      2,136
   Prepaid expenses..............................     1,189        441
                                                   --------   --------
          Total current assets...................    22,109     17,841
Investments......................................     5,100      5,100
Deposits.........................................       272         71
                                                   --------   --------
          Total assets...........................  $ 27,481   $ 23,012
                                                   ========   ========
 
                       LIABILITIES AND PARTNERS' CAPITAL

Current Liabilities:
   Accounts payable..............................  $  4,656   $  2,202
   Accrued lease payments due to
    Patriot American Hospitality                      
       Partnership, L.P. ........................     3,829      2,260
   Due to affiliates.............................        57        184
   Accrued payroll...............................     2,922      2,219
   Taxes payable.................................     1,452      1,556
   Guest deposits................................     2,412        958
   Accrued expenses and other                                          
    liabilities..................................     2,611      2,012 
                                                   --------   -------- 
          Total current liabilities..............    17,939     11,391 
Due to Patriot American Hospitality                                    
 Partnership, L.P................................       809      1,035 
Lease inducement.................................     1,546        977
                                                   --------   --------
          Total liabilities......................    20,294     13,403

Commitments and contingencies (Note 2)...........        --         --
Partners' capital................................     7,187      9,609
                                                   --------   --------
          Total liabilities and                                        
           partners' capital.....................  $ 27,481   $ 23,012 
                                                   ========   ======== 
</TABLE> 

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

                                     F-40
<PAGE>
 
 
                              CHC LEASE PARTNERS

                           STATEMENTS OF OPERATIONS
                                (IN THOUSANDS)
<TABLE> 
<CAPTION> 
                                         
                                                  TWELVE        INCEPTION 
                                                  MONTHS       (OCTOBER 2,
                                                   ENDED        1995) TO  
                                                DECEMBER 31,   DECEMBER 31,
                                                   1996           1995    
                                                ----------     ---------- 
<S>                                             <C>            <C> 
Revenue:
  Rooms.......................................  $  109,537     $   21,092
  Food and beverage...........................      36,225          8,524
  Conference center...........................       2,354            576
  Telephone and other.........................      10,175          1,703
                                                ----------     ----------
      Total revenue...........................     158,291         31,895
                                                ----------     ----------
Expenses:
  Departmental costs and expenses.............      58,153         11,949
  Participating lease payments................      54,186         10,432
  General and administrative..................      13,779          2,655
  Repairs and maintenance.....................       7,213          1,436
  Utilities...................................       7,215          1,290
  Marketing...................................      14,880          2,865
  Insurance...................................         893            191
                                                ----------     ----------
      Total expenses..........................     156,319         30,818
                                                ----------     ----------
   Income before lessee income (expense)......       1,972          1,077
                                                ----------     ----------
Limited partnership distributions,
 interest and miscellaneous income ...........       1,401            198
                                
Management fees...............................      (2,542)          (536)
Lessee general and administrative expenses....      (1,163)          (230)
                                                ----------     ----------
       Total lessee income (expense)..........      (2,304)          (568)
                                                ----------     ----------
       Net income (loss)......................  $     (332)    $      509
                                                ==========     ==========
</TABLE> 
 
  The accompanying notes are an integral part of these financial statements.

                                     F-41
<PAGE>
 
 
                              CHC LEASE PARTNERS

                        STATEMENTS OF PARTNERS' CAPITAL
        FOR THE PERIOD INCEPTION (OCTOBER 2, 1995) TO DECEMBER 31, 1995
                 AND THE TWELVE MONTHS ENDED DECEMBER 31, 1996
                                (IN THOUSANDS)
<TABLE> 
 
<S>                                                    <C>  
Capitalization at inception..........................  $ 9,100
Net income...........................................      509
                                                       -------
     Balance, December 31, 1995......................    9,609

Net loss.............................................     (332)
Distributions........................................   (2,090)
                                                       -------
     Balance, December 31, 1996......................  $ 7,187
                                                       =======
</TABLE> 
 

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

                                     F-42
<PAGE>
 
                              CHC LEASE PARTNERS

                           STATEMENTS OF CASH FLOWS
                                (IN THOUSANDS)

<TABLE> 
<CAPTION> 

                                                     TWELVE        INCEPTION  
                                                     MONTHS       (OCTOBER 2, 
                                                     ENDED          1995) TO   
                                                   DECEMBER 31,   DECEMBER 31,
                                                      1996           1995     
                                                   -----------    -----------  
<S>                                                <C>            <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss).............................  $      (332)   $       509
   Adjustments to reconcile net income 
     (loss) to net cash (used in)/provided by 
     operating activities:              
       Recognition of lease inducement...........         (116)           (23)
       Provision for losses on accounts                                       
         receivable..............................           17            142 
   Changes in assets and liabilities:
   (Increase) decrease in:            
       Accounts receivable.......................          678         (3,282)
       Due from affiliates.......................         (295)           (46)
       Inventories...............................          247           (101)
       Prepaid expenses and other assets.........         (949)          (178)
   Increase (decrease) in: 
       Accounts payable..........................       (1,918)         1,306
       Accrued lease payments due to Patriot   
         American Hospitality Partnership, L.P...        1,569          2,260
       Due to affiliates.........................         (127)           184
       Accrued payroll...........................          703          1,219
       Taxes payable.............................         (104)         1,265
       Guest deposits............................           41           (182)
       Accrued expenses and other liabilities....          452          1,517
                                                   -----------    -----------
Net cash (used in)/provided by operating
 activities......................................         (134)         4,590 
                                                   -----------    ----------- 
CASH FLOWS FROM INVESTING ACTIVITIES:
       Cash acquired at inception................           --            795
       Acquired cash from new operating leases...        3,935             --
                                                   -----------    -----------
Net cash provided by investing activities........        3,935            795
                                                   -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Initial capitalization........................           --          4,000
   Partnership distributions.....................       (2,090)            --
                                                   -----------    -----------
Net cash (used in)/provided by financing
 activities......................................       (2,090)         4,000
                                                   -----------    -----------
Net increase in cash and cash equivalents........        1,711          9,385
Cash and cash equivalents at beginning
 of period.......................................        9,385             --
                                                   -----------    -----------
Cash and cash equivalents at end of period.......  $    11,096    $     9,385
                                                   ===========    ===========
</TABLE> 
 
  The accompanying notes are an integral part of these financial statements.

                                     F-43
<PAGE>
 
                              CHC LEASE PARTNERS

                     STATEMENTS OF CASH FLOWS - CONTINUED
                                (IN THOUSANDS)
<TABLE> 
<CAPTION> 
   
                                                      TWELVE       INCEPTION
                                                      MONTHS      (OCTOBER 2,
                                                      ENDED         1995) TO
                                                    DECEMBER 31,  DECEMBER 31,
                                                       1996           1995
                                                   -----------    -----------
 
SUPPLEMENTAL SCHEDULE OF NON-CASH
 INVESTING AND FINANCING ACTIVITIES:
<S>                                                <C>            <C> 
   Capitalization in units of limited                                         
     partnership interest........................  $        --    $     5,100 
                                                   ===========    =========== 
   Assumption of assets and liabilities
     upon consummation of participating
     lease agreements with Patriot American
     Hospitality Partnership, L.P.:
   Acquired cash.................................  $     3,935    $       795
   Inventories...................................          699          2,035
   Accounts receivable...........................        1,757          2,693
   Prepaid expenses and other assets.............           --            334
   Lease inducement..............................         (685)        (1,000)
   Due to Patriot American Hospitality                                         
    Partnership, L.P.............................           79         (1,035) 
   Accounts payable..............................       (4,372)          (896)
   Accrued payroll...............................           --         (1,000)
   Taxes payable.................................           --           (291)
   Accrued expenses and other liabilities........           --           (495) 
   Guest deposits................................       (1,413)        (1,140)
                                                   -----------    -----------
     Net assets..................................  $        --    $        --
                                                   ===========    ============
</TABLE> 
 
  The accompanying notes are an integral part of these financial statements.

                                     F-44
<PAGE>
 
                              CHC LEASE PARTNERS

                         NOTES TO FINANCIAL STATEMENTS
                            (DOLLARS IN THOUSANDS)


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

ORGANIZATION

     CHC Lease Partners was formed as the initial lessee to lease and operate
certain hotels owned by Patriot American Hospitality Partnership, L.P. (the
"Realty Partnership").  At December 31, 1996, Patriot American Hospitality,
Inc. ("Patriot"), through its subsidiaries, owns approximately 87.3% of the
Realty Partnership.  CHC Lease Partners, a general partnership, is owned
jointly by CHC REIT Lessee Corp., a wholly owned subsidiary of CHC
International, Inc. ("CHC") and by Gencom Lessee, L.P., an affiliate of a
principal of the Gencom group of companies.

     CHC Lease Partners began operating the twenty initial hotels on October 2,
1995.  During 1996, CHC Lease Partners and the Realty Partnership entered into
additional operating leases for four hotels acquired by the Realty Partnership.
The leases are substantially similar to the other lease agreements between CHC
Lease Partners and the Realty Partnership.  At December 31, 1996, CHC Lease
Partners leases twenty-four hotels.

     The hotels are leased by the Realty Partnership to CHC Lease Partners
under separate participating operating lease agreements which contain cross-
default provisions.  These leases, which require CHC Lease Partners to maintain
minimum levels of net worth and working capital, have an average term of eleven
years and require payment of the greater of (1) minimum base rent or (2)
participating rent based upon certain percentages of room revenue, food and
beverage revenue, conference center revenue and telephone and other revenues of
each of the hotels.

     The hotels leased by CHC Lease Partners consist of eighteen full service
hotels, four limited service hotels, one executive conference center and one
resort.  Twenty of the twenty-four hotels are operated under franchise licenses
with nationally recognized hotel companies. The cost of obtaining the franchise
licenses is paid by the Realty Partnership while continuing franchise fees are
paid by CHC Lease Partners.  Franchise and related fees generally range from
3.5% to 8.0% of room revenues for the hotels under franchise licenses.


SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     These financial statements have been prepared in accordance with generally
accepted accounting principles.  Significant accounting policies are summarized
below.

Accounting Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the reporting
period.  Actual results could differ from those estimates.

Fiscal Year

     CHC Lease Partners' fiscal year ends on November 30, however, these
financial statements have been prepared as of and for the twelve months ended
December 31, 1996 and as of December 31, 1995 and for the period inception
(October 2, 1995) to December 31, 1995.

Cash and Cash Equivalents

     All highly liquid investments with an original maturity date of three
months or less when purchased are considered to be cash equivalents.

Inventories

     Inventories, consisting of food, beverages, china, linens, silverware and
glassware, are stated at the lower of cost (first-in, first-out) or market.

                                     F-45
<PAGE>
 
                              CHC LEASE PARTNERS

                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                            (DOLLARS IN THOUSANDS)



Investments

     Investments consist of 250,001 units of limited partnership interest in the
Realty Partnership ("OP Units").  The OP Units are subject to redemption rights
which became exercisable, subject to certain restrictions, on October 2, 1996.
The redemption rights require the Realty Partnership to redeem each OP Unit for
cash equal to the value of two shares of Patriot common stock or, at Patriot's
election, for two shares of Patriot common stock.  The OP Units are also subject
to restrictions as to transfer until October 2, 1997.  Under the participating
lease agreements CHC Lease Partners has collaterally assigned 166,668 OP Units
to the Realty Partnership.  The OP Units are stated at cost which is based upon
the fair market value of Patriot common stock at the date of issue with an
appropriate discount for restrictions imposed on the OP Units.

Revenue Recognition

     Revenue is recognized upon performance of hotel-related services and
delivery of food and beverages.  Credit evaluations are performed and an
allowance for doubtful accounts is provided against accounts receivable which
are estimated to be uncollectible.

Income Taxes

     Under the provisions of the Internal Revenue Code and applicable state
income tax law, CHC Lease Partners is not subject to taxation on income.  The
federal and state income tax consequences of CHC Lease Partners' profits and
losses accrue to the partners.

Concentration of Credit Risk

     Financial instruments which potentially subject CHC Lease Partners to
concentrations of credit risk consist principally of cash balances with banks in
excess of Federal Deposit Insurance Corporation ("FDIC") insured limits,
accounts receivable from hotel customers and investments in OP Units.  CHC Lease
Partners places its cash with high quality financial institutions, however, at
December 31, 1996 CHC Lease Partners has cash balances with banks in excess of
FDIC insured limits.  Management believes the credit risk related to these
deposits is minimal.

     Concentrations of credit risk with respect to accounts receivable from
hotel customers are limited due to the large number of customers and their
dispersion across many hotels and geographies.  Management believes the credit
risk related to the OP Units is minimal.

Fair Value of Financial Instruments

     The following notes summarize the major methods and assumptions used in
estimating fair values of financial instruments:

     Cash and Cash Equivalents.  The carrying amount approximates fair value due
to the relatively short period to maturity of these instruments.

     Accounts Receivable.  The carrying amount approximates fair value.

     Investments.  The fair value of the OP Units is estimated based upon the
quoted market price of Patriot common stock less an appropriate discount for the
restrictions imposed on the OP Units.  The carrying amount of the OP Units at
December 31, 1995 approximates fair value.  The estimated fair value of the OP
Units at December 31, 1996 is $9,970.

                                     F-46
<PAGE>

                              CHC LEASE PARTNERS

                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                            (DOLLARS IN THOUSANDS)



2.   COMMITMENTS AND RELATED PARTY TRANSACTIONS:

     CHC Lease Partners at December 31, 1996 has future lease commitments to the
Realty Partnership under the participating lease agreements through the year
2008.  Minimum future rental payments under these noncancellable operating
leases are as follows:
 
                      Year Ending December 31,   Amount
                      ------------------------  --------
                      1997....................  $ 44,437
                      1998....................    44,771
                      1999....................    45,106
                      2000....................    45,445
                      2001....................    45,786
                      Thereafter..............   237,100
                                                --------
                                                $462,645
                                                ========

     Under the participating lease agreements for the twenty initial hotels, CHC
Lease Partners is obligated to return the inventory to the Realty Partnership
at the end of each lease term less a total of $1,000, which is accounted for as
a lease inducement. Additionally, a lease inducement of $685 was received in
1996 related to leasing one resort property. These lease inducements are
recorded as reductions on a straight-line basis to participating lease payments
over the lives of the participating lease agreements. Exclusive of the lease
inducements, CHC Lease Partners incurred base rents of $35,470 and $6,801 and
participating rents of $18,832 and $3,654 for the twelve months ending 
December 31, 1996 and for the period inception (October 2, 1995) to
December 31, 1995, respectively. CHC Lease Partners owed the Realty Partnership
$3,829 and $2,260 at December 31, 1996 and 1995, respectively, for rents due
under the terms of the participating leases. Lease inducements were $1,546 and
$977 and inventory due to the Realty Partnership was $809 and $1,035 at
December 31, 1996 and 1995, respectively.

     CHC Lease Partners entered into management agreements with hotel management
subsidiaries of CHC and GAH-II, L.P. ("GAH"), an affiliate of CHC and the Gencom
group of companies, to perform all management functions necessary to operate 23
of the 24 hotels leased by CHC Lease Partners. The terms of these agreements
range from ten to twelve years with management fees due based upon a percentage
of gross revenue of each of the hotels. The fees under these management
agreements are subordinate to CHC Lease Partners' obligations to the Realty
Partnership under the participating lease agreements. If, after payment of
management fees at the contract rate, CHC Lease Partners would incur an
operating loss under any of the participating lease agreements in any year, CHC
and GAH would be required to refund and forego management fees for each of the
hotels which are deficient in participating lease payments up to the amount of
the operating loss. If after the management fees are refunded and foregone, CHC
Lease Partners would still incur an operating loss under any of the
participating lease agreements, CHC and GAH would be required to pay CHC Lease
Partners up to 50% of the management fees earned by CHC and GAH, respectively.
Management fees incurred under these management agreements were $2,274 and $460
for the twelve months ended December 31, 1996, and the period inception 
(October 2, 1995) to December 31, 1995, respectively. These management fees are
net of management fees refunded and foregone by CHC and GAH of $1,784 and $274
for the twelve months ended December 31, 1996 and the period inception (October
2, 1995) to December 31, 1995, respectively. Included in due to (from)
affiliates were amounts for management fees under these management agreements
due (from) CHC of $(300) and $(46) and due to (from) GAH of $(41) and $43 at
December 31, 1996 and 1995, respectively.

     CHC Lease Partners fully reimburses CHC for office space it occupies within
the corporate offices of CHC and for payroll and related costs CHC and GAH incur
on behalf of CHC Lease Partners. These costs amounted to $615 and $141 for the
twelve months ended December 31, 1996 and for the period inception (October 2,
1995) to December 31, 1995, respectively. At December 31, 1996 and 1995, CHC
Lease Partners owed CHC and GAH in the aggregate $57 and $141, respectively,
which is included in due to affiliates.

                                     F-47
<PAGE>

 
                              CHC LEASE PARTNERS

                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                            (DOLLARS IN THOUSANDS)



3.   PRO FORMA FINANCIAL INFORMATION (UNAUDITED):

     The unaudited pro forma statements of operations are presented as if the
leases and the operation of the twenty-four hotels had commenced on 
January 1, 1995. The unaudited pro forma statements of operations are not
necessarily indicative of what the actual results of operations of CHC Lease
Partners would have been assuming such operations had commenced as of 
January 1, 1995, nor do they purport to represent the results of operations for
future periods. Pro forma lessee expenses represent management fees and
estimated lessee overhead expenses and exclude pro forma distribution income on
250,001 OP Units and interest income associated with working capital balances.
<TABLE> 
<CAPTION> 
 
                                                   YEAR ENDED DECEMBER 31,
                                                   -----------------------
                                                      1996         1995
                                                   ----------   ----------
                                                         (IN THOUSANDS)
<S>                                                <C>          <C> 
Revenue:
   Rooms.........................................  $  118,652   $  113,022
   Food and beverage.............................      41,835       43,185
   Conference center.............................       2,354        2,434
   Telephone and other...........................      12,361       12,016
                                                   ----------   ----------
       Total revenue.............................     175,202      170,657
                                                   ----------   ----------
Expenses:
   Departmental costs and expenses...............      66,606       66,888
   Participating lease payments..................      57,381       52,760
   General and administrative....................      15,944       14,614
   Repairs and maintenance.......................       8,285        8,695
   Utilities.....................................       8,174        7,737
   Marketing.....................................      16,668       16,405
   Insurance.....................................       1,015        1,325
                                                   ----------   ----------
       Total expenses............................     174,073      168,424
                                                   ----------   ----------
Income before lessee expenses....................       1,129        2,233
Lessee expenses..................................      (2,234)      (2,278)
                                                   ----------   ----------
   Net loss......................................  $   (1,105)  $      (45)
                                                   ==========   ==========
</TABLE> 
 
4.  SUBSEQUENT EVENTS:

     In January 1997, CHC Lease Partners and the Realty Partnership entered
into an operating lease for a hotel acquired by the Realty Partnership.  The
lease is substantially similar to the other participating lease agreements
between CHC Lease Partners and the Realty Partnership except the lease may be
terminated due to the sale of the hotel with the Realty Partnership not being
obligated to CHC Lease Partners to replace the operating lease.  The base rent
for the hotel is anticipated to be approximately $1,350 for the twelve months
ended December 31, 1997, subject to completion of planned renovations and other
activities.

     On January 30, 1997, the Board of Directors of Patriot declared a 2-for-1
stock split on Patriot's common stock effected in the form of a stock dividend
distributed on March 18, 1997 to shareholders of record on March 7, 1997.
Coincident with the 2-for-1 stock split, the OP Unit conversion factor has
changed such that each OP Unit subject to redemption will now be redeemed for
cash equal to the value of two shares of Patriot's common stock (or, at
Patriot's election, Patriot may purchase each OP Unit offered for redemption for
two shares of Patriot's common stock). All references in the financial
statements to the OP Unit conversion factor have been restated to reflect the
impact of Patriot's stock split.


                                     F-48
<PAGE>
 
                               CHC LEASE PARTNERS

                                 BALANCE SHEETS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                    MARCH 31, 1997   DECEMBER 31, 1996
                                                                    ---------------  -----------------
                                                                      (UNAUDITED)
                                                ASSETS
<S>                                                                 <C>              <C>
Current assets:
     Cash and cash equivalents....................................         $10,368             $11,096
     Accounts receivable, net of allowance for doubtful accounts
       of $138 and $159 at March 31, 1997 and
       December 31, 1996, respectively............................          11,092               6,895
     Due from affiliates..........................................             537                 341
     Inventories..................................................           2,666               2,588
     Prepaid expenses.............................................           1,801               1,189
                                                                           -------             -------
          Total current assets....................................          26,464              22,109
Investments.......................................................           5,100               5,100
Deposits..........................................................             321                 272
                                                                           -------             -------
       Total assets...............................................         $31,885             $27,481
                                                                           =======             =======
 
                                   LIABILITIES AND PARTNERS' CAPITAL
Current liabilities:
     Accounts payable.............................................         $ 5,207             $ 4,656
     Accrued lease payments due to Patriot American
       Hospitality Partnership, L.P...............................           5,841               3,829
     Due to affiliates............................................             126                  57
     Accrued payroll..............................................           3,305               2,922
     Taxes payable................................................           1,974               1,452
     Guest deposits...............................................           2,218               2,412
     Accrued expenses and other liabilities.......................           3,363               2,611
                                                                           -------             -------
          Total current liabilities...............................          22,034              17,939
Due to Patriot American Hospitality Partnership, L.P..............             799                 809
Lease inducement..................................................           1,509               1,546
                                                                           -------             -------
          Total liabilities.......................................          24,342              20,294
Commitments and contingencies (Note 2)............................              --                  --
Partners' capital.................................................           7,543               7,187
                                                                           -------             -------
          Total liabilities and partners' capital.................         $31,885             $27,481
                                                                           =======             =======
</TABLE>
   The accompanying notes are an integral part of these financial statements.

                                     F-49
<PAGE>
 
                               CHC LEASE PARTNERS

                            STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                    THREE MONTHS ENDED
                                                        MARCH 31,
                                                   --------------------
                                                     1997       1996
                                                   ---------  ---------
<S>                                                <C>        <C>
Revenue:
  Rooms.............................................   $32,216      $24,260
  Food and beverage.................................    11,665        7,998
  Conference center.................................       748          645
  Telephone and other...............................     3,122        2,295
                                                       -------      -------
    Total revenue...................................    47,751       35,198
                                                       -------      -------
Expenses:
  Departmental costs and expenses...................    17,417       12,765
  Participating lease payments......................    15,514       11,918
  General and administrative........................     4,167        2,883
  Repairs and maintenance...........................     2,160        1,544
  Utilities.........................................     1,997        1,496
  Marketing.........................................     4,544        3,174
  Insurance.........................................       254          220
                                                       -------      -------
    Total expenses..................................    46,053       34,000
                                                       -------      -------
    Income before lessee income (expense)...........     1,698        1,198
                                                       -------      -------
  Limited partnership distributions, interest and
     income miscellaneous...........................       345          210
  Management fees...................................      (520)        (597)
  Lessee general and administrative expenses........      (167)        (178)
                                                       -------      -------
     Total lessee expense...........................      (342)        (565)
                                                       -------      -------
     Net income.....................................   $ 1,356      $   633
                                                       =======      =======
 
</TABLE>
The accompanying notes are an integral part of these financial statements.

                                     F-50
<PAGE>
 
                              CHC LEASE PARTNERS
 
                           STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                          THREE MONTHS ENDED
                                                                               MARCH 31,
                                                                          ------------------
                                                                            1997       1996
                                                                          -------    -------
<S>                                                                       <C>        <C>
Cash flows from operating activities:
   Net income...........................................................  $ 1,356    $   633
   Adjustments to reconcile net income to net cash
     provided by operating activities:
       Recognition of lease inducement..................................      (37)       (23)
       Provision for losses on accounts receivable......................       17         46
  Changes in assets and liabilities:
  (Increase) decrease in:
       Accounts receivable..............................................   (4,208)      (897)
       Due from affiliates..............................................     (196)        --
       Inventories......................................................      (15)       255
       Prepaid expenses.................................................     (648)      (500)
       Deposits.........................................................       --        (44)
  Increase (decrease) in:
       Accounts payable.................................................      551         51
       Accrued lease payments due to Patriot American
          Hospitality Partnership, L.P..................................    2,012         19
       Due to affiliates................................................       69        373
       Accrued payroll..................................................      383         52
       Taxes payable....................................................      522        239
       Guest deposits...................................................     (205)       871
       Accrued expenses and other liabilities...........................      664       (674)
                                                                          -------    -------
Net cash provided by operating activities...............................      265        401
                                                                          -------    -------

Cash flows from investing activities:
  Acquired cash from new operating leases...............................        7        736
                                                                          -------    -------
Net cash provided by investing activities...............................        7        736
                                                                          -------    -------

Cash flows from financing activities:
  Partnership distribution..............................................   (1,000)      (340)
                                                                          -------    -------
Net cash used by financing activities...................................   (1,000)      (340)
                                                                          -------    -------

Net (decrease) increase in cash and cash equivalents....................     (728)       797
Cash and cash equivalents at beginning of period........................   11,096      9,385
                                                                          -------    -------
Cash and cash equivalents at end of period..............................  $10,368    $10,182
                                                                          =======    =======

Supplemental Schedule of Non-Cash Investing and Financing Activities:

Assumption of assets and liabilities upon consummation of
   participating lease agreements with Patriot American
   Hospitality Partnership, L.P.:
     Acquired cash......................................................  $     7    $   736
     Accounts receivable................................................        5         --
     Inventories........................................................       63        336
     Prepaid expenses...................................................       13         68
     Due to Patriot American Hospitality Partnership, L.P...............      (63)      (320)
     Guest deposits.....................................................      (11)      (820)
     Accrued expenses and other liabilities.............................      (14)        --
                                                                          -------    -------
     Net assets.........................................................  $  --      $   --
                                                                          =======    =======
</TABLE>
   The accompanying notes are an integral part of these financial statements.

                                     F-51
<PAGE>
 
                               CHC LEASE PARTNERS

                         NOTES TO FINANCIAL STATEMENTS
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     CHC Lease Partners was formed as the initial lessee to lease and operate
certain hotels owned by Patriot American Hospitality Partnership, L.P. (the
"Realty Partnership").   CHC Lease Partners, a general partnership, is owned
jointly by CHC REIT Lessee Corp., a wholly owned subsidiary of CHC
International, Inc. ("CHC") and by Gencom Lessee, L.P., an affiliate of a
principal of the Gencom group of companies.

     CHC Lease Partners began operating the twenty initial hotels on October 2,
1995.  During 1996 and 1997, CHC Lease Partners and the Realty Partnership
entered into additional operating leases for five hotels acquired by the Realty
Partnership.  The leases are substantially similar to the other lease agreements
between CHC Lease Partners and the Realty Partnership.  At March 31, 1997, CHC
Lease Partners leases twenty-five hotels.

     The hotels are leased by the Realty Partnership to CHC Lease Partners
under separate participating operating lease agreements which contain cross-
default provisions.  These leases, which require CHC Lease Partners to maintain
minimum levels of net worth and working capital, have terms ranging from ten to
twelve years and require payment of the greater of (1) minimum base rent or (2)
participating rent based upon certain percentages of room revenue, food and
beverage revenue, conference center revenue and telephone and other revenues of
each of the hotels.

     The hotels leased by CHC Lease Partners consist of nineteen full service
hotels, four limited service hotels, one executive conference center and one
resort.  Twenty-one of the twenty-five hotels are operated under franchise
licenses with nationally recognized hotel companies. The cost of obtaining the
franchise licenses is paid by the Realty Partnership while continuing franchise
fees are paid by CHC Lease Partners.  Franchise and related fees generally range
from 3.5% to 8.0% of room revenues for hotels under franchise licenses.

     These financial statements have been prepared in accordance with generally
accepted accounting principles for interim financial information and with the
instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they
do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements.  In the
opinion of management, all adjustments (consisting of normal recurring accruals)
considered necessary for a fair presentation have been included.  Operating
results for the three month periods ended March 31, 1997 and 1996 are not
necessarily indicative of the results that may be expected for the years ended
December 31, 1997 and 1996, respectively.  For further information, refer to the
CHC Lease Partners financial statements and footnotes thereto included in the
Annual Report on Form 10-K of Patriot American Hospitality, Inc. for the year
ended December 31, 1996.

2.  COMMITMENTS AND RELATED PARTY TRANSACTIONS:

     Under the participating lease agreements for the twenty intial hotels, CHC
Lease Partners is obligated to return the inventory to the Realty Partnership
at the end of each lease term less a total of $1,000, which is accounted for as
a lease inducement.  Additionally, a lease inducement of $685 was received in
1996 related to leasing one resort property. These lease inducements are
recorded as reductions on a straight-line basis to participating lease payments
over the lives of the participating lease agreements.  Exclusive of the lease
inducements, CHC Lease Partners incurred base rents of $9,515 and $7,321 and
participating rents of $6,036 and $4,620 for the three months ended March 31,
1997 and 1996, respectively.  CHC Lease Partners owed the Realty Partnership
$5,841 and $3,829 at March 31, 1997 and December 31, 1996, respectively, for
lease payments due under the terms of the participating leases.  Lease
inducements were $1,509 and $1,546 and inventory due to the Realty Partnership
was $799 and $809 at March 31, 1997 and December 31, 1996, respectively.

     CHC Lease Partners entered into management agreements with  hotel
management  subsidiaries  of  CHC  and GAH-II, L.P. ("GAH"), an affiliate of CHC
and the Gencom group of companies, to perform all management functions necessary
to operate 24 of the 25 hotels leased by CHC Lease Partners.  The terms of these
agreements range from ten to twelve years with management fees due based upon a
percentage of gross revenue of each of the hotels.  The fees under these
management agreements are subordinate to CHC Lease Partners' obligations to the
Realty Partnership under the participating lease agreements.  If, after payment
of management fees at the contract rate, CHC Lease Partners would incur an
operating loss under any of the participating lease agreements in any year, CHC
and GAH would be required to refund and forego management fees for each of the
hotels which are deficient in participating lease payments up to the amount of
the operating loss.  If after the management fees are refunded and foregone, CHC
Lease Partners would still incur an operating loss under any of the
participating lease agreements, CHC and GAH would be required to pay CHC Lease
Partners up to 50% of the management fees earned by CHC and GAH, respectively.
Management fees incurred under these management agreements were $441 and $516
for the three months ended March 31, 1997 and 1996, respectively.  These
management fees are net of management fees refunded and foregone by CHC and GAH
of $782 and $297 for the three months ended March 31, 1997 and 1996,
respectively.  Included in due to (from) affiliates 

                                     F-52
<PAGE>
 
                              CHC LEASE PARTNERS

                  NOTES TO FINANCIAL STATEMENTS - (continued)
                                  (UNAUDITED)
                            (DOLLARS IN THOUSANDS)
 
were amounts for management fees under these management agreements due from CHC
of $305 and $300 and due from GAH of $232 and $41 at March 31, 1997 and December
31, 1996, respectively.

     CHC Lease Partners fully reimburses CHC for office space it occupies within
the corporate offices of CHC and for the payroll and related costs CHC and GAH
incur on behalf of CHC Lease Partners.  These costs amounted to $239 and $149
for the three months ended March 31, 1997 and 1996, respectively.  At March 31,
1997 and December 31, 1996, CHC Lease Partners owed CHC and GAH in the aggregate
$126 and $57, respectively, which is included in due to affiliates.

     During the three months ended March 31, 1997 and 1996, CHC Lease Partners
made distributions to its partners of $1,000 and $340, respectively.

3.  PRO FORMA FINANCIAL INFORMATION:

     The unaudited pro forma statements of operations are presented as if the
leases and the operation of the twenty-five hotels had commenced on January 1,
1996.  The unaudited pro forma statements of operations are not necessarily
indicative of what the actual results of operations of CHC Lease Partners would
have been assuming such operations had commenced as of January 1, 1996, nor do
they purport to represent the results of operations for future periods.  Pro
forma lessee expenses include management fees, estimated lessee overhead
expenses, distribution income on 250,001 units of limited partnership interest
in the Realty Partnership and interest income associated with working capital
balances.  No pro forma interest income associated with working capital balances
has been included.
<TABLE>
<CAPTION>
                                    THREE MONTHS ENDED MARCH 31,
                                    ----------------------------
                                        1997           1996
                                    -------------  -------------
<S>                                 <C>            <C>
                                           (IN THOUSANDS)
Revenue:
 Rooms............................        $32,318        $31,528
 Food and beverage................         11,704         11,457
 Conference center................            748            645
 Telephone and other..............          3,126          3,658
                                          -------        -------
  Total revenue...................         47,896         47,288
                                          -------        -------
Expenses:
 Departmental costs and expenses..         17,480         17,783
 Participating lease payments.....         15,596         15,409
 General and administrative.......          4,181          4,021
 Repairs and maintenance..........          2,167          2,118
 Utilities........................          2,006          2,025
 Marketing........................          4,557          4,240
 Insurance........................            255            317
                                          -------        -------
  Total expenses..................         46,242         45,913
                                          -------        -------
Income before lessee expenses.....          1,654          1,375
Lessee expenses...................            305            624
                                          -------        -------
 Net income.......................        $ 1,349        $   751
                                          =======        =======
 
</TABLE>

                                     F-53
<PAGE>
 
 
                        REPORT OF INDEPENDENT AUDITORS
                                        
To the Members of NorthCoast Hotels, L.L.C.:

     We have audited the accompanying balance sheet of NorthCoast Hotels, L.L.C.
as of December 31, 1996, and the related statements of operations, members'
equity, and cash flows for the period April 2, 1996 (inception of operations)
through December 31, 1996. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of NorthCoast Hotels, L.L.C. as
of December 31, 1996, and the results of its operations and its cash flows for
the period April 2, 1996 (inception of operations) through December 31 1996, in
conformity with generally accepted accounting principles.




                                               /s/ Ernst & Young LLP

Seattle, Washington
March 5, 1997

                                     F-54
<PAGE>
 
                           NORTHCOAST HOTELS, L.L.C.

                                 BALANCE SHEET
                                (IN THOUSANDS)
<TABLE> 
<CAPTION> 
 
                                                       December 31, 
                                                           1996
                                                       -----------

                                    ASSETS
<S>                                                    <C> 
Current assets:
 Cash and cash equivalents..........................   $     1,756
 Accounts receivable, net of allowance                       
  for doubtful accounts of $43......................         4,224
 Receivable from Patriot American                              
  Hospitality Partnership, L.P......................           245
 Inventories........................................           320
 Prepaid expenses...................................           387
 Other assets.......................................           792
                                                       -----------
Total current assets................................         7,724
 Deferred assets, net of accumulated                           
  amortization of $33...............................           500
 Investments........................................           825
                                                       -----------
  Total assets......................................   $     9,049
                                                       ===========

                     LIABILITIES AND MEMBERS' EQUITY

Current liabilities:
 Accounts payable...................................   $     2,064
 Accrued rent due to Patriot American                          
  Hospitality Partnership, L.P......................           943
 Due to affiliates..................................           113
 Accrued payroll and benefits.......................         2,088
 Guest deposits.....................................           155
 Accrued expenses and other liabilities.............           986
 FF&E reserve due to Patriot American                              
  Hospitality Partnership, L.P......................           415 
                                                       ----------- 
Total current liabilities...........................         6,764
                                                       -----------
Due to Patriot American Hospitality                                
 Partnership, L.P...................................           242 
                                                       ----------- 
  Total liabilities.................................         7,006
Commitments and contingencies.......................            --
Members' equity.....................................         2,043
                                                       -----------
Total liabilities and members' equity...............        $9,049
                                                       ===========
</TABLE> 
 
                            See accompanying notes.

                                     F-55
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                            STATEMENT OF OPERATIONS
                                (IN THOUSANDS)

<TABLE> 
<CAPTION> 
 
                                                            April 2, 1996 
                                                            (inception of 
                                                             operations) 
                                                               through
                                                             December 31,
                                                                 1996
                                                            -------------  
<S>                                                         <C> 
Revenue:
 Rooms....................................................  $      27,402
 Food and beverage........................................         12,900
 Telephone and other......................................          2,518
                                                            -------------
   Total revenue..........................................         42,820
                                                            -------------
Expenses:
 Departmental costs and other expenses....................         17,547
 Participating rent.......................................         12,553
 General and administrative...............................          3,734
 Ground lease expense.....................................            818
 Repairs and maintenance..................................          2,319
 Utilities................................................          1,516
 Marketing................................................          3,078
                                                            -------------
   Total expenses.........................................         41,565
                                                            -------------
   Income before lessee income (expense)..................          1,255
                                                            -------------
 Dividend and interest income.............................            132
 Management fees..........................................         (1,103)
 Depreciation and amortization............................            (33)
 Lessee general and administrative expenses...............           (343)
                                                            -------------
   Total lessee expenses..................................         (1,347)
                                                            -------------
   Net loss...............................................            (92)
                                                            =============
</TABLE> 

                            See accompanying notes.

                                      F-56
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                         STATEMENT OF MEMBERS' EQUITY
                      FOR THE PERIOD FROM APRIL 2, 1996 
              (INCEPTION OF OPERATIONS) THROUGH DECEMBER 31, 1996
                                (IN THOUSANDS)
<TABLE> 
<CAPTION> 
 
                                                 Notes      Retained
                                     Capital   Receivable   Earnings    Total
                                   ---------   ----------   --------   --------
 
<S>                                <C>         <C>          <C>        <C> 
Contributions on April 2, 1996.... $   3,300   $  (1,050)   $     --   $  2,250
Distributions to members..........      (165)         --          --       (165)
Payments on notes receivable......        --          50          --         50
Net loss..........................        --          --         (92)       (92)
                                   ---------   ---------    --------   --------
Balance at December 31, 1996...... $   3,135   $  (1,000)   $    (92)  $  2,043
                                   =========   =========    ========   ========
</TABLE> 
 

                            See accompanying notes.

                                      F-57
<PAGE>
 
                           NORTHCOAST HOTELS, L.L.C.

                            STATEMENT OF CASH FLOWS
                                (IN THOUSANDS)
<TABLE> 
<CAPTION>  
 
                                                            April 2, 1996 
                                                            (inception of 
                                                             operations)
                                                               through
                                                             December 31,
                                                                1996
                                                            -------------
<S>                                                         <C>  
Cash flows from operating activities:
   Net loss...............................................  $         (92)
   Adjustments to reconcile net loss to
    net cash provided by operating activities:
       Provision for losses on accounts receivable.........            43
       Depreciation and amortization.......................            33
   Increase in assets and liabilities:
       Accounts receivable.................................        (4,268)
       Receivable from Patriot American
        Hospitality Partnership, L.P.......................           (44)
       Inventories.........................................           (78)
       Prepaid expenses and other assets...................          (387)
       Accounts payable....................................         1,968
       Accrued rent due to Patriot American
        Hospitality Partnership, L.P.......................           943
       Due to affiliates...................................           113
       Accrued payroll and benefits........................         1,187
       Guest deposits......................................           155
       Accrued expenses and other liabilities..............           903
       FF&E reserve due to Patriot American
        Hospitality Partnership, L.P.......................           415
                                                            -------------
Net cash provided by operating activities..................           891
                                                            -------------
Cash flows from investing activities:
   Purchase of equipment...................................            (7)
   Payments for capital improvements on
    behalf of owner........................................          (104)
   Payment of organization costs and
    capitalized lease costs................................          (533)
   Payment for deferred purchase consideration.............          (785)
                                                            -------------
Net cash used in investing activities......................        (1,429)
                                                            -------------
Cash flows from financing activities:
   Cash received from assumption of
    operating liabilities..................................           901
   Proceeds from repayment of member note..................            50
   Capital contributions...................................         1,425
   Distributions...........................................           (82)
                                                            -------------
Net cash provided by financing activities..................         2,294
                                                            -------------
Net increase in cash and cash equivalents..................         1,756
                                                            -------------
Cash and cash equivalents at end of period................. $       1,756
                                                            =============
Supplemental Disclosure of Non-Cash
 Investing and Financing Activities:
   Contribution of Patriot Partnership Units............... $         825
                                                            =============
   Inventory received in exchange for a
    liability to Patriot American Hospitality
    Partnership, L.P....................................... $         242
                                                            =============
   Operating liabilities assumed in
    exchange for receivables from Patriot American
    Hospitality Partnership, L.P........................... $          96
                                                            =============
   Distributions declared and unpaid....................... $          83
                                                            =============
 
</TABLE> 
                            See accompanying notes.

                                      F-58

<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                         NOTES TO FINANCIAL STATEMENTS
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)



1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

ORGANIZATION

     NorthCoast Hotels, L.L.C. ("NorthCoast Lessee"), a Washington limited
liability company, was formed January 10, 1996 to lease and operate certain
hotels owned by Patriot American Hospitality Partnership, L.P. (the "Realty
Partnership"). At December 31, 1996, Patriot American Hospitality, Inc.
("Patriot"), through its subsidiaries, owns approximately 87.3% of the Realty
Partnership. NorthCoast Lessee will continue for a term of fifty years unless
terminated earlier pursuant to the terms of the limited liability company
agreement. In general, members are not individually liable for any debts or
losses of NorthCoast Lessee that exceed their respective capital contribution,
except as discussed in Note 2, and losses are generally allocated to the members
in proportion to their capital contributions.

     NorthCoast Lessee began leasing five hotels on April 2, 1996.  On April 5,
1996, May 22, 1996, August 29,1996, and November 26, 1996, NorthCoast Lessee and
the Realty Partnership entered into four additional operating leases for four
hotels which were acquired by the Realty Partnership. At December 31, 1996,
NorthCoast leased nine hotels as follows:
<TABLE> 
<CAPTION> 
 
               Property Name                          Location              Guest Rooms
     -------------------------------------    -------------------------     -----------
     <S>                                      <C>                           <C> 
     Hyatt Regency Lexington                  Lexington, Kentucky           365 rooms
     Hyatt Newporter                          Newport Beach, California     410 rooms
     Plaza Park Suites                        Seattle, Washington           193 rooms
     The Pickwick                             San Francisco, California     192 rooms
     The Roosevelt Hotel                      Seattle, Washington           151 rooms
     Valley River Inn                         Eugene, Oregon                257 rooms
     WestCoast Gateway Hotel                  Seattle, Washington           145 rooms
     WestCoast Long Beach Hotel and Marina    Long Beach, California        192 rooms
     WestCoast Wenatchee Center Hotel         Wenatchee, Washington         147 rooms

</TABLE> 

     Each hotel is leased by the Realty Partnership to NorthCoast Lessee  under
separate participating operating lease agreements.  Eight of the nine hotel
leases contain cross-default provisions.  These leases, which have an average
term of eleven years, require NorthCoast Lessee to maintain a minimum net worth,
a minimum level of cash, and adequate working capital, (as those terms are
defined) and require payment of the greater of (1) minimum base rent or (2)
participating rent based upon certain percentages of room revenue, food and
beverage revenue, and telephone and other revenues of each of the hotels, plus
certain additional charges, as applicable.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

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

Cash and Cash Equivalents

     All highly liquid investments with an original maturity date of three
months or less when purchased are considered to be cash equivalents.

Inventories

     Inventories, consisting of food, beverages, china, linens, silverware and
glassware, are stated at the lower of cost (generally first-in, first-out) or
market.

Deferred Assets

     Deferred assets consist of organization costs and capitalized lease costs.
Amortization of organization costs is computed using the straight-line method
over five years.  Capitalized lease costs are amortized over the average lease
term of eleven years.

                                      F-59
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                            (DOLLARS IN THOUSANDS)


Investments

     Investments consist of 31,074 restricted units of limited partnership
interest in the Realty Partnership ("OP Units") and are stated at cost. The OP
Units may be redeemed, subject to certain restrictions, at NorthCoast's election
after April 2, 1997, for cash equal to the market value (as defined) of two
shares of Patriot common stock or, at Patriot's election, two shares of Patriot
common stock. Under the participating lease agreements, NorthCoast has assigned
certain of the OP Units to the Realty Partnership as collateral for certain
deferred rents. Such deferred rents were paid by NorthCoast Lessee in January
1997, and the assignment was released. Dividends are included in dividend and
interest income.

Other Assets

     Other assets consist primarily of additional purchase consideration due
from the Realty Partnership related to two of the hotels.  Receipt of the
additional purchase consideration is dependent upon the respective hotels
achieving certain operating performance goals in 1997.  Management believes this
additional purchase consideration will be collected.

Revenue Recognition

     Revenue is recognized upon performance of hotel-related services and
delivery of food and beverages.  Credit evaluations are performed and an
allowance for doubtful accounts is provided against accounts receivable which
are estimated to be uncollectible.

Income Taxes

     Under the provisions of the Internal Revenue Code and applicable state
income tax law, NorthCoast Lessee has elected to be taxed as a partnership for
federal and state purposes. Therefore, federal and state income tax consequences
of NorthCoast Lessee's profits and losses pass through to the limited liability
company members.

Concentration of Credit Risk

     Financial instruments which potentially subject NorthCoast Lessee to
concentrations of credit risk consist principally of cash balances with banks in
excess of Federal Deposit Insurance Corporation ("FDIC") insured limits,
accounts receivable from hotel customers. NorthCoast Lessee places its cash with
high quality financial institutions, however, at December 31, 1996, NorthCoast 
Lessee has cash balances with banks in excess of FDIC insured limits. Management
believes the credit risk related to these deposits is minimal. Concentrations of
credit risk with respect to accounts receivable from hotel customers are limited
due to the large number of customers and their dispersion across many hotels and
geographies.

2.   MEMBERS' EQUITY:

Initial Capitalization

     Each of the four members is required to contribute $825 to NorthCoast
Lessee. Contributions can be in the form of cash or other property. At December
31, 1996, cash contributions of $1,475 and OP Units of $825 have been received.

     Two members contributed notes receivable totaling $1,050, which bear
interest at 7% per annum.  One note, which is unsecured, is due in two
installments with $50 paid July 31, 1996 and the balance due March 31, 1997.
The other note is due October 31, 1998, and can be paid with either cash or OP
Units.  This note is secured by an approximate 12.6% interest in LeParc
Investment Group, LLC (the "LeParc Entity").   These notes receivable from
members have been offset against members' equity in the accompanying financial
statements.

     At December 31, 1996, NorthCoast Lessee had $83 accrued for distributions
which were declared and unpaid.

Minimum Net Worth

     Under the terms of the participating lease agreements, NorthCoast Lessee is
required to maintain minimum net worth, as defined, equal to 20% of the
projected annual lease payments for all hotels leased. The minimum net worth
must be composed of certain components in specified minimum amounts, including
at least 15% in cash or certain cash equivalents. No more than 25% of the
minimum net worth can be composed of a promissory note secured by an interest in
the LeParc Entity. NorthCoast Lessee is also required to maintain ownership of
shares of common stock of Patriot or OP Units. NorthCoast Lessee was in
compliance with these covenants as of December 31, 1996.

                                      F-60
<PAGE>
 

 
                           NORTHCOAST HOTELS, L.L.C.

                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                            (DOLLARS IN THOUSANDS)


3.   COMMITMENTS AND RELATED PARTY TRANSACTIONS:

Participating Lease Commitments

     At December 31, 1996, NorthCoast Lessee has future lease commitments to the
Realty Partnership under the participating lease agreements through the year
2008.  Minimum future rental payments under these noncancellable operating
leases are as follows:
<TABLE> 
<CAPTION> 
                Year Ending December 31,               Amount
                ------------------------              -------
                <S>                                  <C> 
                1997...............................  $ 17,597
                1998...............................    18,247
                1999...............................    18,280
                2000...............................    18,307
                2001...............................    18,328
                Thereafter.........................    93,221
                                                     --------
                                                     $183,980
                                                     ========
</TABLE> 

     NorthCoast Lessee incurred rents of $12,553 during the period April 2, 1996
through December 31, 1996, consisting of $10,453 in base rents,  $1,171 in
participating rents, and $929 in additional rent.  At December 31, 1996,
NorthCoast Lessee owed the Realty Partnership $943 for rents under the terms of
the participating leases.

     Under the participating lease agreements, NorthCoast Lessee is obligated to
return to the Realty Partnership the inventory at each of the hotels at the end
of the related lease term. As of December 31, 1996, the balance of the inventory
due to the Realty Partnership was $242. In addition, two of the hotels are
managed by Hyatt Corporation ("Hyatt"). Under the terms of the hotel management
agreements, Hyatt funds a percentage of the hotel gross revenues to a reserve
account for furniture, fixtures and equipment (the "FF&E Reserve"), which is
payable to the Realty Partnership to make improvements to the hotels. At
December 31, 1996, the FF&E Reserve payable to the Realty Partnership was $415.

Management and Franchise Agreements

     Seven of the nine hotels leased by NorthCoast Lessee are managed by
WestCoast Hotels, Inc. ("WestCoast Hotels"), an affiliate of a member, and are
marketed under a franchise agreement with WestCoast Marketing, Inc., an
affiliate of WestCoast Hotels. WestCoast Hotels receives a hotel management fee
per hotel of $2 per month for four of the seven hotels and 1% of gross room
revenue, as defined, for the WestCoast Long Beach Hotel and Marina, the Valley
River Inn and The Pickwick. All management fees payable to WestCoast Hotels
greater than 1% of hotel revenues are subordinate to NorthCoast Lessee's
obligations to the Realty Partnership under the terms of the participating lease
agreements. WestCoast Marketing, Inc. receives a franchise fee of 2.5% of gross
room revenues, as well as certain reservation fees in connection with the use of
the WestCoast brand. Two of the nine hotels are managed by Hyatt and include an
asset management agreement with WestCoast Hotels. WestCoast Hotels received an
asset management fee in 1996 on the Hyatt Regency Lexington of $6 per month and
on the Hyatt Newporter of $2 per month. In 1997, the asset management fees will
be $6 per month and $5 per month on the Hyatt Regency Lexington and Hyatt
Newporter, respectively. The asset management fees are subject to escalation
based on increases in the Consumer Price Index beginning in 1998.

     Hyatt  receives management fees ranging from 3.5% to 5% of gross revenues
plus incentive fees if certain operating results based on cash flow and profits
(as defined) are achieved by the hotels.  In addition, the management agreement
with Hyatt provides for the allocation of certain advertising, marketing and
reservation related expenses incurred by Hyatt to all hotels in the Hyatt chain
based upon the number of total rooms available during the year.

Management Contract for Convention Center

     The WestCoast Wenatchee Center Hotel has entered into an agreement with the
City of Wenatchee (the "City") to provide management services for the Wenatchee
Center, including marketing and space rental for meetings, conferences and
banquets.  The agreement, which commenced in October 1980, provides for an
initial term of seven years and the option to extend the agreement for three
consecutive periods of seven years each.  The WestCoast Wenatchee Center Hotel
pays the City fees based on the greater of $50 annually, adjusted for the
increase in the Consumer Price Index, or a percentage of gross revenues from
operation of the hotel.

                                      F-61
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                            (DOLLARS IN THOUSANDS)


Ground Lease

     NorthCoast Lessee has commitments under two ground lease agreements. The
term of the lease for the Hyatt Newporter is through December 31, 2048 and the
lease is subject to an escalation clause for each five-year period based on the
Consumer Price Index, not to exceed 8% per year compounded annually for the five
years then ending. In addition, the lease requires the hotel to pay a percentage
of its annual sales, as defined, as additional rent. During 1996, NorthCoast
Lessee paid $569 in base rent and $187 in additional rent. Minimum annual lease
payments of $831 are due under the lease through 2001, at which time the base
rent will be adjusted.

     The term of the lease for the WestCoast Long Beach Hotel and Marina is
through March 31, 2052.  Annual minimum rent payments are approximately $173
through September 30, 1999, at which time the rent will be negotiated for the
next five-year period.  Half of the minimum rent payments through March 1998 are
deferred and accrue interest at 7% per annum.  Percentage rent is payable, if in
excess of the minimum rent, based upon certain percentages of room revenue, food
and beverage revenue, and telephone and other revenues of the hotel.

Employment and Other Agreements

     NorthCoast Lessee has entered into an agreement with an individual
affiliated with one of the members. Pursuant to that agreement, this individual
serves as President of NorthCoast Lessee for a term of five years.

     NorthCoast Lessee pays WestCoast Hotels for office space it occupies within
the corporate offices of WestCoast Hotels and for the payroll and related costs
WestCoast Hotels administers on behalf of NorthCoast Lessee. The amount paid to
WestCoast Hotels for these costs was $18 during the period from April 2, 1996
through December 31, 1996.

                                      F-62
<PAGE>
 

                           NORTHCOAST HOTELS, L.L.C.

                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)
                            (DOLLARS IN THOUSANDS)


4.   PRO FORMA FINANCIAL INFORMATION (UNAUDITED):

     The following unaudited pro forma statements of operations are presented as
if the leases and the operation of the nine hotels leased by NorthCoast Lessee
had commenced on January 1, 1995. The unaudited pro forma statements of
operations are not necessarily indicative of what the actual results of
operations of NorthCoast Lessee would have been assuming such operations had
commenced as of January 1, 1995, nor do they purport to represent the results of
operations for future periods. Pro forma lessee expenses represent management
fees and estimated lessee overhead expenses and exclude pro forma dividend
income on 31,074 OP Units and interest income associated with working capital
balances.

<TABLE> 
<CAPTION> 
                                                 YEAR ENDED DECEMBER 31,
                                                 -----------------------
                                                    1996         1995
                                                 ----------   ----------
                                                     (IN THOUSANDS)
<S>                                              <C>          <C> 
Revenue:
   Rooms.......................................  $   42,797   $   40,750
   Food and beverage...........................      19,575       19,525
   Telephone and other.........................       3,878        3,705
                                                 ----------   ----------
       Total revenue...........................      66,250       63,980
                                                 ----------   ----------
Expenses:
   Departmental costs and expenses.............      27,818       27,067
   Participating rent..........................      20,293       18,996
   General and administrative..................       5,752        5,461
   Ground lease expense........................       1,114        1,147
   Repairs and maintenance.....................       3,673        3,570
   Utilities...................................       2,473        2,387
   Marketing...................................       4,898        4,863
   Insurance...................................         501          306
                                                 ----------   ----------
       Total expenses..........................      66,522       63,797
                                                 ----------   ----------
Income before lessee expenses..................        (272)         183
Lessee expenses................................       1,918        2,088
                                                 ----------   ----------
   Net loss....................................     $(2,190)  $   (1,905)
                                                 ==========   ==========
</TABLE> 

5.   SUBSEQUENT EVENT:

     On January 30, 1997, the Board of Directors of Patriot declared a 2-for-1
stock split on Patriot's common stock effected in the form of a stock dividend
distributed on March 18, 1997 to shareholders of record on March 7, 1997.
Coincident with the 2-for-1 stock split, the OP Unit conversion factor has been
changed such that each OP Unit subject to redemption will now be redeemed for
cash equal to the value of two shares of Patriot's common stock (or, at
Patriot's election, Patriot may purchase each OP Unit offered for redemption for
two shares of Patriot's common stock). All references in the financial
statements to the OP Unit conversion factor have been restated to reflect the
impact of Patriot's stock split.

                                      F-63
<PAGE>
 
 
                            NORTHCOAST HOTELS, L.L.C.

                                 BALANCE SHEETS
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                        MARCH 31,       DECEMBER 31,
                                                                                          1997             1996
                                                                                       -----------      ------------
                                                                                       (UNAUDITED)
<S>                                                                                    <C>              <C>
                                     ASSETS
Current assets:
   Cash and cash equivalents............................................................. $1,817        $1,756
   Accounts receivable, net of allowance for doubtful accounts of $38 and
       $43 at March 31, 1997 and December 31, 1996, respectively.........................  3,967         4,224
   Receivable from Patriot American Hospitality Partnership, L.P.........................    182           245
   Inventories...........................................................................    309           320
   Prepaid expenses......................................................................    460           387
   Other assets..........................................................................    812           792
                                                                                          ------        ------
          Total current assets...........................................................  7,547         7,724
Deferred assets, net of accumulated amortization of $47 and $33 at
       March 31, 1997 and December 31, 1996, respectively................................    518           500
Investments..............................................................................    825           825
Cash held in trust.......................................................................    172            --
Construction in progress.................................................................    330            --
                                                                                          ------        ------
          Total assets................................................................... $9,392        $9,049
                                                                                          ======        ======

                    LIABILITIES AND MEMBERS' EQUITY
Current liabilities:
   Accounts payable...................................................................... $2,269        $2,064
   Accrued rent due to Patriot American Hospitality Partnership, L.P.....................  1,622           943
   Due to affiliates.....................................................................    199           113
   Accrued payroll and benefits..........................................................  1,683         2,088
   Guest deposits........................................................................    203           155
   Accrued expenses and other liabilities................................................  1,030           986
   FF&E reserve due to Patriot American Hospitality Partnership, L.P.....................     13           415
                                                                                          ------        ------
          Total current liabilities......................................................  7,019         6,764
Note payable to Patriot American Hospitality Partnership, L.P............................    500            --
Due to Patriot American Hospitality Partnership, L.P.....................................    242           242
                                                                                          ------        ------
          Total liabilities..............................................................  7,761         7,006
Commitments and contingencies............................................................     --            --
Members' equity..........................................................................  1,631         2,043
                                                                                          ------        ------
          Total liabilities and members' equity.......................................... $9,392        $9,049
                                                                                          ======        ======
 
</TABLE>
                            See accompanying notes.

                                     F-64
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                            STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                   THREE
                                                   MONTHS
                                                   ENDED
                                                 MARCH 31,
                                                    1997
                                                 ----------
<S>                                              <C>
Revenue:
   Rooms.......................................... $ 9,912
   Food and beverage..............................   4,792
   Telephone and other............................     944
                                                   -------
       Total revenue..............................  15,648
                                                   -------

Expenses:
   Departmental costs and other expenses..........   6,806
   Participating lease payments...................   4,683
   General and administrative.....................   1,408
   Ground lease expense...........................     320
   Repairs and maintenance........................     911
   Utilities......................................     586
   Marketing......................................   1,248
                                                   -------
       Total expenses.............................  15,962
                                                   -------
       Loss before lessee income (expense)........    (314)
                                                   -------
   Dividend and interest income...................      56
   Service fee income.............................     422
   Management fees................................    (471)
   Depreciation and amortization..................     (14)
   Lessee general and administrative expenses.....     (91)
                                                   -------
       Total lessee income (expense)..............     (98)
                                                   -------
       Net loss................................... $  (412)
                                                   =======
</TABLE>
                            See accompanying notes.

                                     F-65
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                            STATEMENT OF CASH FLOWS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                      THREE MONTHS
                                                                                          ENDED
                                                                                        MARCH 31,
                                                                                          1997
                                                                                      -------------
<S>                                                                                   <C>
Cash flows from operating activities:
   Net loss................................................................................ $ (412)
   Adjustments to reconcile net loss to net cash provided by operating activities:
       Depreciation and amortization.......................................................     14
   Changes in assets and liabilities:
       Accounts receivable.................................................................    257
       Inventories.........................................................................     11
       Prepaid expenses and other assets...................................................    (74)
       Accounts payable....................................................................    300
       Accrued rent due to Patriot American Hospitality Partnership, L.P...................    679
       Due to affiliates...................................................................     86
       Accrued payroll and benefits........................................................   (405)
       Guest deposits......................................................................     48
       Accrued expenses and other liabilities..............................................    127
       FF&E Reserve due to Patriot American Hospitality Partnership, L.P...................   (402)
                                                                                            ------
Net cash provided by operating activities..................................................    229
                                                                                            ------

Cash flows from investing activities:
   Purchases of equipment and leasehold improvements.......................................   (334)
   Cash held in trust......................................................................   (172)
   Payment for capital improvements on behalf of owner.....................................    (31)
   Payment of organization costs and capitalized lease costs...............................    (32)
   Payment for deferred purchase consideration.............................................    (16)
                                                                                            ------
Net cash used in investing activities......................................................   (585)
                                                                                            ------

Cash flows from financing activities:
   Proceeds from issuance of note..........................................................    500
   Distributions...........................................................................    (83)
                                                                                            ------
Net cash provided by financing activities..................................................    417
                                                                                            ------
Net increase in cash and cash equivalents..................................................     61
Cash and cash equivalents at beginning of period...........................................  1,756
                                                                                            ------
Cash and cash equivalents at end of period................................................. $1,817
                                                                                            ======
</TABLE>
                            See accompanying notes.

                                     F-66
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                         NOTES TO FINANCIAL STATEMENTS
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)



1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     NorthCoast Hotels, L.L.C. ("NorthCoast Lessee"), a Washington limited
liability company, was formed January 10, 1996 to lease and operate certain
hotels owned by Patriot American Hospitality Partnership, L.P. (the "Realty 
Partnership").   NorthCoast Lessee will continue for a term of fifty years
unless terminated earlier pursuant to the terms of the limited liability company
agreement.  In general, members are not individually liable for any debts or
losses of NorthCoast Lessee that exceed their respective capital contribution,
and losses are generally allocated to the members in proportion to their capital
contributions.

     NorthCoast Lessee began leasing five hotels on April 2, 1996.  During 1996,
NorthCoast Lessee and the Realty Partnership entered into additional operating
leases for four hotels which were acquired by the Realty Partnership.  At March
31, 1997, NorthCoast Lessee leased nine hotels.

     Each hotel is leased by the Realty Partnership to NorthCoast Lessee under
separate participating operating lease agreements.  Eight of the nine hotel
leases contain cross-default provisions.  These leases, which have an average
term of eleven years, require NorthCoast Lessee to maintain a minimum net worth,
a minimum level of cash, and adequate working capital, (as those terms are
defined) and require payment of the greater of (1) minimum base rent or (2)
participating rent based upon certain percentages of room revenue, food and
beverage revenue, and telephone and other revenues of each of the hotels, plus
certain additional charges, as applicable.

  These financial statements have been prepared in accordance with generally
accepted accounting principles for interim financial information and with the
instructions for Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they
do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements.  In the
opinion of management, all adjustments (consisting of normal recurring accruals)
considered necessary for a fair presentation have been included.  Operating
results for the three months ended March 31, 1997 are not necessarily indicative
of the results that may be expected for the year ended December 31, 1997.  For
further information, refer to the NorthCoast Hotels, L.L.C. financial statements
and footnotes thereto included in the Annual Report on Form 10-K of Patriot
American Hospitality, Inc. for the year ended December 31, 1996.

2.  MEMBERS' EQUITY:

Initial Capitalization

     Each of the four members is required to contribute $825 to NorthCoast
Lessee.  Contributions can be in the form of cash or other property.  At March
31, 1997, cash contributions of $1,475 and OP Units of $825 have been received.

     Two members contributed notes receivable totaling $1,050 which bear
interest at 7% per annum.  One note, which is unsecured, is due in two
installments, with $50 paid July 31, 1996 and the balance due May 31, 1997.  The
other note is due October 31, 1998, and can be paid with either cash or OP
Units.  This note is secured by an approximate 12.6% interest in LeParc
Investment Group, LLC.  These notes receivable from members have been offset
against members' equity in the accompanying financial statements.

Minimum Net Worth

     Under the terms of the participating lease agreements, NorthCoast Lessee is
required to maintain minimum net worth, as defined, equal to 20% of the
projected annual lease payments for all hotels leased, subject to certain agreed
upon adjustments.  The minimum net worth must be composed of certain components
in specified minimum amounts, including at least 15% in cash or certain cash
equivalents.  No more than 25% of the minimum net worth can be composed of a
promissory note secured by an interest in LeParc Investment Group, LLC.
NorthCoast Lessee is also required to maintain ownership of shares of common
stock of Patriot or units of limited partnership interest of the Realty
Partnership.

3.  COMMITMENTS AND RELATED PARTY TRANSACTIONS:

     NorthCoast Lessee incurred rents of $4,683 during the three months ended
March 31, 1997, consisting of $3,902 in base rents, $490 in participating rents,
and $291 in additional rent.  At March 31, 1997 and December 31, 1996,
NorthCoast Lessee owed the Realty Partnership $1,622 and $943, respectively,
for rents under the terms of the participating leases.

                                     F-67
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                   NOTES TO FINANCIAL STATEMENTS -(CONTINUED)
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)


  Under the participating lease agreements, NorthCoast Lessee is obligated to
return to the Realty Partnership the inventory at each of the hotels at the end
of the related lease term.  As of March 31, 1997, the balance of the inventory
due to the Realty Partnership was $242.  In addition, two of the hotels are
managed by Hyatt Corporation ("Hyatt"). Under the terms of the hotel management
agreements, Hyatt funds a percentage of the hotel gross revenues to a reserve
account for furniture, fixtures and equipment (the "FF&E Reserve"), which is
payable to the Realty Partnership to make improvements to the hotels.  At March
31, 1997 and December 31, 1996, the FF&E Reserve payable to the Realty
Partnership was $13 and $415, respectively.

  NorthCoast Lessee pays WestCoast Hotels for office space it occupies within
the corporate offices of WestCoast Hotels and for the payroll and related costs
WestCoast Hotels administers on behalf of NorthCoast Lessee.  The amount paid to
WestCoast Hotels for these costs was $6 for the three months ended March 31,
1997.

  NorthCoast Lessee borrowed $500 from the Realty Partnership on March 13, 1997
(the "Note") for the construction of a laundry facility at the Hyatt Regency
Lexington.  The Note bears interest at 9.6% per annum, requires monthly payments
of principal and interest commencing June 1, 1997 and is due March 13, 1999.

  Construction in progress consists of direct costs and capitalized interest and
are recorded at cost.  As of March 31, 1997, NorthCoast Lessee had capitalized
$330 related to this project and held $172 in cash restricted to expenditures
related to the project.

  Service fee income consists of fees received for acquisition, project
development and renovation services provided to the Realty Partnership net of
reimbursed expenses of $53.  NorthCoast Lessee received $475 for such services
during the three months ended March 31, 1997.

                                     F-68
<PAGE>
 
 
                           NORTHCOAST HOTELS, L.L.C.

                   NOTES TO FINANCIAL STATEMENTS -(CONTINUED)
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)


4.  PRO FORMA FINANCIAL INFORMATION:

     The following unaudited pro forma statement of operations for the three
months ended March 31, 1996 is presented as if the leases and the operation of
the nine hotels leased by NorthCoast Lessee had commenced on January 1, 1996.
The unaudited pro forma statement of operations is not necessarily indicative of
what the actual results of operations of NorthCoast Lessee would have been
assuming such operations had commenced as of January 1, 1996, nor do they
purport to represent the results of operations for future periods.  Pro forma
lessee expenses represent management fees and estimated lessee overhead expenses
and exclude pro forma dividend income on 31,074 units of limited partnership
interest of the Realty Partnership and pro forma interest income associated
with working capital balances.
<TABLE>
<CAPTION>
                                       THREE MONTHS
                                          ENDED
                                        MARCH 31,
                                           1996
                                      --------------
                                      (IN THOUSANDS)
Revenue:
<S>                                   <C>
   Rooms............................        $ 9,390
   Food and beverage................          4,374
   Telephone and other..............            900
                                            -------
       Total revenue................         14,664
                                            -------
Expenses:
   Departmental costs and expenses..          6,505
   Participating lease payments.....          4,232
   General and administrative.......          1,552
   Ground lease expense.............            289
   Repairs and maintenance..........            898
   Utilities........................            597
   Marketing........................          1,196
   Insurance........................             93
                                            -------
       Total expenses...............         15,362
                                            -------
Loss before lessee expenses.........           (698)
Lessee expenses.....................            417
                                            -------
   Net loss.........................        $(1,115)
                                            =======
</TABLE>

                                     F-69
<PAGE>
 
                                PAH RSI, L.L.C.

                           CONSOLIDATED BALANCE SHEET
                                  (UNAUDITED)
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                             MARCH 31,
                                                                               1997
                                                                             ---------
                                                                             (Restated)
<S>                                                                          <C>
                                 ASSETS
Current assets:
  Cash and cash equivalents................................................... $16,637
  Accounts receivable, net of allowance for doubtful accounts of $1...........   3,485
  Due from Patriot American Hospitality Partnership, L.P and affiliates.......   2,655
  Due from Resorts Services, Inc..............................................     382
  Inventories.................................................................   1,833
  Prepaid expenses and other assets...........................................   1,770
                                                                               -------
    Total current assets......................................................  26,762
Organizational costs, net of accumulated amortization of $1...................      34
Tradenames, net of accumulated amortization of $62............................   8,937
Deposits......................................................................     332
                                                                               -------
    Total assets.............................................................. $36,065
                                                                               =======

                     LIABILITIES AND MEMBERS' EQUITY
Current Liabilities:
  Accounts payable............................................................ $ 1,213
  Accrued rent due to Patriot American Hospitality Partnership, L.P...........   5,879
  Accrued expenses and other liabilities......................................   6,163
  Accrued interest............................................................     237
  Guest and other deposits....................................................   6,498
                                                                               -------
    Total current liabilities.................................................  19,990
Due to selling entities.......................................................   5,276
Note payable to Patriot American Hospitality Partnership, L.P.................   9,000
                                                                               -------
    Total liabilities.........................................................  34,266
Commitments and contingencies.................................................      --
Members' equity...............................................................   1,799
                                                                               -------
    Total liabilities and members' equity..................................... $36,065
                                                                               =======
</TABLE>
                            See accompanying notes.

                                     F-70
<PAGE>
 
 
                                PAH RSI, L.L.C.

                      CONSOLIDATED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                    JANUARY 16,
                                                 1997 (INCEPTION
                                                  OF OPERATIONS)
                                                     THROUGH
                                                     MARCH 31,
                                                       1997
                                                 -----------------
                                                    (Restated)
<S>                                              <C>
Revenue:
   Rooms................................................. $11,129
   Food and beverage.....................................   4,981
   Telephone and other revenue...........................   3,175
   Club, club membership and spa revenue.................   8,013
   Shopping center revenue...............................     363
   Royalty revenues......................................     382
                                                          -------
       Total revenue.....................................  28,043
                                                          -------

Expenses:
   Departmental costs and other expenses.................  11,199
   Participating lease payments..........................   8,015
   General and administrative............................   1,611
   Repairs and maintenance...............................   1,812
   Utilities.............................................     706
   Marketing.............................................   1,055
   Interest expense......................................     237
   Insurance.............................................     104
                                                          -------
       Total expenses....................................  24,739
                                                          -------
       Income before lessee expenses.....................   3,304
                                                          -------
   Management fees.......................................  (1,342)
   Amortization..........................................     (63)
   Lessee general and administrative expenses............    (100)
                                                          -------
       Total lessee expenses.............................  (1,505)
                                                          -------
       Net income........................................ $ 1,799
                                                          =======
</TABLE>
                            See accompanying notes.

                                     F-71
<PAGE>
 
 
                                PAH RSI, L.L.C.

                   CONSOLIDATED STATEMENT OF MEMBERS' EQUITY
                                  (UNAUDITED)
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                           JANUARY 16, 1997
                                             (INCEPTION OF
                                              OPERATIONS)
                                                THROUGH
                                               MARCH 31,
                                                 1997
                                           ---------------
                                              (Restated)
<S>                                        <C>
 
Initial capitalization at inception..           $ 4,110
Notes receivable from members........            (4,110)
Net income...........................             1,799
                                                -------
Balance, March 31, 1997..............           $ 1,799
                                                =======
 
</TABLE>
                            See accompanying notes.

                                     F-72
<PAGE>
 
 
                                PAH RSI, L.L.C.

                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                  (UNAUDITED)
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                           JANUARY 16,
                                                                                        1997 (INCEPTION
                                                                                         OF OPERATIONS)
                                                                                             THROUGH
                                                                                            MARCH 31,
                                                                                              1997
                                                                                        -----------------
                                                                                           (Restated)
<S>                                                                                     <C>
Cash flows from operating activities:
   Net income................................................................................... $ 1,799
   Adjustments to reconcile net income to net cash provided by operating activities:
       Provision for losses on accounts receivable..............................................       1
       Amortization.............................................................................      63
   Increase in assets and liabilities:
       Accounts receivable......................................................................  (2,733)
       Due from Patriot American Hospitality Partnership, L.P...................................   1,058
       Due from Resorts Services, Inc...........................................................    (382)
       Inventories..............................................................................     (76)
       Prepaid expenses and other assets........................................................      19
       Other assets.............................................................................    (332)      
       Accounts payable.........................................................................   1,112
       Accrued lease payments due to Patriot American Hospitality Partnership, L.P..............   5,879 
       Accrued expenses and other liabilities...................................................    (573)
       Accrued interest.........................................................................     237
       Guest and other deposits.................................................................     988
       Due to selling entities..................................................................   5,276
                                                                                                 -------
Net cash provided by operating activities                                                         12,336
                                                                                                 -------
Cash flows from investing activities:
   Payment for organizational costs.............................................................     (35)
   Cash acquired at inception...................................................................   4,336
                                                                                                 -------
Net cash provided by investing activities.......................................................   4,301  
                                                                                                 -------

Net increase in cash and cash equivalents.......................................................  16,637
                                                                                                 -------
Cash and cash equivalents at end of period...................................................... $16,637
                                                                                                 =======

Supplemental Disclosure of Non-Cash Investing and Financing Activities:
   Contribution of member notes receivable...................................................... $ 4,110
                                                                                                 =======
   Issuance of note payable to Patriot American Hospitality Partnership,
       L.P. for purchase of tradenames.......................................................... $ 9,000
                                                                                                 =======
   Operating liabilities assumed in exchange for receivables from Patriot American
       Hospitality Partnership, L.P............................................................. $ 3,712
                                                                                                 =======
</TABLE>

                            See accompanying notes.

                                     F-73
<PAGE>
 
 
                                PAH RSI, L.L.C.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)
                             (DOLLARS IN THOUSANDS)


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

ORGANIZATION

  PAH RSI, L.L.C. (the "PAH RSI Lessee"), a Delaware limited liability company,
was formed on January 16, 1997 to lease and operate certain hotels owned by
Patriot American Hospitality Partnership, L.P. (the "Realty Partnership"). At
March 31, 1997, Patriot American Hospitality, Inc. ("Patriot"), through its
subsidiaries, owns approximately 83.1% of the Realty Partnership.  PAH RSI
Lessee, is owned jointly by Messrs. Thomas W. Lattin, Rex E. Stewart and Michael
Murphy, each of whom is an executive officer of Patriot.  PAH RSI Lessee will
continue for a term of 49 years unless terminated earlier pursuant to the terms
of the limited liability company agreement.  In general, members are not
personally liable for any debts or losses of PAH RSI Lessee that exceed their
respective capital contribution, except as discussed in Note 5, and losses are
generally allocated to the members in proportion to their capital contributions.

  PAH RSI Lessee commenced operations and began leasing two resort properties
from the Realty Partnership on January 16, 1997.  On January 17, 1997, January
29, 1997 and March 14, 1997, PAH RSI Lessee and the Realty Partnership entered
into four additional operating leases for two additional resort properties and
two hotels which were acquired by the Realty Partnership.  At March 31, 1997,
PAH RSI Lessee leased six hotels as follows:
<TABLE>
<CAPTION>
             Property Name                 Location          Guest Rooms
- -----------------------------------  ----------------------  -----------
<S>                                  <C>                     <C>
     Resorts:
      Carmel Valley Ranch            Carmel, California              100
      The Boulders                   Scottsdale, Arizona             160
      The Lodge at Ventana Canyon    Tucson, Arizona                  49
      The Peaks Resort and Spa       Telluride, Colorado             177
     Full-service hotels:
      Radisson Hotel                 Northbrook, Illinois            313
      Luxeford Suites Hotel          Minneapolis, Minnesota          230
 
</TABLE>

  Each hotel is leased by the Realty Partnership to PAH RSI Lessee for one-year
terms under separate participating operating lease agreements.  These leases,
which require PAH RSI Lessee to maintain a minimum net worth and adequate
working capital, require payment of the greater of (1) minimum base rent or (2)
participating rent based upon certain percentages of room revenue, food and
beverage revenue, and telephone and other revenues of each of the hotels, plus
certain additional charges, as applicable.

  These financial statements have been prepared in accordance with generally
accepted accounting principles for interim financial information and with the
instructions for Form 10-Q and Article 10 of Regulation S-X. In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered
necessary for a fair presentation have been included.  Operating results for the
period January 16, 1997 (inception of operations) through March 31, 1997 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 1997.  Significant accounting policies are summarized below.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

  The consolidated financial statements include the accounts of PAH RSI Lessee
and its wholly-owned subsidiaries, Boulders Carefree Sewer Corporation, BJV
Realty, Inc., and The Peaks Real Estate Services, Inc.  All significant
intercompany accounts and transactions have been eliminated.

Cash and Cash Equivalents

  All highly liquid investments with an original maturity date of three months
or less when purchased are considered to be cash equivalents.

                                     F-74
<PAGE>
 
 
                                PAH RSI, L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                                  (UNAUDITED)
                     (in thousands, except per share data)
 
Inventories

  Inventories, consisting of food, beverages, china, linens, silverware,
glassware, and gift and golf shop merchandise, are principally stated at the
lower of cost (generally first-in, first-out) or market.

Tradenames

  Tradenames are stated at cost and are amortized using the straight-line method
over a 40-year estimated useful life.

Organization costs

  Organization costs are being amortized using the straight-line method over
five years.

Revenue Recognition

  Revenue is recognized upon performance of hotel-related services and delivery
of food and beverages.  Credit evaluations are performed and an allowance for
doubtful accounts is provided against accounts receivable which are estimated to
be uncollectible.

Use of Estimates

  The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying notes.
Management believes that the actual results will not differ materially from the
estimates used in preparing the financial statements.

Income Taxes

  Under the provisions of the Internal Revenue Code and applicable state income
tax law, PAH RSI Lessee is taxed as a limited liability company, an entity which
is taxed in the same manner as a partnership and, therefore, is not subject to
taxation on income.  The federal and state income tax consequences of PAH RSI
Lessee's profits and losses accrue to the limited liability company members.

Basis of Restatement

  The accompanying financial statements have been restated to reflect the 
correction of an error in departmental costs and other expenses and inventory
from amounts previously reported.

2.  TRADENAMES:

  PAH RSI Lessee acquired certain tradenames or licensing rights to certain
tradenames, including the Carefree(R) and Boulders(R) trademarks, simultaneously
with the Realty Partnership's acquisition of the four Carefree Resort
properties.  The acquisition of the tradenames and licensing rights was financed
by a promissory note in the amount of $9,000 payable to a subsidiary of the
Realty Partnership (see Note 3).  PAH RSI Lessee has assigned certain of these
licensing rights to Resorts Services, Inc. ("RSI"), an Arizona corporation.
Substantially all of the economic interests in RSI are owned individually by the
members of PAH RSI Lessee (see Note 4).

3.  NOTES PAYABLE:

  In connection with the acquisition of certain tradenames and licensing rights,
on January 17, 1997, PAH RSI Lessee issued a promissory note in the amount of
$9,000 payable to a subsidiary of the Realty Partnership.  The principal amount
of the note is due January 17, 2002.  Interest at an annual rate of 13% is
payable semi-annually commencing July 1, 1997.

4.  COMMITMENTS AND RELATED PARTY TRANSACTIONS:

Participating Lease Commitments

  At March 31, 1997, PAH RSI Lessee has future lease commitments to the Realty
Partnership under the participating lease agreements through March 1998.
Minimum future rental payments under these operating leases for the remainder of
the lease terms aggregate approximately $12,241.  PAH RSI Lessee incurred base
rents of $2,840 and participating rents of $5,175 for the period January 16,
1997 through March 31, 1997.  At March 31, 1997, PAH RSI Lessee owed the Realty 
Partnership $5,879 for rents under the terms of the participating leases.

                                     F-75
<PAGE>
 
 
                                PAH RSI, L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                                  (UNAUDITED)
                     (in thousands, except per share data)

  The Realty Partnership has the right to terminate all participating lease
agreements with PAH RSI Lessee.  In the event such termination occurs, Patriot
will be obligated to pay PAH RSI Lessee the fair market value of the leasehold
interests. In addition, in the event of such termination, Patriot intends to
acquire the assets, including inventory, tradenames and right to receive certain
royalty fees, of PAH RSI Lessee.

Management and Franchise Agreements

  The four resort properties leased by PAH RSI Lessee are managed by RSI.  RSI
receives management fees per resort ranging from 2% to 3% of gross room revenue,
as defined.  In addition, certain executive officers and employees of RSI are
entitled to receive an annual incentive fee equal to 10% of the excess recurring
cash flow of the resorts, as defined.  All management fees payable to RSI are
subordinate to PAH RSI Lessee's obligations to the Realty Partnership under the
terms of the participating lease agreements.

  The Luxeford Suites Hotel is managed by Doubletree Hotels Corporation which
receives a management fee of 3% of gross revenues, plus incentive fees if
certain operating results based on cash flow and profits (as defined) are
achieved by the hotel.  The Radisson Hotel in Northbrook, Illinois is managed by
a hotel management entity affiliated with CHC International, Inc. and the Gencom
group of companies which receives a management fee of 1.5% of gross revenues, as
defined.

  RSI is subject to an exclusive license agreement with PAH RSI Lessee for the
use of certain tradenames.  Certain royalties may be paid to PAH RSI Lessee by
RSI if adjusted gross receipts, as defined, of RSI exceed certain thresholds.
Royalties earned in conjuction with this agreement were approximately $382 for
the three months ended March 31, 1997.

Stock Purchase Option

  Pursuant to a stock option agreement dated January 17, 1997, PAH RSI Lessee's
members were granted an exclusive option to purchase all of the outstanding
voting common stock (an aggregate 625 shares of common stock, no par value per
share) of RSI for $1.00 per share.  The option expires January 17, 2007.

Expense Reimbursements

  PAH RSI Lessee fully reimburses the Realty Partnership for office space it
occupies within the corporate offices of Patriot and for payroll and related
costs the Realty Partnership incurs on behalf of PAH RSI Lessee.  These costs
amounted to $100 for the period ended March 31, 1997.  At March 31, 1997, PAH
RSI Lessee owed the Realty Partnership $100 for such reimbursements.

Payables to Selling Entities

  At March 31, 1997, PAH RSI Lessee has aggregate payables of $5,276 due to
certain of the former owners of the four resort properties leased from the
Realty Partnership.  These payables to selling entities are related  to the
final proration of net current assets of the resort properties and are to be
repaid from the collection of such net assets.

5.  MEMBERS' EQUITY:

Initial Capitalization

  Each of the three members has executed a non-interest bearing demand note in
the principal amount of $1,370 in consideration of their required capital
contributions.  These notes receivable from members have been offset against
members' equity in the accompanying financial statements.

Minimum Net Worth

  Under the terms of the participating lease agreements, PAH RSI Lessee is
required to maintain minimum net worth, as defined, equal to 20% of the
projected annual lease payments for all resorts or hotels leased. The minimum
net worth must be composed of certain components which generally exclude

                                     F-76
<PAGE>
 
 
                                PAH RSI, L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                                  (UNAUDITED)
                     (in thousands, except per share data)

intangible assets as defined by generally accepting accounting principles. In
addition, PAH RSI Lessee is required to maintain at all times during the
participating lease term a debt to members' equity ratio of no more than four to
one.

6.  LEASES:

  The El Pedregal Shopping Center leases have remaining terms that range from 1
to 4 years.  The leases generally provide for minimum annual rental amounts that
may be subject to cost of living increases, and for reimbursement by tenants for
common area environmental costs.  Minimum future rental income under these
noncancelable operating leases for the next four years is as follows:
<TABLE>
<CAPTION>
 
                          Year                   Rent Amount
                          ----                   -----------
                          <S>                    <C>
                          1997...............       $1,087
                          1998...............          666
                          1999...............          448
                          2000...............          165
                                                    ------
                                                    $2,366
                                                    ======
</TABLE>

                                     F-77
<PAGE>
 
 
                                PAH RSI, L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)
                                  (UNAUDITED)
                     (in thousands, except per share data)
 
7.  PRO FORMA FINANCIAL INFORMATION:

     The following unaudited pro forma statements of operations are presented as
if the leases and the operation of the six hotels leased by PAH RSI Lessee had
commenced on January 1, 1996.  The unaudited pro forma statements of operations
are not necessarily indicative of what the actual results of operations of  PAH
RSI Lessee would have been assuming such operations had commenced as of January
1, 1996, nor do they purport to represent the results of operations for future
periods.  Pro forma lessee expenses  represent management fees and estimated
lessee overhead expenses and exclude pro forma interest income associated with
working capital balances.
<TABLE>
<CAPTION>
 
                                          THREE MONTHS ENDED MARCH 31,
                                          ----------------------------
                                              1997           1996
                                          -------------  -------------
<S>                                       <C>            <C>
                                                 (IN THOUSANDS)
Revenue:
 Rooms..................................        $13,177        $12,152
 Food and beverage......................          5,891          5,958
 Telephone and other revenue............          3,770          3,067
 Club, club membership and spa revenue..          9,054          8,729
 Shopping center revenue................            474            437
 Royalty revenue........................            458            377
                                                -------        -------
  Total revenue.........................         32,824         30,720
                                                -------        -------
Expenses:
 Departmental costs and expenses........         13,827         12,897
 Participating lease payments...........          9,428          8,863
 General and administrative.............          1,927          1,916
 Repairs and maintenance................          2,247          2,148
 Utilities..............................            949            950
 Marketing..............................          1,405          1,442
 Interest expense.......................            293            293
 Insurance..............................            130            157
                                                -------        -------
  Total expenses........................         30,206         28,666
                                                -------        -------
Income before lessee expenses...........          2,618          2,054
Lessee expenses.........................          1,602          1,450
                                                -------        -------
 Net income.............................        $ 1,016        $   604
                                                =======        =======
</TABLE>
8. SUBSEQUENT EVENTS:

     On April 14, 1997. PAH RSI Lessee and the Realty Partnership entered into
an operating lease for a hotel acquired by the Realty Partnership.  The lease
is substantially similar to the other participating lease agreements between PAH
RSI Lessee and the Realty Partnership.  The base rent for the hotel is
anticipated to be approximately $1,864 for the year ended December 31, 1997.

                                     F-78
<PAGE>
 
 
              NEW PATRIOT REIT AND NEW PATRIOT OPERATING COMPANY
 
                                INTRODUCTION TO
 
                        PRO FORMA FINANCIAL STATEMENTS
                            (DOLLARS IN THOUSANDS)
   
  On October 31, 1996, Patriot American Hospitality, Inc., a Virginia
corporation ("Patriot"), Patriot American Hospitality Partnership, L.P., a
Virginia limited partnership (the "Realty Partnership"), California Jockey Club,
a Delaware corporation ("Cal Jockey") and Bay Meadows Operating Company, a
Delaware corporation ("Bay Meadows") entered into an agreement pursuant to which
the parties agreed to engage in a business combination. Cal Jockey and Bay
Meadows are collectively referred to herein as "CJC/BMOC". On July 1, 1997,
pursuant to an Agreement and Plan of Merger, dated as of February 24, 1997, as
amended and restated as of May 28, 1997 (the "Merger Agreement") by and among,
Patriot, Realty Partnership, Cal Jockey and Bay Meadows, Patriot was merged with
the into Cal Jockey (the "Merger") with Cal Jockey as the surviving corporation
in the Merger. The Merger and the Merger Agreement were approved by the
stockholders of Patriot, Cal Jockey and Bay Meadows at their respective Special
Meetings of Stockholders held on July 1, 1997. In connection with the Merger,
Cal Jockey's name was changed to "Patriot American Hospitality, Inc."
(hereinafter, "New Patriot REIT") and Bay Meadows' name was changed to "Patriot
American Hospitality Operating Company" (hereinafter, "New Patriot Operating
Company").

  Pursuant to the Merger Agreement, each issued and outstanding share of common 
stock, no par value, of Patriot (the "Patriot Common Stock"), was converted, at 
the effective time, into 0.51895 shares of common stock, $.01 par value, of New 
Patriot REIT (the "New Patriot REIT Common Stock") and 0.51895 shares of common
stock, $.01 par value, of New Patriot Operating Company (the "New Patriot
Operating Company Common Stock"), which shares are paired and transferable only
as a single unit (as so paired, the "Paired Shares"). In lieu of issuing
fractional Paired Shares, the Merger Agreement provided that a holder of Patriot
Common Stock otherwise entitled to such fractional Paired Shares became entitled
to receive an amount in cash (without interest), rounded to the nearest cent. As
a result of the exchange, Patriot stockholders received approximately 22,964,173
Paired Shares in connection with the Merger.
   
  The following unaudited Pro Forma Financial Statements have been adjusted for
the purchase method of accounting whereby the Bay Meadows Racecourse facility
and related leasehold improvements owned by CJC/BMOC are adjusted to estimated
fair market value. Although CJC/BMOC issued their Paired Shares to Patriot
stockholders and are the surviving legal entities following the Merger, CJC/BMOC
are considered the acquired companies for accounting purposes as the current
Patriot stockholders hold the majority of the combined paired shares of New
Patriot REIT Common Stock and New Patriot Operating Company Common Stock
subsequent to the Merger. The fair market values of the assets and liabilities
of CJC/BMOC have been determined based upon preliminary estimates and are
subject to change as additional information is obtained. Management of Patriot
does not anticipate that the preliminary allocation of purchase costs based upon
the estimated fair market value of the assets and liabilities of CJC/BMOC will
materially change; however, the allocations of purchase costs are subject to
final determination based upon estimates and other evaluations of fair market
value as of the date of the Merger. Therefore, the allocations reflected in the
following unaudited Pro Forma Financial Statements may differ from the amounts
ultimately determined.

  In the first quarter of 1997, Patriot acquired ownership interests in four
hotel properties (the "Recent Acquisitions") which include the Radisson
Overland Park Hotel in Overland Park, Kansas, the Radisson Hotel in
Northbrook, Illinois, the Luxeford Suites Hotel in Minneapolis, Minnesota and
the Holiday Inn Redmont Hotel in Birmingham, Alabama. Additionally, in April
1997, Patriot acquired the Sheraton Park Place Hotel in Minneapolis, Minnesota
and in May 1997, Patriot acquired the Myrtle Beach Hilton Oceanfront Golf
Resort. The acquisitions were financed primarily with funds drawn on Patriot's 
Line of Credit.
   
   In January 1997, Patriot acquired the Carefree Resorts for a total purchase
price of approximately $264 million. This acquisition was primarily financed
with funds drawn on Patriot's Line of Credit and the issuance of 1,295,077 
units of limited partnership interest of the Realty Partnership ("OP Units").

   Patriot leases each of its hotels, except the Crowne Plaza Ravinia Hotel and
the Marriott WindWatch Hotel (which are separately owned through two special
purpose non-controlled entities), to lesses who are responsible for operating
the hotels (the "Lessees"). Patriot's investments in these two special purpose
entities are accounted for using the equity method of accounting and Patriot's
share of their net income is reflected in Equity in Earnings of Unconsolidated
Subsidiaries in the accompanying unaudited Pro Forma Financial Statements. The
Lessees, in turn, have entered into separate agreements with hotel management
entities (the "Operators") to manage the hotels. Following the Merger, New
Patriot REIT expects to terminate its leases with PAH RSI, L.L.C., a limited
liability company owned by certain executive officers of Patriot ("PAH RSI
Lessee")

                                    F-79
<PAGE>
 
 
relating to the Carefree Resorts, the Radisson Northbrook Hotel, the Luxeford
Suites Hotel, the Sheraton Park Place Hotel and the Myrtle Beach Hilton
Oceanfront Golf Resort and re-lease such hotel properties to New Patriot
Operating Company. In addition, it is anticipated that New Patriot Operating
Company will offer to acquire certain assets of PAH RSI Lessee including
inventories, trade names and the right to receive certain royalty fees
subsequent to the Merger and the Related Transactions.
 
  As of March 31, 1997 Patriot owned interests in 54 hotels and resorts and
had an approximate 83.1% interest in the Realty Partnership. This ownership
interest in the Realty Partnership is also reflected for unaudited Pro Forma
Financial Statement presentation purposes.
 
  Patriot and PaineWebber Incorporated ("PaineWebber") have entered into an
agreement pursuant to which following the close of the Merger an affiliate of
PaineWebber will purchase substantially all of the land of Cal Jockey excluding
the land subject to a certain lease (the "Borders Lease"), for a purchase price
of $78.05 million (the "PaineWebber Land Sale"). New Patriot REIT will retain
ownership of the improvements located on the land. Simultaneously with the
consummation of such purchase, the PaineWebber affiliate and New Patriot REIT
have entered into a ground lease covering that portion of the land on which the
Bay Meadows Racecourse (sometimes referred to herein as the "Racecourse") is
situated. New Patriot REIT has subleased the Racecourse land and related
improvements to New Patriot Operating Company.
   
  In addition, Patriot has agreed in principle to loan an aggregate of $103
million to partnerships affiliated with the members of CHC Lease Partners to
enable such partnerships to refinance existing indebtedness relating to four
hotels, the Sheraton Grand Hotel in Tampa, the Sheraton Gateway Hotel in Miami
(also known as the River House Hotel), the Grand Bay Hotel in Miami, and the
Doubletree Hotel in Glenview, Illinois. The loans would mature in two years,
bear interest at a rate per annum equal to 30-day LIBOR plus 2.75%, and would be
secured by first priority liens on the assets of the respective partnerships,
including first mortgages on the hotels.

  The following unaudited Pro Forma Condensed Combined Statements of Operations
assume the following transactions have occurred at the beginning of the periods
presented: (i) the Merger and the related transactions have been consummated on
terms set forth in the Merger Agreement; (ii) the PaineWebber Land Sale has been
consummated, the PaineWebber affiliate has leased that portion of the land upon
which the Racecourse is situated to New Patriot REIT, and New Patriot REIT has
subleased this land to New Patriot Operating Company; (iii) New Patriot REIT has
leased certain land to Borders, Inc. ("Borders"); (iv) Patriot has acquired the
Recent Acquisitions and the Carefree Resorts and (v) the mortgage notes to
affiliates of CHC Lease Partners have been funded. In addition, the unaudited
Pro Forma Combined Balance Sheet data is presented as if the transactions
discussed above had occurred on March 31, 1997.

  The following unaudited Pro Forma Condensed Combined Statements of Operations
for the year ended December 31, 1996 and the three months ended March 31, 1997
of New Patriot REIT and New Patriot Operating Company are derived from the
individual unaudited Pro Forma Condensed Consolidated Statements of Operations
of New Patriot REIT and New Patriot Operating Company included in this report on
pages F-88 through F-93. These Pro Forma Condensed Combined Statements of
Operations are also derived from the unaudited Pro Forma Condensed Consolidated
Statements of Operations of Patriot (Pre-Merger) which have been included in
this report on pages F-99 through F-102. Such pro forma information is based in
part upon the Separate and Combined Statements of Income of CJC/BMOC filed with
CJC/BMOC's Annual Report on Form 10-K for the year ended December 31, 1996 and
Quarterly Report on Form 10-Q for the three months ended March 31, 1997, as
amended; the Consolidated Statements of Operations of Patriot filed with
Patriot's Annual Report on Form 10-K for the year ended December 31, 1996 and
Quarterly Report on Form 10-Q for the three months ended March 31, 1997; the
historical financial statements of certain hotels acquired by Patriot filed in
Patriot's Current Reports on Form 8-K dated April 2, 1996, as amended, December
5, 1996 and January 16, 1997, as amended; and the Pro Forma Condensed Combined
Statements of Operations of the Lessees which have been included in this report
on pages F-95 and F-96. In management's opinion, all material adjustments
necessary to reflect the effects of these transactions have been made. The
following unaudited Pro Forma Condensed Combined Statements of Operations do not
include the results of operations of the Sheraton Park Place Hotel acquired by
Patriot in April 1997 and the Myrtle Beach Hilton Oceanfront Golf Resort
acquired by Patriot in May 1997. 

  The following unaudited Pro Forma Condensed Combined Statements of
Operations are not necessarily indicative of what the actual results of
operations of New Patriot REIT and New Patriot Operating Company would have
been assuming such transactions had been completed as of the beginning of the
period presented, nor do they purport to represent the results of operations
for future periods. Further, the unaudited Pro Forma Condensed Combined
Statement of Operations for the interim period ended March 31, 1997 is not
necessarily indicative of the results of operations for the full year.
 
                                     F-80
<PAGE>
 
 
              NEW PATRIOT REIT AND NEW PATRIOT OPERATING COMPANY
 
             PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1996
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                       NEW PATRIOT
                           NEW PATRIOT  OPERATING
                              REIT      COMPANY                     PRO FORMA
                            PRO FORMA   PRO FORMA    ELIMINATIONS     TOTAL
                           ----------- -----------   ------------   ----------
                                (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                        <C>         <C>           <C>            <C>
Revenue:
 Participating lease rev-
  enue...................   $130,570    $    --        $(25,967)(A)  $104,603
 Hotel revenue...........        --       58,685(B)         --         58,685
 Club and spa revenue....        --       24,710            --         24,710
 Racecourse facility rev-
  enue...................      6,682      51,946         (6,348)(C)    52,280
 Club membership reve-
  nue....................        --        4,277            --          4,277
 Shopping center reve-
  nue....................        --        1,730            --          1,730
 Interest and other in-
  come...................     10,765      12,274         (1,204)(D)    21,835
                            --------    --------       --------      --------
 Total revenue...........    148,017     153,622        (33,519)      268,120
                            --------    --------       --------      --------
Expenses:
 Departmental costs--ho-
  tel operations.........        --       47,280            --         47,280
 Racing facility opera-
  tions..................        --       47,180         (6,348)(C)    40,832
 Ground lease expense....      5,354         --             --          5,354
 General and administra-
  tive...................      5,992      10,181            (34)(D)    16,139
 Repair and maintenance..        --        8,045            --          8,045
 Utilities...............        --        4,082            --          4,082
 Interest expense........     45,201       1,300         (1,170)(D)    45,331 (E)
 Real estate and personal
  property taxes and ca-
  sualty insurance.......     13,372         398            --         13,770
 Marketing...............        --        7,767            --          7,767
 Management fees.........        --        3,194            --          3,194
 Depreciation and amorti-
  zation.................     38,335       1,072            --         39,407
 Participating lease pay-
  ments..................        --       25,967        (25,967)(A)       --
 General liability insur-
  ance...................        --          656            --            656
                            --------    --------       --------      --------
 Total expenses..........    108,254     157,122        (33,519)      231,857
                            --------    --------       --------      --------
Income (loss) before eq-
 uity in earnings of un-
 consolidated subsidiar-
 ies, income tax provi-
 sion and minority inter-
 ests....................     39,763      (3,500)           --         36,263
 Equity in earnings of
  unconsolidated subsidi-
  aries..................      7,560         --             --          7,560
                            --------    --------       --------      --------
Income (loss) before in-
 come tax provision and
 minority interests......     47,323      (3,500)           --         43,823
 Income tax provision....        --          (62)           --            (62)
                            --------    --------       --------      --------
Income (loss) before mi-
 nority interests........     47,323      (3,562)           --         43,761
 Minority interest in the
  Realty Partnerships....     (6,548)        499            --         (6,049)
 Minority interest in
  other partnerships.....       (553)        --             --           (553)
                            --------    --------       --------      --------
Net income (loss) appli-
 cable to common share-
 holders.................   $ 40,222    $ (3,063)      $    --       $ 37,159 (E)
                            ========    ========       ========      ========
Net income (loss) per
 common paired share(F)..   $   1.40    $  (0.11)                    $   1.29 (E)
                            ========    ========                     ========
Weighted average number
 of common paired shares
 and common paired share
 equivalents
 outstanding.............     28,793      28,793                       28,793 (E)
                            ========    ========                     ========
</TABLE>
- --------
(A) Represents elimination of participating lease revenue and expense related
    to the six hotel properties leased by New Patriot REIT to New Patriot
    Operating Company.
(B) Hotel revenue includes revenue from rooms of $38,940 and food and beverage
    sales of $19,745.
(C) Represents elimination of rental income and expense related to the
    Racecourse facility and land leased by New Patriot REIT to New Patriot
    Operating Company.
(D) Represents the elimination of $1,170 of interest income and expense
    related to a note receivable issued to Patriot in connection with the sale
    of certain assets to PAH RSI Lessee, which assets are assumed to be
    acquired by New Patriot Operating Company, and the elimination of other
    intercompany income and expense items.
(E) The pro forma amounts presented assume an average interest rate of 7.2502%
    per annum (representing LIBOR plus 1.7%) on the outstanding debt
    obligations with a term of three years. An increase of 0.25% in the
    interest rate would increase pro forma interest expense to $46,652,
    decrease net income applicable to common shareholders to $36,244 and
    decrease net income per common share to $1.26.
 
 
                                     F-81
<PAGE>
 
 
    Patriot has entered into a commitment letter with PaineWebber Real Estate
    and The Chase Manhattan Bank ("Chase") which will modify and extend the Line
    of Credit up to $700,000 and provide for a term loan of $500,000 (the "New
    Credit Facility"). The additional availability under this New Credit
    Facility will be primarily used to finance future acquisitions. In the event
    Patriot is successful in obtaining the New Credit Facility, deferred loan
    costs totaling approximately $16,325, including fees, legal Credit Facility
    (of which approximately $10,150 relates to the modification and extension of
    the Line of Credit and has been reflected in the pro forma financial
    information).
    
(F) In February 1997, the Financial Accounting Standards Board issued
    Statement of Financial Accounting Standards No. 128 Earnings Per Share
    ("Statement 128"). Statement 128 specifies the computation, presentation
    and disclosure requirements for basic earnings per share and diluted
    earnings per share. Management believes that adoption of Statement 128
    will not have a material effect on the earnings per share of New Patriot
    REIT and New Patriot Operating Company.
 
                                     F-82
<PAGE>
 
 
              NEW PATRIOT REIT AND NEW PATRIOT OPERATING COMPANY
 
             PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                       NEW PATRIOT
                           NEW PATRIOT OPERATING
                              REIT      COMPANY                    PRO FORMA
                            PRO FORMA   PRO FORMA   ELIMINATIONS     TOTAL
                           ----------- -----------  ------------   ----------
                              (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                        <C>         <C>          <C>            <C>
Revenue:
 Participating lease rev-
  enue...................    $36,551     $   --       $ (9,428)(A)  $27,123
 Hotel revenue...........        --       19,068(B)        --        19,068
 Club and spa revenue....        --        8,706           --         8,706
 Racecourse facility rev-
  enue...................      1,760      20,269        (1,677)(C)   20,352
 Club membership reve-
  nue....................        --          348           --           348
 Shopping center reve-
  nue....................        --          474           --           474
 Interest and other in-
  come...................      2,669       4,459          (317)(D)    6,811
                             -------     -------      --------      -------
 Total revenue...........     40,980      53,324       (11,422)      82,882
                             -------     -------      --------      -------
Expenses:
 Departmental costs--ho-
  tel operations.........        --       13,828           --        13,828
 Racing facility opera-
  tions..................        --       16,949        (1,677)(C)   15,272
 Ground lease expense....      1,336         --            --         1,336
 General and administra-
  tive...................      3,502       2,591           --         6,093
 Repair and maintenance..        --        2,247           --         2,247
 Utilities...............        --          949           --           949
 Interest expense........     11,709         319          (317)(D)   11,711(E)
 Real estate and personal
  property taxes and ca-
  sualty insurance.......      3,404         129           --         3,533
 Marketing...............        --        1,870           --         1,870
 Management fees.........        --        1,482           --         1,482
 Depreciation and amorti-
  zation.................      9,862         268           --        10,130
 Participating lease pay-
  ments..................        --        9,428        (9,428)(A)      --
 General liability insur-
  ance...................        --          252           --           252
                             -------     -------      --------      -------
 Total expenses..........     29,813      50,312       (11,422)      68,703
                             -------     -------      --------      -------
Income (loss) before eq-
 uity in earnings of un-
 consolidated subsidiar-
 ies, income tax provi-
 sion and minority inter-
 ests....................     11,167       3,012           --        14,179
 Equity in earnings of
  unconsolidated subsidi-
  aries..................      1,021         --            --         1,021
                             -------     -------      --------      -------
Income (loss) before in-
 come tax provision and
 minority interests......     12,188       3,012           --        15,200
 Income tax provision....        --       (1,205)          --        (1,205)
                             -------     -------      --------      -------
Income (loss) before mi-
 nority interests........     12,188       1,807           --        13,995
 Minority interest in the
  Realty Partnerships....     (1,676)       (253)          --        (1,929)
 Minority interest in
  other partnerships.....       (219)        --            --          (219)
                             -------     -------      --------      -------
Net income (loss) appli-
 cable to common share-
 holders.................    $10,293     $ 1,554      $    --       $11,847 (E)
                             =======     =======      ========      =======
Net income (loss) per
 common paired share(F)..    $  0.35     $  0.05                    $  0.40 (E)
                             =======     =======                    =======
Weighted average number
 of common paired shares
 and common paired share
 equivalents
 outstanding.............     29,074      29,074                     29,074 (E)
                             =======     =======                    =======
</TABLE>
- --------
(A) Represents elimination of participating lease revenue and expense related
    to the six hotel properties leased by New Patriot REIT to New Patriot
    Operating Company.
(B) Hotel revenue includes revenue from rooms of $13,177 and food and beverage
    sales of $5,891.
(C) Represents elimination of rental income and expense related to the
    Racecourse facility and land leased by New Patriot REIT to New Patriot
    Operating Company.
(D) Represents the elimination of $293 of interest income and expense related
    to a note receivable issued to Patriot in connection with the sale of
    certain assets to PAH RSI Lessee, which assets are assumed to be acquired
    by New Patriot Operating Company, and the elimination of other
    intercompany income and expense items.
(E) The pro forma amounts presented assume an average interest rate of 7.2012%
    per annum (representing LIBOR plus 1.7%) on the outstanding debt
    obligations with a term of three years. An increase of 0.25% in the
    interest rate would increase pro forma interest expense to $12,073 and
    decrease net income applicable to common shareholders to $11,590. Net
    income per common share would be unchanged.     
 
 
                                     F-83
<PAGE>
 
 
    Patriot has entered into a Commitment Letter with PaineWebber Real Estate
    and Chase which will modify and extend the Line of Credit up to $700,000 and
    provide for a term loan of $500,000. The additional availability under this
    New Credit Facility will be primarily used to finance future acquisitions.
    In the event Patriot is successful in obtaining the New Credit Facility,
    deferred loan costs totaling approximately $16,325, including fees, legal
    and other expenses are expected to be incurred in connection with the New
    Credit Facility (of which approximately $10,150 relates to the modification
    and extension of the Line of Credit and has been reflected in the pro forma
    financial information).
 
(F) In February 1997, the Financial Accounting Standards Board issued
    Statement No. 128 which specifies the computation, presentation and
    disclosure requirements for basic earnings per share and diluted earnings
    per share. Management believes that adoption of Statement 128 will not
    have a material effect on the earnings per share of New Patriot REIT and
    New Patriot Operating Company.
 
                                     F-84
<PAGE>
 
 
              NEW PATRIOT REIT AND NEW PATRIOT OPERATING COMPANY
 
                  PRO FORMA CONDENSED COMBINED BALANCE SHEET
 
  The following unaudited Pro Forma Condensed Combined Balance Sheet is
presented as if the Merger and the related transactions, as well as (i) the
sale of substantially all of the Cal Jockey land to an affiliate of
PaineWebber, (ii) the subsequent leaseback of certain land by New Patriot REIT
on which the Racecourse is situated, (iii) the sub-lease of the Racecourse
land and related improvements from New Patriot REIT to New Patriot Operating
Company, and (iv) the lease of certain land of New Patriot REIT to Borders,
had occurred as of March 31, 1997. The following unaudited Pro Forma Condensed
Combined Balance Sheet is also derived from Patriot's Pro Forma Condensed
Consolidated Balance Sheet as of March 31, 1997 included elsewhere in this
Report on Form 8-K which is presented as if the funding of the mortgage notes to
affiliates of CHC Lease Partners had occurred as of March 31, 1997. Such pro
forma information is based in part upon CJC/BMOC's Combined Balance Sheet as of
March 31, 1997 and Patriot's Consolidated Balance Sheet as of March 31, 1997 and
should be read in conjunction with the financial statements filed with
CJC/BMOC's and Patriot's respective Quarterly Reports on Form 10-Q for the three
months ended March 31, 1997. In management's opinion, all material adjustments
necessary to reflect the effect of these transactions have been made. The
following unaudited Pro Forma Condensed Combined Balance Sheet does not include
the Sheraton Park Place Hotel acquired by Patriot in April 1997 and the Myrtle
Beach Hilton Oceanfront Golf Resort acquired by Patriot in May 1997.
   
  Although Cal Jockey and Bay Meadows issued their Paired Shares to Patriot
stockholders and are the surviving legal entities following the Merger, CJC/BMOC
are considered the acquired companies for accounting purposes as the current
Patriot stockholders hold the majority of paired shares of the combined
companies subsequent to the Merger. Accordingly, the accompanying Pro Forma
Condensed Combined Balance Sheet reflects adjustments to record the net assets
of CJC/BMOC at their estimated fair market values and the elimination of
CJC/BMOC's historical shareholders' equity. The fair market values of the assets
and liabilities of CJC/BMOC have been determined based upon preliminary
estimates and are subject to change as additional information is obtained.
Management of Patriot does not anticipate that the preliminary allocation of
purchase costs based upon the estimated fair market value of the assets and
liabilities of CJC/BMOC will materially change; however, the allocations of
purchase costs are subject to final determination based upon estimates and other
evaluations of fair market value as of the date of the Merger. Therefore, the
allocations reflected in the following unaudited Pro Forma Condensed Combined
Balance Sheet may differ from the amounts ultimately determined. The following
unaudited Pro Forma Condensed Combined Balance Sheet is not necessarily
indicative of what the actual financial position would have been assuming such
transactions had been completed as of March 31, 1997, nor does it purport to
represent the future financial position of New Patriot REIT and New Patriot
Operating Company.

                                     F-85
<PAGE>
 
 
              NEW PATRIOT REIT AND NEW PATRIOT OPERATING COMPANY
 
                  PRO FORMA CONDENSED COMBINED BALANCE SHEET
                             AS OF MARCH 31, 1997
                                  (UNAUDITED)
                     (IN THOUSANDS, EXCEPT FOR SHARE DATA)
 
<TABLE>   
<CAPTION>
                                            CJC/
                               PATRIOT      BMOC                    PRO FORMA
                              PRO FORMA   HISTORICAL ADJUSTMENTS      TOTAL
                              ----------  ---------- -----------    ----------
<S>                           <C>         <C>        <C>            <C>
           ASSETS
Net investment in hotel and
 resort properties and land
 held for sale..............  $  947,722   $   --     $    --       $  947,722
Net investment in Racecourse
 facility and related im-
 provements.................         --     18,800       5,465 (A)      24,265
Mortgage notes and other re-
 ceivables from unconsoli-
 dated subsidiaries.........      73,622       --          --           73,622
Notes receivable............     113,189       --       (9,237)(B)     103,952
Investment in unconsolidated
 subsidiaries...............      12,140       --          --           12,140
Cash and equivalents........       6,271     7,708         --           13,979
Restricted cash.............         --        --       78,050 (C)      78,050
Securities available for
 sale.......................         --      5,609         --            5,609
Accounts receivable.........      15,648     1,269         --           16,917
Goodwill....................         --        --       97,216 (D)      97,216
Deferred expenses, net......      14,447       --          --           14,447
Prepaid expenses and other
 assets.....................      12,009       733       6,337 (B)      19,079
Deferred income taxes.......         --        227         --              227
                              ----------   -------    --------      ----------
 Total assets...............  $1,195,048   $34,346    $177,831      $1,407,225
                              ==========   =======    ========      ==========
 LIABILITIES AND SHAREHOLD-
         ERS' EQUITY
Borrowings under a line of
 credit and mortgage notes..  $  579,862   $   --     $    --  (G)  $  579,862
Dividends and distributions
 payable....................      13,938       --          --           13,938
Accounts payable and accrued
 expenses...................      13,498     7,738      14,252 (E)      35,488
Note payable................         --      2,900      (2,900)(B)         --
Due to unconsolidated sub-
 sidiaries..................       6,098       --          --            6,098
Minority interest in the    
 Realty Partnership.........     127,262       --          --          127,262
Minority interest in other
 partnerships...............      13,774       --          --           13,774
Shareholders' equity:
 Preferred stock............         --        --          --              --
 Common stock...............         --        116         457 (F)         573
 Paid-in capital............     457,178    18,385     171,229 (G)     646,792
 Unearned stock compensa-
  tion, net.................     (16,261)      --          --          (16,261)
 Unrealized gain on securi-
  ties available for sale...         --      1,323      (1,323)(G)         --
 Retained earnings..........        (301)    3,884      (3,884)(G)        (301)
                              ----------   -------    --------      ----------
 Total shareholders' equi-
  ty........................     440,616    23,708     166,479         630,803
                              ----------   -------    --------      ----------
 Total liabilities and
  shareholders' equity......  $1,195,048   $34,346    $177,831      $1,407,225
                              ==========   =======    ========      ==========
</TABLE>    
- --------
(A) Represents adjustment for the purchase method of accounting whereby the
    Racecourse facility and related leasehold improvements owned by CJC/BMOC
    are adjusted to estimated fair market value after the sale of
    substantially all of the Cal Jockey land to an affiliate of PaineWebber
    for $78,050.
(B) Represents the elimination of $9,237 notes receivable and accrued interest
    between New Patriot REIT and PAH RSI Lessee which relate to certain
    assets, trade names and the right to receive certain royalty fees which
    are to be acquired by New Patriot Operating Company. In addition, the
    $2,900 note payable between CJC/BMOC and Patriot issued in connection with
    the Merger has been eliminated.
(C) Represents the cash proceeds from the sale of substantially all of the Cal
    Jockey land to an affiliate of PaineWebber. It is assumed that the sale of
    the land will be structured as a tax-deferred exchange. In order to
    qualify as a tax-deferred exchange, suitable properties must be located
    and exchanged and the exchange must be effectuated within a relatively
    short time period allowed by applicable IRS regulations. Until such time
    that suitable properties are located, the proceeds from the sale of land
    will be maintained in a restricted trust account.
(D) Represents the purchase consideration in excess of the fair market value
    of the net assets of CJC/BMOC. Patriot primarily attributes this amount to
    the paired share structure that, subsequent to the Merger, will enable New
    Patriot REIT and New Patriot Operating Company to be a fully integrated
    owner and operator of hotels. The paired share tax treatment is no longer
    available under the Code; however, CJC/BMOC is one of only four publicly-
    held companies in existence for which this structure has been
    "grandfathered."
(E) Represents adjustment for accrued Merger costs including, legal and
    accounting fees, printing and various other professional fees anticipated
    in connection with the Merger and the related transactions.
 
                                     F-86
<PAGE>
 
 
(F) Represents the exchange of shares of Patriot Common Stock for paired shares
    of New Patriot REIT Common Stock and New Patriot Operating Company Common
    Stock. Pursuant to the Merger Agreement, Patriot stockholders received, for
    each share of Patriot Common Stock held by them at the time the Merger
    became effective, 0.51895 shares of New Patriot REIT Common Stock and
    0.51895 shares of New Patriot Operating Company Common Stock, which shares
    are paired and transferable only as a single unit. At March 31, 1997,
    Patriot had 44,093,496 shares of Patriot Common Stock outstanding which were
    exchanged for approximately 22,882,320 paired shares of New Patriot REIT
    Common Stock and New Patriot Operating Company Common Stock, resulting in an
    increase in common stock of approximately $457, which has been offset by a
    corresponding adjustment to Paid-in Capital.
(G) Pursuant to the Merger Agreement, Patriot stockholders received 0.51895
    shares of New Patriot REIT Common Stock and 0.51895 shares of New Patriot
    Operating Company Common Stock for each Patriot share. The estimated value
    of the CJC/BMOC shares, based on the closing price of Patriot shares on
    October 30, 1996, of $17.125 (adjusted for the 2-for-1 stock split), is
    $33.00 per paired share. Based on 5,763,257 CJC/BMOC Paired Shares
    outstanding, the total purchase consideration is approximately $190,187. The
    adjustments to shareholders' equity eliminate CJC/BMOC historical equity
    accounts totaling $23,708 and record equity based on the number of Paired
    Shares held by CJC/BMOC that remain outstanding after the Merger at $33.00
    per Paired Share.
                                         F-87
<PAGE>
 
 
                               NEW PATRIOT REIT
 
           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1996
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                    PATRIOT   CAL JOCKEY
                                   PRO FORMA   HISTORICAL   MERGER      PRO FORMA
                                      (A)         (B)     ADJUSTMENTS     TOTAL
                                   ---------  ----------- -----------   ---------
                                    (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                                <C>        <C>         <C>           <C>
Revenue:
 Participating lease revenue.....  $130,570     $   --      $  --       $130,570
 Rental of Racecourse facility
  and land.......................       --        4,918      1,764 (C)     6,682
 Interest and other income.......    10,271         494        --         10,765
                                   --------     -------     ------      --------
 Total revenue...................   140,841       5,412      1,764       148,017
                                   --------     -------     ------      --------
Expenses:
 Ground lease expense............     1,390         --       3,964 (D)     5,354
 General and administrative......     5,342       5,696     (5,046)(E)     5,992
 Interest expense................    45,201         --         --         45,201
 Real estate and personal prop-
  erty taxes and casualty insur-
  ance...........................    13,372         --         --         13,372
 Depreciation and amortization...    35,123         932      2,280 (F)    38,335
                                   --------     -------     ------      --------
 Total expenses..................   100,428       6,628      1,198       108,254
                                   --------     -------     ------      --------
Income (loss) before equity in
 earnings of unconsolidated sub-
 sidiaries and minority inter-
 ests............................    40,413      (1,216)       566        39,763
 Equity in earnings of unconsoli-
  dated subsidiaries.............     7,560         --         --          7,560
                                   --------     -------     ------      --------
Income (loss) before minority in-
 terests.........................    47,973      (1,216)       566        47,323
 Minority interest in the Patriot
  Partnership....................    (8,014)        --       1,466 (G)    (6,548)
 Minority interest in other part-
  nerships.......................      (553)        --         --           (553)
                                   --------     -------     ------      --------
Net income (loss) applicable to
 common shareholders.............  $ 39,406     $(1,216)    $2,032      $ 40,222
                                   ========     =======     ======      ========
Net income (loss) per common
 share(H)........................  $   0.89     $ (0.21)                $   1.40
                                   ========     =======                 ========
Weighted average number of common
 shares and common share equiva-
 lents outstanding...............    44,378       5,763                   28,793
                                   ========     =======                 ========
</TABLE>
- --------
(A) Represents Patriot's pro forma results of operations for the year ended
    December 31, 1996. See page F-99.
(B) Represents the historical results of operations of Cal Jockey for the year
    ended December 31, 1996.
(C) Represents adjustments to Racecourse facility rental revenue as a result
    of (i) the lease agreement between New Patriot REIT and New Patriot
    Operating Company subsequent to the Merger and the related transactions
    and the PaineWebber Land Sale and (ii) rental income related to the Borders
    Lease.
(D) Represents ground lease payments to be made with respect to the ground lease
    with an affiliate of PaineWebber.
(E) Represents adjustment for certain administrative salaries and other
    expenses not expected to be incurred by New Patriot REIT of $568 and
    approximately $1,194 of non-recurring legal fees and Merger related costs
    of $3,284.
(F) Represents adjustment to reduce depreciation related to the Racecourse
    facility by $93, offset by amortization of goodwill of $2,373 which
    results from the adjustment for purchase method of accounting whereby the
    Racecourse facility and retained leasehold improvements owned by CJC/BMOC
    are adjusted to estimated fair market value. Depreciation is computed
    using the straight-line method and is based upon the estimated useful
    lives of 20 years for the Racecourse facility and 5 to 7 years for F, F &
    E. These estimated useful lives are based on management's knowledge of the
    properties and the industry in general. Amortization of goodwill is
    computed using the straight-line method over a 40 year estimated useful
    life. Because the paired share structure is "grandfathered" under the
    Code, Patriot believes the life of the paired share structure is
    perpetual. Under generally accepted accounting principles, however, the
    maximum amortization period is 40 years for intangible assets.
(G) Represents the adjustments to minority interest to reflect the estimated
    minority interest percentage subsequent to the Merger of approximately
    14.0%.
(H) In February 1997, the Financial Accounting Standards Board issued
    Statement 128 which specifies the computation, presentation and disclosure
    requirements for basic earnings per share and diluted earnings per share.
    Management believes that adoption of Statement 128 will not have a
    material effect on the earnings per share of New Patriot REIT.
 
                                     F-88
<PAGE>
 
                               NEW PATRIOT REIT
 
           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                     PATRIOT  CAL JOCKEY
                                    PRO FORMA  HISTORICAL   MERGER     PRO FORMA
                                       (A)        (B)     ADJUSTMENTS    TOTAL
                                    --------- ----------- -----------  ---------
                                     (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                                 <C>       <C>         <C>          <C>
Revenue:
 Participating lease revenue......   $36,551    $  --        $ --       $36,551
 Rental of Racecourse facility and
  land............................       --      1,660         100 (C)    1,760
 Interest and other income........     2,555       114         --         2,669
                                     -------    ------       -----      -------
 Total revenue....................    39,106     1,774         100       40,980
                                     -------    ------       -----      -------
Expenses:
 Ground lease expense.............       345       --          991 (D)    1,336
 General and administrative.......     3,461       456        (415)(E)    3,502
 Interest expense.................    11,709        36         (36)(F)   11,709
 Real estate and personal property
  taxes and casualty insurance....     3,380        24         --         3,404
 Depreciation and amortization....     9,064       239         559 (G)    9,862
                                     -------    ------       -----      -------
 Total expenses...................    27,959       755       1,099       29,813
                                     -------    ------       -----      -------
Income (loss) before equity in
 earnings of unconsolidated sub-
 sidiaries and minority inter-
 ests.............................    11,147     l,019        (999)      11,167
 Equity in earnings of unconsoli-
  dated subsidiaries..............     1,021       --          --         1,021
                                     -------    ------       -----      -------
Income (loss) before minority in-
 terests..........................    12,168     1,019        (999)      12,188
 Minority interest in the Patriot
  Partnership.....................    (2,019)      --          343 (H)   (1,676)
 Minority interest in other part-
  nerships........................      (219)      --          --          (219)
                                     -------    ------       -----      -------
Net income (loss) applicable to
 common shareholders..............   $ 9,930    $1,019       $(656)     $10,293
                                     =======    ======       =====      =======
Net income (loss) per common
 share(I).........................   $  0.22    $ 0.18                  $  0.35
                                     =======    ======                  =======
Weighted average number of common
 shares and common share equiva-
 lents outstanding................    44,919     5,763                   29,074
                                     =======    ======                  =======
</TABLE>
- --------
(A) Represents Patriot's pro forma results of operations for the three months
    ended March 31, 1997. See page F-101.
(B) Represents the historical results of operations of Cal Jockey for the
    three months ended March 31, 1997.
(C) Represents adjustments to Racecourse facility rental revenue as a result of
    (i) the lease agreement between New Patriot REIT and New Patriot Operating
    Company subsequent to the Merger and the related transactions and the
    PaineWebber Land Sale and (ii) rental income related to the Borders Lease.
(D) Represents ground lease payments to be made with respect to the ground lease
    with an affiliate of PaineWebber.
(E) Represents adjustment for non-recurring legal fees and Merger-related
    costs not expected to be incurred by New Patriot REIT.
(F) Represents elimination of $36 of interest expense related to the $2,900
    note payable between CJC/BMOC and Patriot.
(G) Represents adjustment to reduce depreciation related to the Racecourse
    facility by $30, offset by amortization of goodwill of $589 which results
    from the adjustment for purchase method of accounting whereby the
    Racecourse facility and retained leasehold improvements owned by CJC/BMOC
    are adjusted to estimated fair market value. Depreciation is computed
    using the straight-line method and is based upon the estimated useful
    lives of 20 years for the Racecourse facility and 5 to 7 years for F, F &
    E. These estimated useful lives are based on management's knowledge of the
    properties and the industry in general. Amortization of goodwill is
    computed using the straight-line method over a 40 year estimated useful
    life. Because the paired share structure is "grandfathered" under the
    Code, Patriot believes the life of the paired share structure is
    perpetual. Under generally accepted accounting principles, however, the
    maximum amortization period is 40 years for intangible assets.
(H) Represents the adjustments to minority interest to reflect the estimated
    minority interest percentage subsequent to the Merger of approximately
    14.0%.
(I) In February 1997, the Financial Accounting Standards Board issued
    Statement 128 which specifies the computation, presentation and disclosure
    requirements for basic earnings per share and diluted earnings per share.
    Management believes that adoption of Statement 128 will not have a
    material effect on the earnings per share of New Patriot REIT.
 
                                     F-89
<PAGE>
 
 
                         NEW PATRIOT OPERATING COMPANY
 
           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1996
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                           PRO FORMA ADJUSTMENTS
                                     ---------------------------------------
                             BAY
                           MEADOWS   CAREFREE        RECENT
                          HISTORICAL RESORTS      ACQUISITIONS                 PRO FORMA
                             (A)       (B)            (C)        ADJUSTMENTS     TOTAL
                          ---------- --------     ------------   -----------   ---------
                                (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                       <C>        <C>          <C>            <C>           <C>
Revenue:
 Room revenue...........   $   --    $29,251        $ 9,689         $ --       $ 38,940
 Food and beverage......       --     17,356          2,389           --         19,745
 Club and spa revenue...       --     24,710            --            --         24,710
 Pari-mutuel revenue....    41,476       --             --            --         41,476
 Other racing income....    10,470       --             --            --         10,470
 Club membership reve-
  nue...................       --      4,277            --            --          4,277
 Shopping center reve-
  nue...................       --      1,730            --            --          1,730
 Telephone and other ho-
  tel revenue...........       --      9,569            769           --         10,338
 Interest and other in-
  come..................     1,526       410            --            --          1,936
                           -------   -------        -------         -----      --------
 Total revenue..........    53,472    87,303         12,847           --        153,622
                           -------   -------        -------         -----      --------
Expenses:
 Departmental costs--
  hotel, club and spa
  operations............       --     42,175          5,105           --         47,280
 Direct operating costs
  of racing facility....    20,950       --             --            --         20,950
 Purses and incentive
  awards................    17,054       --             --            --         17,054
 Commissions, concession
  costs and Racecourse
  facility rental.......     8,483       --             --            693 (D)     9,176
 General and administra-
  tive..................     3,552     6,229            961          (561)(E)    10,181
 Repair and mainte-
  nance.................       --      7,386            659           --          8,045
 Utilities..............       --      3,480            602           --          4,082
 Marketing..............     1,436     5,589            742           --          7,767
 Management fees........       --      2,971            223           --          3,194
 Depreciation and amor-
  tization..............       754       --             --            318 (F)     1,072
 Participating lease
  payments..............       --     21,464 (G)      4,503 (G)       --         25,967
 Interest expense.......       130     1,170 (H)        --            --          1,300
 Real estate and per-
  sonal property taxes
  and insurance.........       398       --             --            --            398
 General liability
  insurance.............       --        492            164           --            656
                           -------   -------        -------         -----      --------
 Total expenses.........    52,757    90,956         12,959           450       157,122
                           -------   -------        -------         -----      --------
Income (loss) before
 income tax provision
 and minority interest..       715    (3,653)          (112)         (450)       (3,500)
 Income tax (provision)
  benefit...............      (260)      --             --            198 (I)       (62)
                           -------   -------        -------         -----      --------
Income (loss) before
 minority interest......       455    (3,653)          (112)         (252)       (3,562)
 Minority interest in
  the Patriot Operating
  Partnership...........       --        511 (J)         16 (J)       (28) (J)      499
                           -------   -------        -------         -----      --------
Net income (loss)
 applicable to common
 shareholders...........   $   455   $(3,142)       $   (96)        $(280)     $ (3,063)
                           =======   =======        =======         =====      ========
Net income (loss) per
 common share(K)........   $  0.08                                             $  (0.11)
                           =======                                             ========
Weighted average number
 of common shares and
 common share
 equivalents
 outstanding............     5,763                                               28,793
                           =======                                             ========
</TABLE>
- --------
(A) Represents the historical results of operations of Bay Meadows for the
    year ended December 31, 1996.
(B) Represents adjustments to New Patriot Operating Company's results of
    operations assuming the Carefree Resort properties had been leased to New
    Patriot Operating Company at the beginning of the period presented.
(C) Represents adjustments to New Patriot Operating Company's results of
    operations assuming the Radisson Northbrook Hotel and the Luxeford Suites
    Hotel had been leased to New Patriot Operating Company at the beginning of
    the period presented.
(D) Represents adjustment to Racecourse facility rental expense as a result of
    (i) the lease agreement between New Patriot REIT and New Patriot Operating
    Company subsequent to the Merger and the related transactions and (ii) the
    PaineWebber Land Sale.
 
                                     F-90
<PAGE>
 
 
(E) Represents adjustment for estimated incremental general and administrative
    expenses of approximately $300 and certain expenses not expected to be
    incurred by New Patriot Operating Company of $861, including approximately
    $472 of non-recurring legal fees and approximately $389 of Merger-related
    costs.
(F) Represents an increase in depreciation of furniture and equipment of $245,
    and amortization of goodwill of $73 which results from the adjustment for
    purchase method of accounting whereby the furniture and equipment owned by
    Bay Meadows is adjusted to estimated fair market value. Depreciation is
    computed using the straight-line method and is based upon the estimated
    useful lives of 5 to 7 years for F, F & E. Amortization of goodwill is
    computed using the straight-line method over a 40 year estimated useful
    life. Because the paired share structure is "grandfathered" under the
    Code, Patriot believes the life of the paired share structure is
    perpetual. Under generally accepted accounting principles, however, the
    maximum amortization period is 40 years for intangible assets.
(G) Represents lease payments from New Patriot Operating Company to New
    Patriot REIT calculated on a pro forma basis by applying the provisions of
    the Participating Leases to the historical revenue of the hotels for the
    period presented.
(H) Represents interest expense incurred on promissory notes issued to the
    Realty Partnership by PAH RSI Lessee in connection with the acquisition
    of certain assets, which assets are assumed to be acquired by New Patriot
    Operating Company.
(I) Represents an adjustment to the estimated federal and state tax liability
    as a result of the pro forma operating loss of the Carefree Resorts and
    the pro forma adjustments to Bay Meadows for the year ended December 31,
    1996.
(J) Represents the adjustments to minority interest to reflect the estimated
    minority interest percentage subsequent to the Merger of approximately
    14.0%.
(K) In February 1997, the Financial Accounting Standards Board issued
    Statement 128 which specifies the computation, presentation and disclosure
    requirements for basic earnings per share and diluted earnings per share.
    Management believes that adoption of Statement 128 will not have a
    material effect on the earnings per share of New Patriot Operating
    Company.
 
                                     F-91
<PAGE>
 
                         NEW PATRIOT OPERATING COMPANY
 
           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                           PRO FORMA ADJUSTMENTS
                                     --------------------------------------
                             BAY
                           MEADOWS   CAREFREE        RECENT
                          HISTORICAL RESORTS      ACQUISITIONS               PRO FORMA
                             (A)       (B)            (C)       ADJUSTMENTS    TOTAL
                          ---------- --------     ------------  -----------  ---------
                                (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                       <C>        <C>          <C>           <C>          <C>
Revenue:
 Room revenue...........   $   --    $11,059         $2,118        $ --       $13,177
 Food and beverage......       --      5,440            451          --         5,891
 Club and spa revenue...       --      8,706            --           --         8,706
 Pari-mutuel revenue....    17,099       --             --           --        17,099
 Other racing income....     3,170       --             --           --         3,170
 Club membership reve-
  nue...................       --        348            --           --           348
 Shopping center reve-
  nue...................       --        474            --           --           474
 Telephone and other ho-
  tel revenue...........       --      3,588            181          --         3,769
 Interest and other in-
  come..................       232       458            --           --           690
                           -------   -------         ------        -----      -------
 Total revenue..........    20,501    30,073          2,750          --        53,324
                           -------   -------         ------        -----      -------
Expenses:
 Departmental costs--
  hotel, club and spa
  operations............       --     12,670          1,158          --        13,828
 Direct operating costs
  of racing facility....     6,608       --             --           --         6,608
 Purses and incentive
  awards................     7,240       --             --           --         7,240
 Commissions, concession
  costs and Racecourse
  facility rental.......     3,084       --             --            17 (D)    3,101
 General and administra-
  tive..................       783     1,809            248         (249)(E)    2,591
 Repair and mainte-
  nance.................       --      2,105            142          --         2,247
 Utilities..............       --        759            190          --           949
 Marketing..............       465     1,185            220          --         1,870
 Management fees........       --      1,425             57          --         1,482
 Depreciation and amor-
  tization..............       181       --             --            87 (F)      268
 Participating lease
  payments..............       --      8,292 (G)      1,136 (G)      --         9,428
 Interest expense.......        26       293 (H)        --           --           319
 Real estate and per-
  sonal property taxes
  and insurance.........       129       --             --           --           129
 General liability
  insurance.............       122       108             22          --           252
                           -------   -------         ------        -----      -------
 Total expenses.........    18,638    28,646          3,173         (145)      50,312
                           -------   -------         ------        -----      -------
Income (loss) before
 income tax provision
 and minority interest..     1,863     1,427           (423)         145        3,012
 Income tax (provision)
  benefit...............      (748)      --             --          (457)(I)   (1,205)
                           -------   -------         ------        -----      -------
Income (loss) before
 minority interest......     1,115     1,427           (423)        (312)       1,807
 Minority interest in
  the Patriot Operating
  Partnership...........       --       (200)(J)         59 (J)     (112)(J)     (253)
                           -------   -------         ------        -----      -------
Net income (loss)
 applicable to common
 shareholders...........   $ 1,115   $ 1,227         $ (364)       $(424)     $ 1,554
                           =======   =======         ======        =====      =======
Net income (loss) per
 common share(K)........   $  0.19                                            $  0.05
                           =======                                            =======
Weighted average number
 of common shares and
 common share
 equivalents
 outstanding............     5,763                                             29,074
                           =======                                            =======
</TABLE>
- --------
(A) Represents the historical results of operations of Bay Meadows for the
    three months ended March 31, 1997.
(B) Represents adjustments to New Patriot Operating Company's results of
    operations assuming the Carefree Resort properties had been leased to New
    Patriot Operating Company at the beginning of the period presented.
(C) Represents adjustments to New Patriot Operating Company's results of
    operations assuming the Radisson Northbrook Hotel and the Luxeford Suites
    Hotel had been leased to New Patriot Operating Company at the beginning of
    the period presented.
(D) Represents adjustment to Racecourse facility rental expense as a result of
    (i) the lease agreement between New Patriot REIT and New Patriot
    Operating Company subsequent to the Merger and the related transactions
    and (ii) the PaineWebber Land Sale.
(E) Represents adjustment for estimated incremental general and administrative
    expenses of approximately $75 and certain expenses not expected to be
    incurred by New Patriot Operating Company of $324, including approximately
    $257 of non-recurring legal fees and approximately $67 of Merger related
    costs.
 
                                     F-92

<PAGE>
 
(F) Represents an increase in depreciation of furniture and equipment of $69,
    and amortization of goodwill of $18 which results from the adjustment for
    purchase method of accounting whereby the furniture and equipment owned by
    Bay Meadows is adjusted to estimated fair market value. Depreciation is
    computed using the straight-line method and is based upon the estimated
    useful lives of 5 to 7 years for F, F & E. Amortization of goodwill is
    computed using the straight-line method over a 40 year estimated useful
    life. Because the paired share structure is "grandfathered" under the
    Code, Patriot believes the life of the paired share structure is
    perpetual. Under generally accepted accounting principles, however, the
    maximum amortization period is 40 years for intangible assets.
(G) Represents lease payments from New Patriot Operating Company to New
    Patriot REIT calculated on a pro forma basis by applying the provisions of
    the Participating Leases to the historical revenue of the hotels for the
    period presented.
(H) Represents interest expense incurred on promissory notes issued to the
    Realty Partnership by PAH RSI Lessee in connection with the acquisition
    of certain assets, which assets are assumed to be acquired by New Patriot
    Operating Company.
(I) Represents an adjustment to the estimated federal and state tax liability
    as a result of the pro forma operating income of the Carefree Resorts and
    the pro forma adjustments to Bay Meadows for the three months ended March
    31, 1997.
(J) Represents the adjustments to minority interest to reflect the estimated
    minority interest percentage subsequent to the Merger of approximately
    14.0%.
(K) In February 1997, the Financial Accounting Standards Board issued
    Statement 128 which specifies the computation, presentation and disclosure
    requirements for basic earnings per share and diluted earnings per share.
    Management believes that adoption of Statement 128 will not have a
    material effect on the earnings per share of New Patriot Operating
    Company.
 
                                     F-93

<PAGE>
 
                               COMBINED LESSEES
 
             PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
 
  Patriot leases each of its hotels, except the Crowne Plaza Ravinia Hotel and
the Marriott WindWatch Hotel, which are separately owned through two special
purpose non-controlled entities, to Lessees. The Combined Lessees subsequent to
the Merger and the related transactions consist of CHC Lease Partners which
leases 25 hotels, NorthCoast Hotel, L.L.C. ("NorthCoast Lessee"), which leases 9
hotels, DTR North Canton, Inc. (the "Doubletree Lessee") which leases 6 hotels,
Crow Hotel Lessee, Inc. (the "Wyndham Lessee") which leases 2 hotels, Metro
Hotels Leasing Corporation ("Metro Lease Partners") which leases 1 hotel and
Grand Heritage Leasing L.L.C. (the "Grand Heritage Lessee") which leases 3
hotels. With respect to the hotels leased to PAH RSI Lessee, New Patriot REIT
expects to terminate its leases with PAH RSI Lessee and release such hotels to
New Patriot Operating Company. PAH RSI Lessee leased six hotels from Patriot as
of March 31, 1997 which have been eliminated in the following unaudited Pro
Forma Condensed Combined Statements of Operations. Patriot acquired the Sheraton
Park Place Hotel in April 1997 and the Myrtle Beach Hilton Oceanfront Golf
Resort in May 1997 and then leased these hotels to PAH RSI Lessee. The
operations of the Sheraton Park Place Hotel and the Myrtle Beach Hilton
Oceanfront Golf Resort have not been included in the following pro forma
financial data. The Participating Leases provide for staggered terms of ten to
twelve years and the payment of the greater of base or participating rent, plus
certain additional charges, as applicable.
 
  The Combined Lessees' unaudited Pro Forma Condensed Combined Statements of
Operations for the year ended December 31, 1996 and the three months ended
March 31, 1997 are presented as if 46 of the hotels that Patriot currently
leases to the Combined Lessees pursuant to Participating Leases had been
leased as of January 1, 1996. Six of the hotels leased to PAH RSI Lessee
(excluding the Sheraton Park Place Hotel, which was acquired by Patriot in
April 1997, and the Myrtle Beach Hilton Oceanfront Golf Resort, which was
acquired by Patriot in May 1997) are assumed to have been leased to New
Patriot Operating Company and, therefore, have been eliminated from the Pro
Forma Condensed Combined Statements of Operations for the Combined Lessees.
The pro forma information is based in part upon the Statements of Operations
of CHC Lease Partners, and the Statement of Operations of NorthCoast Lessee
filed with Patriot's Annual Report on Form 10-K for the year ended December
31, 1996 and the Statements of Operations of CHC Lease Partners, the Statement
of Operations of NorthCoast Lessee and the Statement of Operations of PAH RSI
Lessee filed with Patriot's Quarterly Report on Form 10-Q for the three months
ended March 31, 1997. In management's opinion, all adjustments necessary to
reflect the effects of these transactions have been made.
 
  The unaudited Pro Forma Condensed Combined Statements of Operations are not
necessarily indicative of what the actual results of operations of the
Combined Lessees would have been assuming such transactions had been completed
as of the beginning of the periods presented, nor do they purport to represent
the results of operations for future periods. Further, the unaudited Pro Forma
Condensed Combined Statement of Operations for the interim period ended March
31, 1997 is not necessarily indicative of the results of operations for the
full year.
 
                                     F-94
<PAGE>
 
                               COMBINED LESSEES
 
             PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1996
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                           LESSEES                   COMBINED
                                         PRE-MERGER        MERGER     LESSEES
                                          PRO FORMA     ADJUSTMENTS  PRO FORMA
                                             (A)            (G)        TOTAL
                                         -----------    ------------ ---------
                                                   (IN THOUSANDS)
<S>                                      <C>            <C>          <C>
Revenue:
 Room...................................   $260,991       $(38,940)  $222,051
 Food and beverage......................    105,234        (19,745)    85,489
 Conference center......................      2,354            --       2,354
 Club and spa revenue...................     24,710        (24,710)       --
 Club membership revenue................      4,277         (4,277)       --
 Shopping center revenue................      1,730         (1,730)       --
 Telephone and other....................     32,667        (10,748)    21,919
                                          ---------       --------   --------
    Total revenue.......................    431,963       (100,150)   331,813
                                          ---------       --------   --------
Expenses:
 Departmental costs and expenses........    177,861        (47,280)   130,581
 General and administrative.............     38,371         (6,822)    31,549
 Ground lease expense...................      2,064            --       2,064
 Repair and maintenance.................     24,460         (8,045)    16,415
 Utilities..............................     19,793         (4,082)    15,711
 Marketing..............................     35,646         (6,331)    29,315
 Interest expense.......................      1,173 (B)     (1,170)         3
 Insurance..............................      2,881           (656)     2,225
 Participating lease payments...........    130,570 (C)    (25,967)   104,603
                                          ---------       --------   --------
    Total expenses......................    432,819       (100,353)   332,466
                                          ---------       --------   --------
Income (loss) before lessee income (ex-
 pense).................................       (856)           203       (653)
                                          ---------       --------   --------
Dividend and interest income............      1,543 (D)        --       1,543
Management fees.........................    (10,265)(E)      3,195     (7,070)
Lessee general and administrative.......     (2,043)(F)        367     (1,676)
                                          ---------       --------   --------
                                            (10,765)         3,562     (7,203)
                                          ---------       --------   --------
Net loss................................  $ (11,621)      $  3,765   $ (7,856)
                                          =========       ========   ========
</TABLE>
- --------
(A) The Lessees pre-Merger pro forma results of operations represent the
    combined pro forma operating results of the Lessees. These Lessees' pro
    forma results of operations include (i) the combined historical results of
    operations of CHC Lease Partners and Metro Lease Partners for the year
    ended December 31, 1996 and NorthCoast Lessee, Doubletree Lessee, Wyndham
    Lessee and Grand Heritage Lessee for the period from their respective
    inception of operations through December 31, 1996 and (ii) adjustments to
    the Lessees' combined results of operations assuming the 52 hotels
    currently leased by Patriot to the Lessees (including six of the hotel
    properties leased to PAH RSI Lessee as of March 31, 1997 and excluding the
    Sheraton Park Place Hotel acquired in April 1997 and the Myrtle Beach
    Hilton Oceanfront Golf Resort acquired in May 1997) had been leased at the
    beginning of the period presented.
(B) Represents pro forma interest expense on promissory notes issued in
    connection with the acquisition of certain assets by PAH RSI Lessee,
    assuming the notes were outstanding at the beginning of the period
    presented.
(C) Represents lease payments calculated on a pro forma basis by applying the
    provisions of the Participating Leases to the historical revenue of the
    hotels.
(D) Includes dividend income on OP Units in the Realty Partnership which form
    a portion of the required capitalization of CHC Lease Partners and
    NorthCoast Lessee, respectively. Pro forma amounts exclude additional
    dividend income earned on OP Units held by certain Lessees, and pro forma
    interest income earned on invested cash balances.
(E) Represents pro forma management fees paid to the Operators under the terms
    of their respective management agreements with the Lessees.
(F) Represents pro forma overhead expenses, which include an estimate of the
    Lessees' salaries and benefits, professional fees, insurance costs and
    administrative expenses.
(G) Represents the elimination of the pro forma results of operations for the
    four Carefree Resorts, the Radisson Northbrook Hotel and the Luxeford
    Suites Hotel which are expected to be leased to New Patriot Operating
    Company following the Merger.
 
                                     F-95

<PAGE>
 
                               COMBINED LESSEES
 
             PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                           LESSEES                   COMBINED
                                         PRE-MERGER        MERGER     LESSEES
                                          PRO FORMA     ADJUSTMENTS  PRO FORMA
                                             (A)            (G)        TOTAL
                                         -----------    ------------ ---------
                                                   (IN THOUSANDS)
<S>                                      <C>            <C>          <C>
Revenue:
 Room...................................  $ 69,862        $(13,177)   $56,685
 Food and beverage......................    27,891          (5,891)    22,000
 Conference center......................       748             --         748
 Club and spa revenue...................     8,706          (8,706)       --
 Club membership revenue................       348            (348)       --
 Shopping center........................       474            (474)       --
 Telephone and other....................     9,658          (4,227)     5,431
                                          --------        --------    -------
    Total revenue.......................   117,687         (32,823)    84,864
                                          --------        --------    -------
Expenses:
 Departmental costs.....................    46,332         (13,828)    32,504
 General and administrative.............     9,610          (1,927)     7,683
 Ground lease...........................       320             --         320
 Repairs and maintenance................     6,322          (2,247)     4,075
 Utilities..............................     4,622            (949)     3,673
 Marketing..............................     9,081          (1,405)     7,676
 Interest...............................       293 (B)        (293)       --
 Insurance..............................       631            (130)       501
 Participating lease payments...........    36,551 (C)      (9,428)    27,123
                                          --------        --------    -------
                                           113,762         (30,207)    83,555
                                          --------        --------    -------
Income (loss) before lessee income
 (expense)..............................     3,925          (2,616)     1,309
                                          --------        --------    -------
Dividend and interest income............       945 (D)         --         945
Management fees.........................    (3,117)(E)       1,482     (1,635)
Lessee general and administrative.......      (575)(F)         120       (455)
                                          --------        --------    -------
                                            (2,747)          1,602     (1,145)
                                          --------        --------    -------
Net income (loss).......................  $  1,178        $ (1,014)   $   164
                                          ========        ========    =======
</TABLE>
- --------
(A) The Lessees pre-Merger pro forma results of operations represent the
    combined pro forma operating results of the Lessees. These Lessees' pro
    forma results of operations include (i) the combined historical results of
    operations of CHC Lease Partners, Metro Lease Partners, NorthCoast Lessee,
    Doubletree Lessee, Wyndham Lessee and Grand Heritage Lessee for the three
    months ended March 31, 1997 and, for PAH RSI Lessee, for the period from
    inception of operations through March 31, 1997 and (ii) adjustments to the
    Lessees' combined results of operations assuming the 52 hotels currently
    leased by Patriot to the Lessees (including six of the hotel properties
    currently leased to PAH RSI Lessee as of March 31, 1997 and excluding the
    Sheraton Park Place Hotel acquired in April 1997 and the Myrtle Beach
    Hilton Oceanfront Golf Resort acquired in May 1997) had been leased at the
    beginning of the period presented.
(B) Represents pro forma interest expense on promissory notes issued in
    connection with the acquisition of certain assets by PAH RSI Lessee,
    assuming the notes were outstanding at the beginning of the period
    presented.
(C) Represents lease payments calculated on a pro forma basis by applying the
    provisions of the Participating Leases to the historical revenue of the
    hotels.
(D) Includes dividend income on OP Units in the Realty Partnership which form
    a portion of the required capitalization of CHC Lease Partners and
    NorthCoast Lessee, respectively. Pro forma amounts exclude additional
    dividend income earned on OP Units held by certain Lessees, and pro forma
    interest income earned on invested cash balances.
(E) Represents pro forma management fees paid to the Operators under the terms
    of their respective management agreements with the Lessees.
(F) Represents pro forma overhead expenses, which include an estimate of the
    Lessees' salaries and benefits, professional fees, insurance costs and
    administrative expenses.
(G) Represents the elimination of the pro forma results of operations for the
    four Carefree Resorts, the Radisson Northbrook Hotel and the Luxeford
    Suites Hotel which are expected to be leased to New Patriot Operating
    Company following the Merger.
 
                                     F-96
 
<PAGE>
  
                             PATRIOT (PRE MERGER)
 
                        PRO FORMA FINANCIAL STATEMENTS
                            (DOLLARS IN THOUSANDS)
 
  Patriot completed the Initial Offering on October 2, 1995 and commenced
operations. Upon completion of the Initial Offering, Patriot, through its
wholly-owned subsidiary, PAH LP, contributed substantially all of the net
proceeds of the Initial Offering to the Realty Partnership in exchange for an
approximate 85.3% limited partnership interest in the Realty Partnership.
Patriot, through its wholly-owned subsidiary, PAH GP, is the sole general
partner and the holder of a 1.0% general partnership interest in the Realty
Partnership.
 
  The Realty Partnership used approximately $263,600 of the net proceeds of
the Initial Offering to acquire ownership interests in 20 hotels (the "Initial
Hotels") from various entities (the "Selling Entities") and to repay existing
mortgage and other indebtness of the Initial Hotels. In consideration for the
sale of the Initial Hotels, certain owners in the Selling Entities, including
affiliates of Patriot, elected to receive OP Units in the Realty Partnership.
The 2,324,312 OP Units received by such owners represented an approximate
13.7% equity interest in the Realty Partnership as Patriot commenced
operations. The balance of the proceeds from the Initial Offering, together
with proceeds from the Line of Credit, were used to finance acquisitions of
two additional hotel investments, to provide for renovations to existing
hotels and for general working capital during 1995.
 
  During 1996, Patriot acquired 24 additional hotel properties, utilizing cash
drawn on its Line of Credit and issuing 600,703 OP Units of the Realty
Partnership in connection with the purchases. In May 1996, Patriot sold an
aggregate of approximately $40,000 of equity securities in the Private
Placement. The proceeds of the Private Placement were used primarily to reduce
amounts outstanding under the Line of Credit.
 
  During the third quarter of 1996, Patriot completed the Follow-On Offering.
The offering price of all shares sold in the Follow-On Offering was $14.125
per share, resulting in net proceeds (less the underwriters' discount and
offering expenses) of approximately $160,222, of which approximately $151,963
was used to reduce amounts outstanding under the Line of Credit. As a result,
at December 31, 1996, the Realty Partnership owned interests in 46 hotels in
18 states with an aggregate 11,340 guest rooms and Patriot owned an
approximate 87.3% interest in the Realty Partnership.
 
  In the first quarter of 1997, Patriot acquired ownership interests in the
Recent Acquisitions. Subsequent to March 31, 1997, Patriot acquired the
Sheraton Park Place Hotel in Minneapolis, Minnesota and the Myrtle Beach
Hilton Oceanfront Golf Resort. These acquisitions were financed primarily with
funds drawn on the Line of Credit.
 
  In addition, in January 1997, Patriot acquired the Carefree Resorts for a
total purchase price of approximately $264 million. The acquisition of the
Carefree Resorts was primarily financed with funds drawn on the Line of Credit
and the issuance of 1,295,077 OP Units of the Realty Partnership.
 
  As of March 31, 1997, Patriot owned interests in 54 hotels and resorts in 21
states with an aggregate of 12,671 guest rooms and had an approximate 83.1%
interest in the Realty Partnership.
 
  The following unaudited Pro Forma Condensed Consolidated Statements of
Operations for the year ended December 31, 1996 and the three months ended
March 31, 1997 of Patriot are presented as if (i) the Private Placement and
the Follow-On Offering, (ii) the acquisition of 24 additional hotel properties
in 1996 including a hotel owned through a special-purpose, non-controlled 
subsidiary, (iii) the acquisition of the Carefree Resorts and the Recent
Acquisitions (excluding the Sheraton Park Place Hotel acquired by Patriot in
April 1997 and the Myrtle Beach Hilton Oceanfront Golf Resort acquired by
Patriot in May 1997 and leased to PAH RSI Lessee) and (iv) the funding of the
mortgage notes to affiliates of CHC Lease Partners had occurred on January 1,
1996. Such pro forma information is based in part upon the Consolidated
Statements of Operations of Patriot filed with Patriot's Annual Report on Form
10-K for the year ended December 31, 1996 and the Quarterly Report on Form 10-Q
for the three months ended March 31, 1997; the historical financial statements
of certain hotels acquired by Patriot
 
                                     F-97

<PAGE>
  
filed in Patriot's Current Reports on Form 8-K dated April 2, 1996, as
amended, December 5, 1996 and January 16, 1997, as amended; and the Pro Forma
Condensed Combined Statements of Operations of the Lessees. In management's
opinion, all adjustments necessary to reflect the effects of these
transactions have been made. The following unaudited Pro Forma Financial
Statements do not reflect the Merger and the related transactions.
 
  The following unaudited Pro Forma Condensed Consolidated Statements of
Operations are not necessarily indicative of what actual results of operations
of Patriot would have been assuming such transactions had been completed as of
January 1, 1996, nor do they purport to represent the results of operations
for future periods. Further, the unaudited Pro Forma Condensed Consolidated
Statement of Operations for the interim period ended March 31, 1997 is not
necessarily indicative of the results of operations for the full year.
 
                                     F-98

<PAGE>
 
 
                             PATRIOT (PRE MERGER)
 
           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1996
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                           PRO FORMA ADJUSTMENTS
                                     ------------------------------------
                           PATRIOT                    RECENT     CAREFREE
                          HISTORICAL ADJUSTMENTS   ACQUISITIONS  RESORTS      PRO FORMA
                             (A)         (B)           (C)         (D)          TOTAL
                          ---------- -----------   ------------  --------     ---------
                                    (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                       <C>        <C>           <C>           <C>          <C>   
Revenue:
 Participating lease
  revenue...............   $75,893     $27,111 (E)    $6,102 (E) $21,464 (E)  $130,570
 Interest and other in-
  come..................       600       8,501 (F)       --        1,170 (F)    10,271
                           -------     -------        ------     -------      --------
 Total revenue..........    76,493      35,612         6,102      22,634       140,841
                           -------     -------        ------     -------      --------
Expenses:
 Ground lease expense...     1,075         315 (G)       --          --          1,390
 General and administra-
  tive..................     4,500         742 (H)       --          100 (H)     5,342
 Interest expense.......     7,380      20,502 (I)     3,240 (I)  14,079 (I)    45,201
 Real estate and per-
  sonal property taxes
  and casualty
  insurance.............     7,150       3,703 (J)     1,076 (J)   1,443 (J)    13,372
 Depreciation and amor-
  tization..............    17,420       8,451 (K)     1,843 (K)   7,409 (K)    35,123
                           -------     -------        ------     -------      --------
 Total expenses.........    37,525      33,713         6,159      23,031       100,428
                           -------     -------        ------     -------      --------
Income (loss) before
 equity in earnings of
 unconsolidated
 subsidiaries and
 minority interests.....    38,968       1,899           (57)       (397)       40,413
 Equity in earnings of
  unconsolidated
  subsidiaries..........     5,845       1,372 (L)       --          343 (M)     7,560
                           -------     -------        ------     -------      --------
Income (loss) before
 minority interests.....    44,813       3,271           (57)        (54)       47,973
 Minority interest in
  the Patriot
  Partnership...........    (6,767)     (1,247)          --          --         (8,014)(N)
 Minority interest in
  other partnerships....       (55)       (650)(O)       152 (O)     --           (553)
                           -------     -------        ------     -------      --------
Net income (loss)
 applicable to common
 shareholders...........   $37,991     $ 1,374        $   95       $ (54)     $ 39,406
                           =======     =======        ======     =======      ========
Net income per common
 share (P)(Q)...........   $  1.06                                            $   0.89
                           =======                                            ========
Weighted average number
 of common shares and
 common share
 equivalents outstanding
 (P) ...................    35,938                                              44,378
                           =======                                            ========
</TABLE>
- --------
(A) Represents Patriot's historical results of operations for the year ended
    December 31, 1996.
(B) Represents adjustments to Patriot's results of operations assuming the
    Private Placement, the Follow-On Offering and the acquisition of the 24
    hotels in 1996 had occurred as of the beginning of the period presented.
(C) Represents adjustments to Patriot's results of operations assuming the
    acquisition of the four Recent Acquisitions: the Luxeford Suites Hotel,
    the Holiday Inn Redmont Hotel, the Radisson Overland Park Hotel and the
    Radisson Northbrook Hotel, had occurred at the beginning of the period
    presented.
(D) Represents adjustments to Patriot's results of operations assuming the
    acquisition of the Carefree Resort properties had occurred at the
    beginning of the period presented. Sales and cost of sales related to the
    residential real estate which was owned, developed and sold by the
    Carefree Resorts are excluded because Patriot anticipates selling the
    residential real estate to an affiliate at fair market value. Therefore,
    no gain or loss on the sale of the residential real estate is expected.
(E) Represents lease payments from the Lessees to the Realty Partnership
    calculated on a pro forma basis by applying the provisions of the
    Participating Leases to the historical revenue of the hotels for the
    period presented.
(F) Pro forma interest and other income consists of historical interest and
    other income of approximately $600 related to the 46 hotels owned as of
    December 31, 1996, an adjustment for pro forma interest income of $21
    earned on notes receivable issued to the Realty Partnership by certain 
    special-purpose, non-controlled subsidiaries, and pro forma interest income
    of $1,170 earned on notes receivable issued to the Realty Partnership by PAH
    RSI Lessee in connection with the sale of certain assets and the right to
    receive certain royalty fees (assuming such notes were outstanding at the
    beginning of the period presented), resulting in pro forma interest and
    other income of $1,791. In addition, pro forma interest and other income has
    been adjusted to include $8,480 of interest income earned on $103,000 of
    mortgage notes receivable from certain affiliates of CHC Lease Partners
    which bear interest at an annual rate equal to LIBOR plus 2.75%.
(G) Represents ground lease payments to be made with respect to certain of the
    hotels.
(H) Represents increased salaries, insurance, travel, audit, legal and other
    expenses associated with operating as a public company and the continued
    growth of Patriot. Also includes annual amortization of unearned stock
    compensation computed on a straight-line basis over the three to four year
    vesting periods.
 
                                     F-99

<PAGE>
 
 
(I) Pro forma interest expense consists of historical interest expense and
    amortization of deferred loan costs of $7,380, pro forma interest expense
    of approximately $8,966 related to the 46 hotels owned as of December 31,
    1996, pro forma interest expense of approximately $3,240 related to the
    Recent Acquisitions, and pro forma interest expense of approximately
    $14,079 related to the acquisition of Carefree Resorts. Pro forma interest
    expense also includes an adjustment to reflect interest expense of
    approximately $7,391 incurred on net borrowings under the Line of Credit
    which will be used to fund $103,000 in mortgage notes receivable from
    certain affiliates of CHC Lease Partners. In addition, pro forma interest
    expense includes adjustments to reflect additional interest expense of
    approximately $762 related to borrowings under the Line of Credit used to
    fund deferred loan costs of approximately $10,150 associated with the
    modification and extension of the Line of Credit and amortization of such
    deferred loan costs of approximately $3,383. Deferred loan costs are
    amortized over the term of the related loan.
    Additionally, a 0.25% increase in the interest rate on the Line of Credit
    would increase interest expense to $46,522, decrease net income to $38,308
    and decrease net income per common share to $0.86 per share. Patriot has
    entered into a commitment letter with PaineWebber Real Estate and Chase
    which will modify and extend the Line of Credit up to $700,000 and provide
    for a term loan of $500,000. The additional availability under this New
    Credit Facility will be primarily used to finance future acquisitions.
    In the event Patriot is successful in obtaining the New Credit Facility,
    deferred loan costs totaling approximately $16,325, including fees, legal
    and other expenses are expected to be incurred in connection with New Credit
    Facility (of which approximately $10,150 relate to the modification and
    extension of the Line of Credit and have been reflected in the pro forma
    financial information).
(J) Represents real estate and personal property taxes, and casualty insurance
    to be paid by the Realty Partnership.
(K) Represents adjustments to depreciation on the Patriot hotels owned as of
    December 31, 1996 of $8,441 and amortization of $10. The adjustments
    related to the Recent Acquisitions and the Carefree Resorts acquisition
    represent depreciation. Depreciation is computed using the straight-line
    method and is based upon the estimated useful lives of 35 years for hotel
    buildings and improvements and 5 to 7 years for F, F & E. These estimated
    useful lives are based on management's knowledge of the properties and the
    hotel industry in general. Amortization of franchise fees is computed
    using the straight-line method over the terms of the related franchise
    agreement.
(L) Represents equity in income of the unconsolidated subsidiaries which own
    the Crowne Plaza Ravinia Hotel and the Marriott WindWatch Hotel.
(M) Represents equity in income of PAH Boulders, Inc.
(N) Represents the adjustments to minority interest assuming the acquisition
    of the 24 hotels by Patriot in 1996, including the hotels owned through the
    special-purpose non-controlled subsidiaries, the Private Placement and the
    Follow-On Offering of Patriot's common stock, the acquisition of the Recent
    Acquisitions, and the acquisition of the Carefree Resorts had occurred at
    the beginning of the period presented. Prior to the acquisition of the
    Recent Acquisitions and the Carefree Resorts, the minority interest
    percentage was approximately 12.7%. Subsequent to the acquisition of the
    Carefree Resorts, the minority interest percentage was approximately 16.9%.
(O) Represents the minority interest related to the partnerships with DTR PAH
    Holding, Inc., assuming such entities had been formed and the six hotels
    owned by such partnerships had been acquired at the beginning of the
    period presented.
(P) The net income per common share and the weighted average number of common
    shares and common share equivalents have been adjusted for the 2-for-1
    stock split effected in the form of a stock dividend.
(Q) In February 1997, the Financial Accounting Standards Board issued
    Statement 128 which specifies the computation, presentation and disclosure
    requirements for basic earnings per share and diluted earnings per share.
    Management believes that adoption of Statement 128 will not have a
    material effect on the earnings per share of Patriot.
 
                                     F-100

<PAGE>
 
 
                             PATRIOT (PRE MERGER)
 
           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                           PRO FORMA ADJUSTMENTS
                                     -------------------------------------
                           PATRIOT                    RECENT      CAREFREE
                          HISTORICAL               ACQUISITIONS   RESORTS     PRO FORMA
                             (A)     ADJUSTMENTS       (B)          (C)         TOTAL
                          ---------- -----------   ------------   --------    ---------
                                    (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                       <C>        <C>           <C>            <C>         <C>       
Revenue:
 Participating lease
  revenue...............   $35,013     $   --         $ 618 (D)    $ 920 (D)   $36,551
 Interest and other   
  income................       375       2,125 (E)      --            55 (E)     2,555
                           -------     -------        -----        -----       -------
 Total revenue..........    35,388       2,125          618          975        39,106
                           -------     -------        -----        -----       -------
Expenses:
 Ground lease expense...       345         --           --           --            345
 General and 
  administrative........     2,782         679 (F)      --           --          3,461
 Interest expense.......     7,805       2,870 (G)      365 (G)      669 (G)    11,709
 Real estate and per-
  sonal property taxes
  and casualty
  insurance.............     3,201         --           120 (H)       59 (H)     3,380
 Depreciation and     
  amortization..........     8,496         --           229 (I)      339 (I)     9,064
                           -------     -------        -----        -----       -------
 Total expenses.........    22,629       3,549          714        1,067        27,959
                           -------     -------        -----        -----       -------
Income (loss) before
 equity in earnings of
 unconsolidated
 subsidiaries and
 minority interests.....    12,759      (1,424)         (96)         (92)       11,147
 Equity in earnings of
  unconsolidated
  subsidiaries..........     1,021         --           --           --          1,021
                           -------     -------        -----        -----       -------
Income (loss) before
 minority interests.....    13,780      (1,424)         (96)         (92)       12,168
 Minority interest in
  the Realty
  Partnership...........    (2,232)        213 (J)      --           --         (2,019)(J)
 Minority interest in
  other partnerships....      (200)        --           (19) (K)     --           (219)
                           -------     -------        -----        -----       -------
Net income (loss)
 applicable to common
 shareholders...........   $11,348     $(1,211)       $(115)       $ (92)      $ 9,930
                           =======     =======        =====        =====       =======
Net income per common
 share (L)(M)...........   $  0.25                                             $  0.22
                           =======                                             =======
Weighted average number
 of common shares and
 common share
 equivalents outstanding
 (L) ...................    44,552                                              44,919
                           =======                                             =======
</TABLE>
- --------
(A) Represents Patriot's historical results of operations for the three months
    ended March 31, 1997.
(B) Represents adjustments to Patriot's results of operations assuming the
    acquisition of the four Recent Acquisitions: the Luxeford Suites Hotel,
    the Holiday Inn Redmont Hotel, the Radisson Overland Park Hotel and the
    Radisson Northbrook Hotel, had occurred at the beginning of the period
    presented.
(C) Represents adjustments to Patriot's results of operations assuming the
    acquisition of the Carefree Resort properties had occurred at the
    beginning of the period presented. Sales and cost of sales related to the
    residential real estate which was owned, developed and sold by the
    Carefree Resorts are excluded because Patriot anticipates selling the
    residential real estate to an affiliate at fair market value. Therefore,
    no gain or loss on the sale of the residential real estate is expected.
(D) Represents lease payments from the Lessees to the Realty Partnership
    calculated on a pro forma basis by applying the provisions of the
    Participating Leases to the historical revenue of the hotels for the
    period presented.
(E) Pro forma interest and other income consists of historical interest and
    other income of $375 related to the 54 hotels owned as of March 31, 1997
    and pro forma interest income of $55 earned on notes receivable issued to
    the Realty Partnership by PAH RSI Lessee in connection with the sale of
    certain assets and the right to receive certain royalty fees (assuming
    such notes were outstanding at the beginning of the period presented),
    resulting in pro forma interest and other income of $430. In addition, pro
    forma interest and other income has been adjusted to include $2,125 of
    interest income earned on $103,000 of mortgage notes receivable from
    certain affiliates of CHC Lease Partners which bear interest at an annual
    rate equal to LIBOR plus 2.75%, assuming such notes were outstanding at
    the beginning of the period presented.
(F) Represents amortization of unearned stock compensation computed on a
    straight-line basis over the three to four year vesting periods.
(G) Pro forma interest expense consists of historical interest expense and
    amortization of deferred loan costs of $7,805, pro forma interest expense
    of approximately $365 incurred on the net borrowings under the Line of
    Credit related to the Recent Acquisitions and pro forma interest expense
    of approximately $669 incurred on the Carefree Resorts, resulting in pro
    forma interest expense of $8,839. Pro forma interest expense also includes
    an adjustment to reflect interest expense of approximately $1,835 incurred
    on net borrowings under the Line of Credit which will be used to fund
    $103,000 in mortgage notes receivable from certain affiliates of CHC Lease
    Partners. In
 
                                     F-101

<PAGE>
 
 
    addition, pro forma interest expense includes adjustments to reflect
    additional interest expense of approximately $189 related to borrowings
    under the Line of Credit used to fund deferred loan costs of approximately
    $10,150 associated with the expansion and modification of the Line of Credit
    and the amortization of such deferred loan costs of approximately $846.
    Deferred loan costs are amortized over the term of the related loan.
    Additionally, a 0.25% increase in the interest rate on the Line of Credit
    would increase interest expense to $12,071, decrease net income to $9,628
    and decrease net income per common share to $0.21 per share. Patriot has
    entered into a commitment letter with PaineWebber Real Estate and Chase
    which will modify and extend the Line of Credit up to $700,000 and provide
    for a term loan of $500,000. The additional availability under this New
    Credit Facility will be primarily used to finance future acquisitions.
    In the event Patriot is successful in obtaining the New Credit Facility,
    deferred loan costs totaling approximately $16,325, including fees, legal
    and other expenses are expected to be incurred in connection with the New
    Credit Facility (of which approximately $10,150 relate to the modification
    and extension of the Line of Credit and have been reflected in the pro forma
    financial information).
(H) Represents real estate and personal property taxes, and casualty insurance
    to be paid by the Realty Partnership.
(I) Represents adjustments to depreciation on the Recent Acquisitions and the
    Carefree Resorts. Depreciation is computed using the straight-line method
    and is based upon the estimated useful lives of 35 years for hotel
    buildings and improvements and 5 to 7 years for F, F & E. These estimated
    useful lives are based on management's knowledge of the properties and the
    hotel industry in general.
(J) Represents the adjustments to minority interest assuming the acquisition
    of the Recent Acquisitions and the acquisition of the Carefree Resorts had
    occurred at the beginning of the period presented. Prior to the
    acquisition of the Recent Acquisitions and the Carefree Resorts, the
    minority interest percentage was approximately 12.7%. Subsequent to the
    acquisition of the Carefree Resorts, the minority interest percentage was
    approximately 16.9%.
(K) Represents the minority interest related to the partnerships with DTR PAH
    Holding, Inc., assuming such entities had been formed and the six hotels
    owned by such partnerships had been acquired at the beginning of the
    period presented.
(L) The net income per common share and the weighted average number of common
    shares and common share equivalents have been adjusted for the 2-for-1
    stock split effected in the form of a stock dividend.
(M) In February 1997, the Financial Accounting Standards Board issued
    Statement 128 which specifies the computation, presentation and disclosure
    requirements for basic earnings per share and diluted earnings per share.
    Management believes that adoption of Statement 128 will not have a
    material effect on the earnings per share of Patriot.
 
                                     F-102

<PAGE>
 
 
                             PATRIOT (PRE MERGER)
 
                PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                             AS OF MARCH 31, 1997
                                  (UNAUDITED)
 
  The following unaudited Pro Forma Condensed Consolidated Balance Sheet is
presented as if the funding of the mortgage notes to certain affiliates of CHC
Lease Partners had occurred on March 31, 1997. Such pro forma information is
based in part upon Patriot's Consolidated Balance Sheet as of March 31, 1997
and should be read in conjunction with the financial statements filed with
Patriot's Quarterly Report on Form 10-Q for the period ended March 31, 1997.
In management's opinion, all adjustments necessary to reflect the effect of
this transaction have been made.
 
  The following unaudited Pro Forma Condensed Consolidated Balance Sheet is
not necessarily indicative of what the actual financial position would have
been assuming the above described transaction had been completed as of March
31, 1997, nor does it purport to represent the future financial position of
Patriot.
 
<TABLE>
<CAPTION>
                                           PATRIOT     PRO FORMA    PRO FORMA
                                          HISTORICAL  ADJUSTMENTS     TOTAL
                                          ----------  -----------   ----------
                                            (IN THOUSANDS, EXCEPT SHARE DATA)
<S>                                       <C>         <C>           <C>
                 ASSETS
Net investment in hotel and resort prop-
 erties and land held for sale..........    $947,722   $    --      $  947,722
Mortgage notes and other receivables
 from unconsolidated subsidiaries.......      73,622        --          73,622
Notes receivable........................      10,189    103,000(A)     113,189
Investment in unconsolidated subsidiar-
 ies....................................      12,140        --          12,140
Cash and cash equivalents...............       6,271        --           6,271
Accounts receivable.....................      15,648        --          15,648
Deferred expenses, net..................       4,297     10,150(B)      14,447
Prepaid expenses and other assets.......      12,009        --          12,009
                                          ----------   --------     ----------
 Total assets...........................  $1,081,898   $113,150     $1,195,048
                                          ==========   ========     ==========
  LIABILITIES AND SHAREHOLDERS' EQUITY
Borrowings under line of credit and
 mortgage notes.........................    $466,712   $113,150(C)  $  579,862
Dividends and distributions payable.....      13,938        --          13,938
Accounts payable and accrued expenses...      13,498        --          13,498
Due to unconsolidated subsidiaries......       6,098        --           6,098
Minority interest in the Realty Part-
 nership................................     127,262        --         127,262
Minority interest in other partner-
 ships..................................      13,774        --          13,774
Shareholders' equity:
 Preferred stock........................         --         --             --
 Common stock...........................         --         --             --
 Paid-in capital........................     457,178        --         457,178
 Unearned stock compensation, net.......     (16,261)       --         (16,261)
 Retained earnings......................        (301)       --            (301)
                                          ----------   --------     ----------
 Total shareholders' equity.............     440,616        --         440,616
                                          ----------   --------     ----------
 Total liabilities and shareholders' eq-
  uity..................................  $1,081,898   $113,150     $1,195,048
                                          ==========   ========     ==========
</TABLE>
- --------
(A) Represents mortgage notes issued to the Realty Partnership by certain
    affiliates of CHC Lease Partners.
(B) Represents deferred loan costs to be incurred in connection with
    modification and extension of the Line of Credit.
 
(C) Represents draws on the Line of Credit related to the funding of mortgage
    notes receivable from certain affiliates of CHC Lease Partners. Patriot
    has entered into a commitment letter with PaineWebber Real Estate and
    Chase which will modify and extend the Line of Credit up to $700,000 and
    provide for a term loan of $500,000. The additional availability under
    this New Credit Facility will be primarily used to finance future
    acquisitions. In the event Patriot is successful in obtaining the New Credit
    Facility, deferred loan costs totaling approximately $16,325, including
    fees, legal and other expenses are expected to be incurred in connection
    with the New Credit Facility (of which approximately $10,150 relate to the
    modification and extension of the Line of Credit and have been reflected in
    the pro forma financial information).
 
                                     F-103

<PAGE>
 
                                 Exhibit Index
                                 -------------

Exhibit No.    Description
- -----------    -----------

2.1            Agreement and Plan of Merger, dated as of February 24, 1997, as
               amended as restated as of May 28, 1997, by and among Patriot
               American Hospitality, Inc., Patriot American Hospitality
               Partnership, L.P., California Jockey Club and Bay Meadows
               Operating Company (the "Merger Agreement"), attached as annex A
               to the Joint Proxy Statement/Prospectus contained in the
               Registration Statement on Form S-4 (No. 333-28085) dated May 30,
               1997 filed by California Jockey Club and Bay Meadows Operating
               Company and incorporated herein by reference.

4.1*           Amended and Restated Certificate of Incorporation of Patriot
               American Hospitality, Inc.

4.2*           Amended and Restated Bylaws of Patriot American Hospitality, Inc.

4.3*           Amended and Restated Certificate of Incorporation of Patriot
               American Hospitality Operating Company

4.4*           Amended and Restated Bylaws of Patriot American Hospitality
               Operating Company

99.1*          Press release announcing the consummation of the merger of
               Patriot American Hospitality, Inc. and California Jockey Club.

99.2           The material contained under the captions "SUMMARY--Interests of
               Certain Officers and Directors," "RISK FACTORS--Benefits to
               Certain Directors and Officers of Cal Jockey and Bay Meadows,"
               "THE MERGER AND SUBSCRIPTION--Interests of Certain Officers and
               Directors," and "THE MERGER AGREEMENT--Indemnification,"
               incorporated herein by reference to Cal Jockey's and Bay Meadow's
               Registration Statement on Form S-4 (File No. 333-28085) dated May
               30, 1997.
         
__________________

*Filed herewith.


<PAGE>
 
    
                                                                     EXHIBIT 4.1
     
         
                             AMENDED AND RESTATED
                         CERTIFICATE OF INCORPORATION
                                      OF
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
  California Jockey Club, a corporation organized and existing under the laws
of the State of Delaware (the "Corporation"), hereby certifies as follows:
 
  1. The name of the Corporation is California Jockey Club. The date of the
filing of its original Certificate of Incorporation with the Secretary of
State of the State of Delaware was January 27, 1983 (the "Original Certificate
of Incorporation"). The name under which the Corporation filed the Original
Certificate of Incorporation was Bay Meadows Realty Enterprises, Inc. The name
of the Corporation was changed to California Jockey Club on March 31, 1983, by
way of amendment to the Original Certificate of Incorporation. Pursuant to
this Amended and Restated Certificate of Incorporation, the name of the
Corporation is hereby changed to Patriot American Hospitality, Inc.
 
  2. This Amended and Restated Certificate of Incorporation (the
"Certificate") amends, restates and integrates the provisions of the Original
Certificate of Incorporation, was duly adopted by the Board of Directors of
the Corporation in accordance with the provisions of Sections 242 and 245 of
the Delaware General Corporation Law, as amended from time to time (the
"DGCL"), and was duly adopted by the stockholders of the Corporation in
accordance with the applicable provisions of Sections 242 and 245 of the DGCL.
 
  3. The text of the Original Certificate of Incorporation, as amended to
date, is hereby amended and restated in its entirety to provide as herein set
forth in full.
 
                                      I.
 
                                     NAME
 
  The name of the corporation is Patriot American Hospitality, Inc.
 
                                      II.
 
                                   PURPOSES
 
  The nature of business or purposes to be conducted or promoted by the
Corporation is to engage in any lawful act for which corporations may be
organized under the DGCL.
 
                                     III.
 
                               REGISTERED OFFICE
 
  The address of the registered office of the Corporation in the State of
Delaware is 1209 Orange Street, in the City of Wilmington, County of New
Castle. The name of its registered agent at such address is The Corporation
Trust Company.
 
                                      IV.
 
                                 CAPITAL STOCK
 
  The Corporation shall have the authority to issue 650,000,000 shares of
common stock, par value $.01 per share (the "Common Stock"), 750,000,000
shares of excess stock, par value $.01 per share (the "Excess Stock"), and
100,000,000 shares of preferred stock, par value $.01 per share (the
"Preferred Stock"). The rights, preferences, voting powers and the
qualifications, limitations and restrictions of the authorized stock shall be
as follows:
 
                                       1
<PAGE>
 
  A. Common Stock.
 
    1. Voting Rights. Each share of Common Stock shall be entitled to one
  vote on all matters submitted to a vote at any meeting of stockholders.
 
    2. Dividend Rights. Subject to the rights of holders of Preferred Stock
  and subject to any other provisions of this Certificate or any amendment
  hereto, holders of Common Stock shall be entitled to receive such dividends
  and other distributions in cash, stock or property of the Corporation as
  may be declared thereon by the Board of Directors from time to time.
 
    3. Action Without a Meeting. Any action required or permitted to be taken
  by the stockholders of the Corporation at any annual or special meeting of
  stockholders of the Corporation may be taken in lieu of such a meeting only
  by an unanimous written consent of the stockholders signed by each
  stockholder entitled to vote on the matter.
 
  B. Preferred Stock.
 
    1. The Preferred Stock may be issued from time to time in one or more
  series, with such distinctive designations, rights and preferences as shall
  be stated and expressed herein or in the resolution or resolutions
  providing for the issue of shares of a particular series, and in such
  resolution or resolutions providing for the issue of shares of such series,
  the Board of Directors is expressly authorized to fix or establish the
  basis for determining:
 
      a. The annual or other periodic dividend rate for such series, the
    dividend payment dates, the date from which dividends on all shares of
    such series issued shall be cumulative, and the extent of participation
    rights, if any;
 
      b. The redemption price or prices, if any, for such series and other
    terms and conditions on which such series may be retired and redeemed;
 
      c. The obligation, if any, of the Corporation to purchase and retire
    or redeem shares of such series as a sinking fund or otherwise, and the
    terms and conditions of any such redemption;
 
      d. The designation and maximum number of shares of such series
    issuable;
 
      e. The right to vote, if any, with holders of shares of any other
    class or series, either generally or as a condition to specified
    corporate action;
 
      f. The amount payable upon shares in the event of involuntary
    liquidation;
 
      g. The amount payable upon shares in the event of voluntary
    liquidation;
 
      h. The rights, if any, of the holders of shares of such series to
    convert such shares into other classes of stock of the Corporation, or
    to exchange such shares for other securities or assets, and the terms
    and conditions of any such conversion or exchange; and
 
      i. Such other rights as may be specified by the Board of Directors
    and not prohibited by law.
 
    All shares of Preferred Stock of any one series shall be identical with
  each other in all respects except, if so determined by the Board of
  Directors, as to the dates from which dividends thereon shall be
  cumulative; and all shares of Preferred Stock shall be of equal rank with
  each other, regardless of series, and shall be identical with each other in
  all respects except as provided herein or in the resolution or resolutions
  providing for the issue of a particular series. In case dividends on all
  shares of Preferred Stock for any regular dividend period are not paid in
  full, all such shares shall participate ratably in any partial payment of
  dividends for such period in proportion to the full amounts of dividends
  for such period to which they are respectively entitled.
 
                                       2
<PAGE>
 
  C. Restrictions on Ownership and Transfer of Equity Stock.
 
    1. Definitions. For purposes of this Article IV, the following terms
  shall have the meanings set forth below:
 
    "Beneficial Ownership" shall mean, with respect to any Person, ownership
  of shares of Equity Stock equal to the sum of (i) the shares of Equity
  Stock directly or indirectly owned by such Person, (ii) the number of
  shares of Equity Stock treated as owned directly or indirectly by such
  Person through the application of the constructive ownership rules of
  Section 544 of the Internal Revenue Code of 1986, as amended (the "Code"),
  as modified by Section 856(h)(l)(B) of the Code, and (iii) the number of
  shares of Equity Stock which such person is deemed to beneficially own
  pursuant to Rule 13d-3 under the Securities Exchange Act of 1934, as
  amended (the "Exchange Act"). The terms "Beneficial Owner," "Beneficially
  Owns" and "Beneficially Owned" shall have correlative meanings.
 
    "Beneficiary" shall mean, with respect to any Trust, one or more
  organizations described in each of Section 170(b)(1)(A) (other than clauses
  (vii) and (viii) thereof) and Section 170(c)(2) of the Code that are named
  by the Corporation as the beneficiary or beneficiaries of such Trust, in
  accordance with the provisions of Section (D)(4) of this Article IV.
 
    "Constructive Ownership" shall mean ownership of shares of Equity Stock
  by a Person who is or would be treated as a direct or indirect owner of
  such shares of Equity Stock through the application of Section 318 of the
  Code, as modified by Section 856(d)(5) of the Code. The terms "Constructive
  Owner," "Constructively Owns" and "Constructively Owned" shall have
  correlative meanings.
 
    "Equity Stock" shall mean Common Stock and Preferred Stock of the
  Corporation.
 
    "Market Price" on any date shall mean the average of the Closing Price
  for the five consecutive Trading Days ending on such date. The "Closing
  Price" on any date shall mean the last sale price, regular way, or, in case
  no such sale takes place on such day, the average of the closing bid and
  asked prices, regular way, in either case as reported in the principal
  consolidated transaction reporting system with respect to securities listed
  or admitted to trading on the New York Stock Exchange or, if the shares of
  Equity Stock are not listed or admitted to trading on the New York Stock
  Exchange, as reported in the principal consolidated transaction reporting
  system with respect to securities listed on the principal national
  securities exchange on which the shares of Equity Stock are listed or
  admitted to trading or, if the shares of Equity Stock are not listed or
  admitted to trading on any national securities exchange, the last quoted
  price, or if not so quoted, the average of the high bid and low asked
  prices in the over-the-counter market, as reported by the Nasdaq Stock
  Market, Inc. or, if such system is no longer in use, the principal other
  automated quotation system that may then be in use or, if the shares of
  Equity Stock are not quoted by any such organization, the average of the
  closing bid and asked prices as furnished by a professional market maker
  selected by the Board of Directors making a market in the shares of Equity
  Stock. In the case of Equity Stock that is paired, "Market Price" shall
  mean the "Market Price" for paired shares multiplied by a fraction
  (expressed as a percentage) determined by dividing the value for such
  Equity Stock most recently determined under Section 2(c) of the Pairing
  Agreement by the value of a paired share most recently determined under
  Section 2(c) of the Pairing Agreement (the "Valuation Percentage").
 
    "Non-Transfer Event" shall mean an event other than a purported Transfer
  that would cause any Person to Beneficially Own or Constructively Own
  shares of Equity Stock in excess of the Ownership Limit, including, but not
  limited to, (i) the granting of any option or entering into any agreement
  for the sale, transfer or other disposition of shares of Equity Stock or
  (ii) the sale, transfer, assignment or other disposition of interests in
  any Person or of any securities or rights convertible into or exchangeable
  for shares of Equity Stock that results in changes in Beneficial Ownership
  or Constructive Ownership of shares of Equity Stock.
 
    "Ownership Limit" shall mean, with respect to any class or series of
  Equity Stock, 9.8% of the number of outstanding shares of such class or
  series of Equity Stock. For purposes of computing the percentage of shares
  of any class or series of Equity Stock of the Corporation that is
  Beneficially Owned by any Person, any shares of Equity Stock of the
  Corporation which are deemed to be Beneficially Owned by such Person
  pursuant to Rule 13d-3 of the Exchange Act but which are not outstanding
  shall be deemed to be outstanding.
 
                                       3
<PAGE>
 
    "Pairing Agreement" shall mean the Pairing Agreement, dated as of
  February 17, 1983, by and between Bay Meadows Realty Enterprises, Inc. (the
  predecessor of California Jockey Club) and Bay Meadows Operating Company,
  as amended from time to time in accordance with the provisions thereof.
 
    "Permitted Transferee" shall mean any Person designated as a Permitted
  Transferee in accordance with the provisions of Section (D)(8) of this
  Article IV.
 
    "Person" shall mean (a) an individual or any corporation, partnership,
  estate, trust, association, private foundation, joint stock company or any
  other entity and (b) a "group" as that term is defined for purposes of Rule
  13d-5 of the Exchange Act.
 
    "Prohibited Owner" shall mean, with respect to any purported Transfer or
  Non-Transfer Event, any Person who is prevented from being or becoming the
  owner of record title to shares of Equity Stock by the provisions of
  Section (D)(1) of this Article IV.
 
    "Restriction Termination Date" shall mean the first day on which the
  Board of Directors determines that it is no longer in the best interests of
  the Corporation to attempt to, or continue to, qualify under the Code as a
  real estate investment trust (a "REIT").
 
    "Trading Day" shall mean a day on which the principal national securities
  exchange on which shares of Equity Stock are listed or admitted to trading
  is open for the transaction of business or, if shares of Equity Stock are
  not listed or admitted to trading on any national securities exchange, any
  day other than a Saturday, a Sunday or a day on which banking institutions
  in the State of New York are authorized or obligated by law or executive
  order to close.
 
    "Transfer" (as a noun) shall mean any sale, transfer, gift, assignment,
  devise or other disposition of shares of Equity Stock, whether voluntary or
  involuntary, whether of record, constructively or beneficially and whether
  by operation of law or otherwise. "Transfer" (as a verb) shall have the
  correlative meaning.
 
    "Trust" shall mean any separate trust created and administered in
  accordance with the terms of Section (D) of this Article IV, for the
  exclusive benefit of any Beneficiary.
 
    "Trustee" shall mean any Person or entity unaffiliated with both the
  Corporation and any Prohibited Owner designated by the Corporation to act
  as trustee of any Trust, or any successor trustee thereof. The Trustee
  shall be designated by the Corporation and Patriot American Hospitality
  Operating Company (the "Operating Company") in accordance with the Pairing
  Agreement.
 
    2. Restriction on Ownership and Transfer.
 
      a. Except as provided in Section (C)(4) of this Article IV, until the
    Restriction Termination Date, (i) no Person shall Beneficially Own or
    Constructively Own outstanding shares of Equity Stock in excess of the
    Ownership Limit and (ii) any Transfer (whether or not the result of a
    transaction entered into through the facilities of the New York Stock
    Exchange) that, if effective, would result in any Person Beneficially
    Owning or Constructively Owning shares of Equity Stock in excess of the
    Ownership Limit shall be void ab initio as to the Transfer of that
    number of shares of Equity Stock which would be otherwise Beneficially
    Owned or Constructively Owned by such Person in excess of the Ownership
    Limit and the intended transferee shall acquire no rights in such
    shares of Equity Stock.
 
      b. Until the Restriction Termination Date, any Transfer (whether or
    not the result of a transaction entered into through the facilities of
    the New York Stock Exchange) of shares of Equity Stock that, if
    effective, would result in the Corporation being "closely held" within
    the meaning of Section 856(h) of the Code shall be void ab initio as to
    the Transfer of that number of shares of Equity Stock that would cause
    the Corporation to be "closely held" within the meaning of Section
    856(h) of the Code, and the intended transferee shall acquire no rights
    in such shares of Equity Stock.
 
      c. Until the Restriction Termination Date, any Transfer (whether or
    not the result of a transaction entered into through the facilities of
    the New York Stock Exchange) of shares of Equity Stock that, if
    effective, would cause the Corporation to Constructively Own 10% or
    more of the ownership interests in a tenant of the real property of the
    Corporation or any direct or indirect subsidiary (whether a
    corporation, partnership, limited liability company or other entity) of
    the Corporation (a "Subsidiary"), within the meaning of Section
    856(d)(2)(B) of the Code, shall be void ab initio as to the Transfer of
    that number of shares of Equity Stock that would cause the Corporation
    to Constructively Own 10%
 
                                       4
<PAGE>
 
    or more of the ownership interests in a tenant of the real property of
    the Corporation or a Subsidiary within the meaning of Section
    856(d)(2)(B) of the Code, and the intended transferee shall acquire no
    rights in such shares of Equity Stock.
 
      d. Until the Restriction Termination Date, any Transfer (whether or
    not the result of a transaction entered into through the facilities of
    the New York Stock Exchange) that, if effective, would result in the
    shares of capital stock of the Corporation being beneficially owned
    (within the meaning of Section 856(a)(5) of the Code) by fewer than 100
    persons within the meaning of Section 856(a)(5) of the Code shall be
    void ab initio and the intended transferee shall acquire no rights in
    such shares of Equity Stock.
 
    3. Owners Required to Provide Information. Until the Restriction
  Termination Date:
 
      a. Every Beneficial Owner or Constructive Owner of more than 5%, or
    such lower percentages as required pursuant to regulations under the
    Code, of the outstanding shares of any class or series of Equity Stock
    of the Corporation shall, within 30 days after January 1 of each year,
    provide to the Corporation a written statement or affidavit stating the
    name and address of such Beneficial Owner or Constructive Owner, the
    number of shares of Equity Stock Beneficially Owned or Constructively
    Owned, and a description of how such shares are held. Each such
    Beneficial Owner or Constructive Owner shall provide to the Corporation
    such additional information as the Corporation may request to ensure
    compliance with the restrictions in this Section C of this Article IV.
 
      b. Each Person who is a Beneficial Owner or Constructive Owner of
    shares of Equity Stock and each Person (including the stockholder of
    record) who is holding shares of Equity Stock for a Beneficial Owner or
    Constructive Owner shall provide to the Corporation a written statement
    or affidavit stating such information as the Corporation may request in
    order to determine the Corporation's status as a REIT and to ensure
    compliance with the Ownership Limit.
 
    4. Exception. The Board of Directors, upon receipt of a ruling from the
  Internal Revenue Service or an opinion of counsel in each case to the
  effect that the restrictions contained in Sections (C)(2)(b) through (d) of
  this Article IV would not be violated, may exempt a Person from the
  Ownership Limit, provided that (A) the Board of Directors obtains such
  representations and undertakings from such Person as are reasonably
  necessary to ascertain that no Person's Beneficial Ownership or
  Constructive Ownership of shares of Equity Stock will (i) result in the
  capital stock of the Corporation being beneficially owned (within the
  meaning of Section 856(a)(5) of the Code) by fewer than 100 persons within
  the meaning of Section 856(a)(5) of the Code, (ii) result in the
  Corporation being "closely held" within the meaning of Section 856(h) of
  the Code or (iii) cause the Corporation to Constructively Own 10% or more
  of the ownership interests in the real property of a tenant of the
  Corporation or a Subsidiary within the meaning of Section 856(d)(2)(B) of
  the Code and (B) such Person agrees in writing that any violation or
  attempted violation of the Ownership Limit will result in the conversion of
  such shares into shares of Excess Stock pursuant to Section (D)(1) of this
  Article IV.
 
    5. New York Stock Exchange Transactions. Notwithstanding any provision
  contained herein to the contrary, nothing in this Certificate shall
  preclude the settlement of any transaction entered into through the
  facilities of the New York Stock Exchange.
 
  D. Excess Stock.
 
    1. Conversion into Excess Stock.
 
      a. If, notwithstanding the other provisions contained in this Article
    IV, prior to the Restriction Termination Date, there is a purported
    Transfer or Non-Transfer Event such that any Person would either
    Beneficially Own or Constructively Own shares of Equity Stock in excess
    of the Ownership Limit, then, (i) except as otherwise provided in
    Section (C)(4) of this Article IV, the purported transferee shall be
    deemed to be a Prohibited Owner and shall acquire no right or interest
    (or, in the case of a Non-Transfer Event, the Person holding record
    title to the shares of Equity Stock Beneficially
 
                                       5
<PAGE>
 
    Owned or Constructively Owned by such Beneficial Owner or Constructive
    Owner, shall cease to own any right or interest) in such number of
    shares of Equity Stock which would cause such Beneficial Owner or
    Constructive Owner to Beneficially Own or Constructively Own shares of
    Equity Stock in excess of the Ownership Limit, (ii) such number of
    shares of Equity Stock in excess of the Ownership Limit (rounded up to
    the nearest whole share) shall be automatically converted into an equal
    number of shares of Excess Stock and transferred to a Trust in
    accordance with Section (D)(4) of this Article IV and (iii) the
    Prohibited Owner shall submit such number of shares of Equity Stock to
    the Corporation for registration in the name of the Trustee of the
    Trust. Such conversion into Excess Stock and transfer to a Trust shall
    be effective as of the close of trading on the Trading Day prior to the
    date of the Transfer or Non-Transfer Event, as the case may be.
 
      b. If, notwithstanding the other provisions contained in this Article
    IV, prior to the Restriction Termination Date, there is a purported
    Transfer or Non-Transfer Event that, if effective, would (i) result in
    the capital stock of the Corporation being beneficially owned (within
    the meaning of Section 856(a)(5) of the Code) by fewer than 100 persons
    within the meaning of Section 856(a)(5) of the Code, (ii) result in the
    Corporation being "closely held" within the meaning of Section 856(h)
    of the Code or (iii) cause the Corporation to Constructively Own 10% or
    more of the ownership interest in a tenant of the Corporation's or a
    Subsidiary's real property within the meaning of Section 856(d)(2)(B)
    of the Code, then (x) the purported transferee shall be deemed to be a
    Prohibited Owner and shall acquire no right or interest (or, in the
    case of a Non-Transfer Event, the Person holding record title of the
    shares of Equity Stock with respect to which such Non-Transfer Event
    occurred, shall cease to own any right or interest) in such number of
    shares of Equity Stock, the ownership of which by such purported
    transferee or record holder would (A) result in the shares of capital
    stock of the Corporation being beneficially owned (within the meaning
    of Section 856(a)(5) of the Code) by fewer than 100 persons within the
    meaning of Section 856(a)(5) of the Code, (B) result in the Corporation
    being "closely held" within the meaning of Section 856(h) of the Code
    or (C) cause the Corporation to Constructively Own 10% or more of the
    ownership interests in a tenant of the Corporation's or a Subsidiary's
    real property within the meaning of Section 856(d)(2)(B) of the Code,
    (y) such number of shares of Equity Stock (rounded up to the nearest
    whole share) shall be automatically converted into an equal number of
    shares of Excess Stock and transferred to a Trust in accordance with
    Section (D)(4) of this Article IV and (z) the Prohibited Owner shall
    submit such number of shares of Equity Stock to the Corporation for
    registration in the name of the Trustee of the Trust. Such conversion
    into Excess Stock and transfer to a Trust shall be effective as of the
    close of trading on the Trading Day prior to the date of the Transfer
    or Non-Transfer Event, as the case may be.
 
      c. Upon the occurrence of such a conversion of shares of any class or
    series of Equity Stock into an equal number of shares of Excess Stock,
    such shares of Equity Stock shall be automatically retired and
    canceled, without any action required by the Board of Directors of the
    Corporation, and shall thereupon be restored to the status of
    authorized but unissued shares of the particular class or series of
    Equity Stock from which such Excess Stock was converted and may be
    reissued by the Corporation as that particular class or series of
    Equity Stock.
 
    2. Remedies for Breach. If the Corporation, or its designees, shall at
  any time determine in good faith that a Transfer has taken place in
  violation of Section (C)(2) of this Article IV or that a Person intends to
  acquire or has attempted to acquire Beneficial Ownership or Constructive
  Ownership of any shares of Equity Stock in violation of Section (C)(2) of
  this Article IV, the Corporation shall take such action as it deems
  advisable to refuse to give effect to or to prevent such Transfer or
  acquisition, including, but not limited to, refusing to give effect to such
  Transfer on the stock transfer books of the Corporation or instituting
  proceedings to enjoin such Transfer or acquisition.
 
    3. Notice of Restricted Transfer. Any Person who acquires or attempts to
  acquire shares of Equity Stock in violation of Section (C)(2) of this
  Article IV, or any Person who owns shares of Equity Stock that were
  converted into shares of Excess Stock and transferred to a Trust pursuant
  to Sections (D)(1) and (D)(4) of this Article IV, shall immediately give
  written notice to the Corporation of such event and shall provide
 
                                       6
<PAGE>
 
  to the Corporation such other information as the Corporation may request in
  order to determine the effect, if any, of such Transfer or Non-Transfer
  Event, as the case may be, on the Corporation's status as a REIT.
 
    4. Ownership in Trust. Upon any Transfer or Non-Transfer Event that
  results in Excess Stock pursuant to Section (D)(1) of this Article IV, such
  Excess Stock shall be automatically transferred to a Trust to be held for
  the exclusive benefit of the Beneficiary. The Corporation and the Operating
  Company shall name a Beneficiary for each Trust pursuant to the terms of
  the Pairing Agreement. Any conversion of shares of Equity Stock into shares
  of Excess Stock and transfer to a Trust shall be effective as of the close
  of trading on the Trading Day prior to the date of the Transfer or Non-
  Transfer Event that results in the conversion. Shares of Excess Stock so
  held in trust shall remain issued and outstanding shares of stock of the
  Corporation.
 
    5. Dividend Rights. Each share of Excess Stock shall be entitled to the
  same dividends and distributions (as to both timing and amount) as may be
  declared by the Board of Directors as shares of the class or series of
  Equity Stock from which such Excess Stock was converted. The Trustee, as
  record holder of the shares of Excess Stock, shall be entitled to receive
  all dividends and distributions and shall hold all such dividends or
  distributions in trust for the benefit of the Beneficiary. The Prohibited
  Owner with respect to such shares of Excess Stock shall repay to the Trust
  the amount of any dividends or distributions received by it (i) that are
  attributable to any shares of Equity Stock that have been converted into
  shares of Excess Stock and (ii) the record date of which was on or after
  the date that such shares were converted into shares of Excess Stock. The
  Corporation shall take all measures that it determines reasonably necessary
  to recover the amount of any such dividend or distribution paid to a
  Prohibited Owner, including, if necessary, withholding any portion of
  future dividends or distributions payable on shares of Equity Stock
  Beneficially Owned or Constructively Owned by the Person who, but for the
  provisions of this Article IV, would Constructively Own or Beneficially Own
  the shares of Equity Stock that were converted into shares of Excess Stock;
  and, as soon as reasonably practicable following the Corporation's receipt
  or withholding thereof, shall pay over to the Trust for the benefit of the
  Beneficiary the dividends so received or withheld, as the case may be.
 
    6. Rights upon Liquidation. In the event of any voluntary or involuntary
  liquidation of, or winding up of, or any distribution of the assets of, the
  Corporation, each holder of shares of Excess Stock shall be entitled to
  receive, ratably with each other holder of shares of Equity Stock of the
  same class or series from which the Equity Stock was converted, that
  portion of the assets of the Corporation that is available for distribution
  to the holders of such class or series of Equity Stock. The Trust shall
  distribute to the Prohibited Owner the amounts received upon such
  liquidation, dissolution, or winding up, or distribution; provided,
  however, that the Prohibited Owner shall not be entitled to receive amounts
  in excess of, in the case of a purported Transfer in which the Prohibited
  Owner gave value for shares of Equity Stock and which Transfer resulted in
  the conversion of the shares into shares of Excess Stock, the price per
  share, if any, such Prohibited Owner paid for the shares of Equity Stock
  (which, in the case of Equity Stock that is paired, shall equal the price
  per paired share multiplied by the most recent Valuation Percentage) and,
  in the case of a Non-Transfer Event or Transfer in which the Prohibited
  Owner did not give value for such shares (e.g., if the shares were received
  through a gift or devise) and which Non-Transfer Event or Transfer, as the
  case may be, resulted in the conversion of the shares into shares of Excess
  Stock, the price per share equal to the Market Price on the date of such
  Non-Transfer Event or Transfer. Any remaining amount in such Trust shall be
  distributed to the Beneficiary.
 
    7. Voting Rights. Each share of Excess Stock shall entitle the holder to
  the number of votes the holder would have, if such share of Excess Stock
  was a share of Equity Stock of the same class or series from which such
  Excess Stock was converted, on all matters submitted to a vote at any
  meeting of stockholders. The holders of shares of Excess Stock converted
  from the same class or series of Equity Stock shall vote together with the
  holders of such Equity Stock as a single class on all such matters. The
  Trustee, as record holder of the Excess Stock, shall be entitled to vote
  all shares of Excess Stock. Any vote by a Prohibited Owner as a purported
  holder of shares of Equity Stock prior to the discovery by the Corporation
  that the shares of Equity Stock have been converted into shares of Excess
  Stock shall, subject to applicable law, be rescinded and shall be void ab
  initio with respect to such shares of Excess Stock, and the Prohibited
  Owner
 
                                       7
<PAGE>
 
  shall be deemed to have given, as of the close of trading on the Trading
  Day prior to the date of the purported Transfer or Non-Transfer Event that
  results in the conversion of the shares of Equity Stock into shares of
  Excess Stock and the transfer of such shares to a Trust pursuant to
  Sections (D)(1) and (D)(4) of this Article IV, an irrevocable proxy to the
  Trustee to vote the shares of Excess Stock in the manner in which the
  Trustee, in its sole and absolute discretion, desires.
 
    8. Designation of Permitted Transferee.
 
      a. The Trustee shall have the exclusive and absolute right to
    designate a Permitted Transferee of any and all shares of Excess Stock
    if the Company fails to exercise its option with respect to such shares
    pursuant to Section (D)(10) hereof within the time period set forth
    therein. As soon as practicable, but in an orderly fashion so as not to
    materially adversely affect the Market Price of the shares of Excess
    Stock, the Trustee shall designate any Person as a Permitted
    Transferee; provided, however, that (i) the Permitted Transferee so
    designated purchases for valuable consideration (whether in a public or
    private sale) the shares of Excess Stock (which, in the case of paired
    Excess Stock, shall be determined based on the Valuation Percentage)
    and (ii) the Permitted Transferee so designated may acquire such shares
    of Excess Stock without violating any of the restrictions set forth in
    Section (C)(2) of this Article IV and without such acquisition
    resulting in the conversion of the shares of Equity Stock so acquired
    into shares of Excess Stock and the transfer of such shares to a Trust
    pursuant to Sections (D)(1) and (D)(4) of this Article IV.
 
      b. Upon the designation by the Trustee of a Permitted Transferee in
    accordance with the provisions of this Section (D)(8), the Trustee
    shall cause to be transferred to the Permitted Transferee that number
    of shares of Excess Stock acquired by the Permitted Transferee. Upon
    such transfer of the shares of Excess Stock to the Permitted
    Transferee, such shares of Excess Stock shall be automatically
    converted into an equal number of shares of Equity Stock of the same
    class and series from which such Excess Stock was converted. Upon the
    occurrence of such a conversion of shares of Excess Stock into an equal
    number of shares of Equity Stock, such shares of Excess Stock shall be
    automatically retired and canceled, without any action required by the
    Board of Directors of the Corporation, and shall thereupon be restored
    to the status of authorized but unissued shares of Excess Stock and may
    be reissued by the Corporation as Excess Stock.
 
      c. The Trustee shall (i) cause to be recorded on the stock transfer
    books of the Corporation that the Permitted Transferee is the holder of
    record of such number of shares of Equity Stock, and (ii) distribute to
    the Beneficiary any and all amounts held with respect to the shares of
    Excess Stock after making payment to the Prohibited Owner pursuant to
    Section (D)(9) of this Article IV.
 
      d. If the Transfer of shares of Excess Stock to a purported Permitted
    Transferee shall violate any of the transfer restrictions set forth in
    Section (C)(2) of this Article IV, such Transfer shall be void ab
    initio as to that number of shares of Excess Stock that cause the
    violation of any such restriction when such shares are converted into
    shares of Equity Stock (as described in clause (b) above) and the
    purported Permitted Transferee shall be deemed to be a Prohibited Owner
    and shall acquire no rights in such shares of Excess Stock or Equity
    Stock. Such shares of Equity Stock shall be automatically re-converted
    into Excess Stock and transferred to the Trust from which they were
    originally Transferred. Such conversion and transfer to the Trust shall
    be effective as of the close of trading on the Trading Day prior to the
    date of the Transfer to the purported Permitted Transferee and the
    provisions of this Article IV shall apply to such shares, including,
    without limitation, the provisions of Sections D(8) through (D)(10)
    with respect to any future Transfer of such shares by the Trust.
 
    9. Compensation to Record Holder of Shares of Equity Stock that are
  Converted into Shares of Excess Stock. Any Prohibited Owner shall be
  entitled (following discovery of the shares of Excess Stock and subsequent
  designation of the Permitted Transferee in accordance with Section (D)(8)
  of this Article IV or following the acceptance of the offer to purchase
  such shares in accordance with Section (D)(10) of this Article IV) to
  receive from the Trustee following the sale or other disposition of such
  shares of Excess Stock the lesser of (i) (a) in the case of a purported
  Transfer in which the Prohibited Owner gave value for shares of Equity
  Stock and which Transfer resulted in the conversion of such shares into
  shares of Excess Stock,
 
                                       8
<PAGE>
 
  the price per share, if any, such Prohibited Owner paid for the shares of
  Equity Stock (which, in the case of paired Excess Stock, shall be
  determined based on the Valuation Percentage) and (b) in the case of a Non-
  Transfer Event or Transfer in which the Prohibited Owner did not give value
  for such shares (e.g., if the shares were received through a gift or
  devise) and which Non-Transfer Event or Transfer, as the case may be,
  resulted in the conversion of such shares into shares of Excess Stock, the
  price per share equal to the Market Price on the date of such Non-Transfer
  Event or Transfer or (ii) the price per share (which, in the case of paired
  Excess Stock, shall be determined based on the Valuation Percentage)
  received by the Trustee from the sale or other disposition of such shares
  of Excess Stock in accordance with this Section (D)(9) or Section (D)(10)
  of this Article IV. Any amounts received by the Trustee in respect of such
  shares of Excess Stock and in excess of such amounts to be paid the
  Prohibited Owner pursuant to this Section (D)(9) shall be distributed to
  the Beneficiary in accordance with the provisions of Section (D)(8) of this
  Article IV. Each Beneficiary and Prohibited Owner shall waive any and all
  claims that it may have against the Trustee and the Trust arising out of
  the disposition of shares of Excess Stock, except for claims arising out of
  the gross negligence or willful misconduct of, or any failure to make
  payments in accordance with this Section (D) of this Article IV by, such
  Trustee or the Corporation.
 
    10. Purchase Right in Excess Stock. Shares of Excess Stock shall be
  deemed to have been offered for sale to the Corporation or its designee, at
  a price per share equal to the lesser of (i) the price per share (which, in
  the case of paired Excess Stock, shall be determined based on the Valuation
  Percentage) in the transaction that created such shares of Excess Stock
  (or, in the case of devise, gift or Non-Transfer Event, the Market Price at
  the time of such devise, gift or Non-Transfer Event) or (ii) the Market
  Price on the date the Corporation, or its designee, accepts such offer. The
  Corporation shall have the right to accept such offer for a period of 90
  days following the later of (a) the date of the Non-Transfer Event or
  purported Transfer which results in such shares of Excess Stock or (b) the
  date on which the Corporation determines in good faith that a Transfer or
  Non-Transfer Event resulting in shares of Excess Stock has previously
  occurred, if the Corporation does not receive a notice of such Transfer or
  Non-Transfer Event pursuant to Section (D)(3) of this Article IV.
 
  E. Preemptive Rights. No holder of shares of any class or series of capital
stock shall as such holder have any preemptive or preferential right to
purchase or subscribe to (i) any shares of any class or series of capital
stock of the Corporation, whether now or hereafter authorized, (ii) any
warrants, rights or options to purchase any such capital stock or (iii) any
obligations convertible into any such capital stock or into warrants, rights
or options to purchase any such capital stock.
 
  F. Remedies Not Limited. Nothing contained in this Article IV shall limit
the authority of the Corporation to take such other action as it deems
necessary or advisable to protect the Corporation and the interests of its
stockholders by preservation of the Corporation's status as a REIT and to
ensure compliance with the requirements of the Pairing Agreement and with the
restrictions set forth in Section C of this Article IV.
 
  G. Ambiguity. In the case of an ambiguity in the application of any of the
provisions of this Article IV, including any definition contained in Section
(C)(1) of this Article IV, the Board of Directors shall have the power to
determine the application of the provisions of this Article IV with respect to
any situation based on the facts known to it.
 
  H. Legend. Each certificate for shares of Equity Stock shall bear the
following legend:
 
    "The shares of Patriot American Hospitality, Inc. and Patriot American
  Hospitality Operating Company represented by this combined certificate are
  subject to restrictions in the respective Amended and Restated Certificate
  of Incorporation of each company which prohibit (a) any Person from
  Beneficially Owning or Constructively Owning (as these terms are defined in
  the respective Amended and Restated Certificate of Incorporation of each
  company) in excess of 9.8% of the number of outstanding shares of any class
  or series of Equity Stock (as that term is defined in the respective
  Amended and Restated Certificate of Incorporation of each company), (b) any
  Person (as that term is defined in the respective Amended and Restated
  Certificate of Incorporation of each company), from acquiring or
  maintaining any ownership interest in the stock of either company that is
  inconsistent with (i) the requirements of the Internal Revenue Code of
  1986, as amended, pertaining to real estate investment trusts or (ii)
  Article IV of the respective Amended and Restated Certificate of
  Incorporation of each company and (c) any transfer of shares of any
 
                                       9
<PAGE>
 
  class or series of Equity Stock of either company that are paired pursuant
  to the Pairing Agreement, dated as of February 17, 1983, by and between the
  two companies, as amended from time to time in accordance with the
  provisions thereof (the "Pairing Agreement"), except in combination with an
  equal number of shares of the other company in accordance with the
  respective Amended and Restated Bylaws of each company and the Pairing
  Agreement, copies of which are on file with the transfer agent, and the
  holder of this certificate by his acceptance hereof consents to be bound by
  such restrictions.
 
    Patriot American Hospitality, Inc. and Patriot American Hospitality
  Operating Company will furnish without charge to each stockholder who so
  requests a copy of the relevant provisions of the respective Amended and
  Restated Certificate of Incorporation and the respective Amended and
  Restated Bylaws of each company, a copy of the Pairing Agreement and a copy
  of the provisions setting forth the designations, preferences, privileges
  and rights of each class of stock or series thereof that each company is
  authorized to issue and the qualifications, limitations and restrictions of
  such preferences and/or rights. Any such request may be addressed to the
  Secretary of either company or to the transfer agent named on the face
  hereof."
 
  I. Severability. Each provision of this Article IV shall be severable and an
adverse determination as to any such provision shall be in no way affect the
validity of any other provision.
 
                                      V.
 
                                   DIRECTORS
 
  A. General Powers. The property, affairs and business of the Corporation
shall be managed under the direction of the Board of Directors and, except as
otherwise expressly provided by law, the Bylaws or this Certificate, all of
the powers of the Corporation shall be vested in such Board.
 
  B. Number of Directors. The number of directors shall be fixed by resolution
duly adopted from time to time by the Board of Directors. A director need not
be a stockholder of the Corporation.
 
  C. Terms of Directors. The directors shall be classified, with respect to
the term for which they severally hold office, into three classes, as nearly
equal in number as possible. The initial Class I Directors of the Corporation
shall be Paul A. Nussbaum, Arch K. Jacobson and Leonard Boxer; the initial
Class II Directors of the Corporation shall be Thomas S. Foley and Gregory R.
Dillon; and the initial Class III Directors of the Corporation shall be John
H. Daniels and John C. Deterding. The initial Class I Directors shall serve
for a term expiring at the annual meeting of stockholders to be held in 1997;
the initial Class II Directors shall serve for a term expiring at the annual
meeting of stockholders to be held in 1998; and the initial Class III
Directors shall serve for a term expiring at the annual meeting of
stockholders to be held in 1999. At each annual meeting of stockholders, the
successor or successors of the class of directors whose term expires at that
meeting shall be elected by a plurality of the votes of the shares present in
person or represented by proxy at such meeting and entitled to vote on the
election of directors, and shall hold office for a term expiring at the annual
meeting of stockholders held in the third year following the year of their
election. The directors elected to each class shall hold office until their
successors are duly elected and qualified or until their earlier resignation
or removal.
 
  Notwithstanding the foregoing, whenever, pursuant to the provisions of
Article IV of this Certificate, the holders of any one or more series of
Preferred Stock shall have the right, voting separately as a series or
together with holders of other such series, to elect directors at an annual or
special meeting of stockholders, the election, term of office, filling of
vacancies and other features of such directorships shall be governed by the
terms of this Certificate and any certificates of designation applicable
thereto, and such directors so elected shall not be divided into classes
pursuant to this Section C of this Article V.
 
  During any period when the holders of any series of Preferred Stock have the
right to elect additional directors as provided for or fixed pursuant to the
provisions of Article IV of this Certificate, then upon commencement and for
the duration of the period during which such right continues: (a) the then
otherwise total authorized number of directors of the Corporation shall
automatically be increased by such specified number of directors, and the
holders of such Preferred Stock shall be entitled to elect the additional
directors so provided for or fixed pursuant to said provisions and (b) each
such additional director shall serve until such director's
 
                                      10
<PAGE>
 
successor shall have been duly elected and qualified, or until such director's
right to hold such office terminates pursuant to said provisions, whichever
occurs earlier, subject to such director's earlier death, disqualification,
resignation or removal. Except as otherwise provided by the Board in the
resolution or resolutions establishing such series, whenever the holders of
any series of Preferred Stock having such right to elect additional directors
are divested of such right pursuant to the provisions of such stock, the terms
of office of all such additional directors elected by the holders of such
stock, or elected to fill any vacancies resulting from the death, resignation,
disqualification or removal of such additional directors, shall forthwith
terminate and the total and authorized number of directors of the Corporation
shall be reduced accordingly.
 
  D. Removal of Directors. Subject to the rights, if any, of any series of
Preferred Stock to elect directors and to remove any director whom the holders
of any such stock have the right to elect, any director (including persons
elected by directors to fill vacancies in the Board of Directors) may be
removed from office (a) only with cause and (b) only by the affirmative vote
of the holders of at least 75% of the shares then entitled to vote at an
election of directors. At least 30 days prior to any meeting of stockholders
at which it is proposed that any director be removed from office, written
notice of such proposed removal shall be sent to the director whose removal
will be considered at the meeting. For purposes of this Certificate, "cause,"
with respect to the removal of any director shall mean only (i) conviction of
a felony, (ii) declaration of unsound mind by order of a court, (iii) gross
dereliction of duty, (iv) commission of any act involving moral turpitude or
(v) commission of an act that constitutes intentional misconduct or a knowing
violation of law if such action in either event results both in an improper
substantial personal benefit to such director and a material injury to the
Corporation.
 
  E. Vacancies. Subject to the rights, if any, of the holders of any series of
Preferred Stock to elect directors and to fill vacancies in the Board of
Directors relating thereto, any and all vacancies in the Board of Directors,
however occurring, including, without limitation, by reason of an increase in
size of the Board of Directors, or the death, resignation, disqualification or
removal of a director, shall be filled solely by the affirmative vote of a
majority of the remaining directors then in office, even if less than a quorum
of the Board of Directors. Any director appointed in accordance with the
preceding sentence shall hold office for the remainder of the full term of the
class of directors in which the new directorship was created or the vacancy
occurred and until such director's successor shall have been duly elected and
qualified or until such director's earlier resignation or removal. Subject to
the rights, if any, of the holders of any series of Preferred Stock, when the
number of directors is increased or decreased, the Board of Directors shall
determine the class or classes to which the increased or decreased number of
directors shall be apportioned; provided, however, that no decrease in the
number of directors shall shorten the term of any incumbent director. In the
event of a vacancy in the Board of Directors, the remaining directors, except
as otherwise provided by law, may exercise the powers of the full Board of
Directors until such vacancy is filled.
 
                                      VI.
 
                            LIMITATION OF LIABILITY
 
  A director of the Corporation shall not be personally liable to the
Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a director, except for liability (a) for any breach of the director's
duty of loyalty to the Corporation or its stockholders, (b) for acts or
omissions not in good faith or which involve intentional misconduct or a
knowing violation of law, (c) under Section 174 of the DGCL or (d) for any
transaction from which the director derived an improper personal benefit. If
the DGCL is amended after the effective date of this Certificate to authorize
corporate action further eliminating or limiting the personal liability of
directors, then the liability of a director of the Corporation shall be
eliminated or limited to the fullest extent permitted by the DGCL, as so
amended.
 
  Any repeal or modification of this Article VI by either (i) the stockholders
of the Corporation or (ii) an amendment to the DGCL shall not adversely affect
any right or protection existing at the time of such repeal or modification
with respect to any acts or omissions occurring before such repeal or
modification of a person serving as a director at the time of such repeal or
modification.
 
                                      11
<PAGE>
 
                                     VII.
 
                          MAINTENANCE OF REIT STATUS
 
  For so long as the Board of Directors deems the maintenance of REIT status
to be in the best interests of the Corporation, it shall be the duty of the
Board of Directors to ensure that the Corporation satisfies the requirements
for qualification as a REIT under the Code, including, but not limited to, the
ownership of its outstanding stock, the nature of its assets, the sources of
its income, and the amount and timing of its distributions to its
stockholders.
 
                                     VIII.
 
                          RELATED PERSON TRANSACTION
 
  The affirmative vote of the holders of not less than 66 2/3% of the
outstanding shares of capital stock of this corporation, which shall include
the affirmative vote of at least 50% of the outstanding shares of capital
stock held by shareholders other than a "Related Person" (as hereinafter
defined), shall be required for the approval or authorization of any "Business
Combination" (as hereinafter defined) of this corporation with any Related
Person; provided, however, that such 66 2/3% voting requirement shall not be
applicable if the Business Combination was approved by the Board of Directors
of the corporation prior to the acquisition by such Related Person of the
beneficial ownership of 5% or more of the outstanding shares of the capital
stock of the corporation.
 
  For purposes of this Article VIII:
 
  1. The term "Business Combination" shall mean (a) any merger, reorganization
or consolidation of this corporation with or into a Related Person, (b) any
sale, lease, exchange, transfer or other disposition, including, without
limitation, a mortgage or any other security device, of all or any substantial
part of the assets of this corporation (including, without limitation, any
voting securities of a subsidiary) or of a subsidiary, to a Related Person,
(c) any merger or consolidation of a Related Person with or into this
corporation or a subsidiary of this corporation and (d) any sale, lease,
exchange, transfer or other disposition of all or any substantial part of the
assets of a Related Person to this corporation or a subsidiary of this
corporation.
 
  2. The term "Related Person" shall mean and include any individual,
corporation, partnership or other person or entity which, together with its
"affiliates" and "associates" (defined below), beneficially (as defined in
Rule 13d-3 of the Securities Exchange Act of 1934), owns in the aggregate five
percent (5%) or more of the outstanding shares of the capital stock of this
corporation, and any "affiliate" or "associate" (as those terms are defined in
Rule 12b-2 of the Exchange Act) of any such individual, corporation,
partnership or other person or entity; provided, however, that the term
"Related Person" shall not include either Patriot American Hospitality
Operating Company or any subsidiary of this corporation.
 
  3. The term "substantial part of the assets" shall mean assets having a fair
market value or book value, whichever is greater, equal to 25% or more of such
value of the total assets as reflected on the most recent quarterly balance
sheet of the corporation as of a date no earlier than forty-five (45) days
prior to any acquisition of such assets.
 
  4. Without limitation, any share of capital stock of this corporation which
any Related Person has the right to acquire pursuant to any agreement or upon
exercise of conversion rights, warrants or options, or otherwise shall be
deemed beneficially owned by such Related Person.
 
  The provisions set forth in this Article VIII may not be repealed or amended
in any respect, unless such action is approved by the affirmative vote of the
holders of not less than 66 2/3% of the outstanding shares of capital stock of
this corporation; provided, however, that if there is a Related Person (as
defined herein), such 66 2/3% vote must include the affirmative vote of at
least 50% of the outstanding shares of capital stock held by shareholders
other than the Related Person.
 
                                      12
<PAGE>
 
                                      IX.
 
                   AMENDMENT OF CERTIFICATE OF INCORPORATION
 
  Subject to Article VIII of this Certificate, the Corporation reserves the
right to amend or repeal this Certificate in the manner now or hereafter
prescribed by statute and this Certificate, and all rights conferred upon
stockholders herein are granted subject to this reservation.
 
                                       13

<PAGE>
 
    
                                                                     EXHIBIT 4.2
     
          
                             AMENDED AND RESTATED
                                    BYLAWS
                                      OF
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
                                  ARTICLE I.
 
                                  DEFINITIONS
 
  For purposes of these Bylaws, the following words shall have the meanings
set forth below:
 
  (a) "Affiliate" of a Person shall mean (i) any Person that, directly or
indirectly, controls or is controlled by or is under common control with such
other Person, (ii) any Person that owns, beneficially, directly or indirectly,
5% or more of the outstanding capital stock, shares or equity interests of
such other Person or (iii) any officer, director, employee, partner or trustee
of such other Person or any Person controlling, controlled by or under common
control with such Person (excluding directors and Persons serving in similar
capacities who are not otherwise Affiliates of such Person). For the purposes
of this definition, the term "Person" shall mean, and includes, any natural
person, corporation, partnership, association, trust, limited liability
company or any other legal entity. For the purposes of this definition,
"control" (including the correlative meanings of the terms "controlled by" and
"under common control with"), as used with respect to any Person, shall mean
the possession, directly or indirectly, of the power to direct or cause the
direction of the management and policies of such Person, through the ownership
of voting securities, partnership interests or other equity interests.
 
  (b) "Certificate" shall mean the Amended and Restated Certificate of
Incorporation of the Corporation, as amended from time to time.
 
  (c) "Corporation" shall mean Patriot American Hospitality, Inc.
 
  (d) "DGCL" shall mean the Delaware General Corporation Law, as amended from
time to time.
 
  (e) "Equity Stock" shall mean the common stock, par value $.01 per share,
and the preferred stock, par value $.01 per share of the Corporation and the
Operating Company.
 
  (f) "Independent Director" shall mean a director of the Corporation who is
not (i) an officer or employee of the Corporation, (ii) a director or officer
of Operating Company or (iii) an Affiliate of (a) any lessee of any property
of the Corporation, (b) a subsidiary of the Corporation or (c) any partnership
that is an affiliate of the Corporation.
 
  (g) "Operating Company" shall mean Patriot American Hospitality Operating
Company.
 
  (h) "Public Announcement" shall mean: (i) disclosure in a press release
reported by the Dow Jones News Service, Associated Press or comparable
national news service, (ii) a report or other document filed publicly with the
Securities and Exchange Commission (including, without limitation, a Form 8-K)
or (iii) a letter or report sent to stockholders of record of the Corporation
at the time of the mailing of such letter or report.
 
                                  ARTICLE II.
 
                           MEETINGS OF STOCKHOLDERS
 
  2.1 Places of Meetings. All meetings of the stockholders shall be held at
such place, either within or without the State of Delaware, as from time to
time may be fixed by the Board of Directors.
 
                                       1
<PAGE>
 
  2.2 Annual Meetings. The annual meeting of the stockholders, for the
election of directors and transaction of such other business as may come
properly before the meeting, shall be held at such date and time as shall be
determined by the Board of Directors.
 
  2.3 Special Meetings. A special meeting of the stockholders for any purpose
or purposes may be called at any time only by the Chairman of the Board or by
a majority of the Board of Directors. At a special meeting no business shall
be transacted and no corporate action shall be taken other than that stated in
the notice of the meeting.
 
  2.4 Notice of Meetings; Adjournments. A written notice of each annual
meeting stating the hour, date and place of such annual meeting shall be given
by the Secretary or an Assistant Secretary of the Corporation (or other person
authorized by these Bylaws or by law) not less than 10 days nor more than 60
days before the annual meeting, to each stockholder entitled to vote thereat
and to each stockholder who, by law or under the Certificate or under these
Bylaws, is entitled to such notice, by delivering such notice to him or her or
by mailing it, postage prepaid, addressed to such stockholder at the address
of such stockholder as it appears on the stock transfer books of the
Corporation. Such notice shall be deemed to be delivered when hand delivered
to such address or deposited in the mail so addressed, with postage prepaid.
 
  Notice of all special meetings of stockholders shall be given in the same
manner as provided for annual meetings, except that the written notice of all
special meetings shall state the purpose or purposes for which the meeting has
been called.
 
  Notice of an annual meeting or special meeting of stockholders need not be
given to a stockholder if a written waiver of notice is signed before or after
such meeting by such stockholder or if such stockholder attends such meeting,
unless such attendance was for the express purpose of objecting at the
beginning of the meeting to the transaction of any business because the
meeting was not lawfully called or convened. Neither the business to be
transacted at, nor the purpose of, any annual meeting or special meeting of
stockholders need be specified in any written waiver of notice.
 
  The Board of Directors may postpone and reschedule any previously scheduled
annual meeting or special meeting of stockholders and any record date with
respect thereto, regardless of whether any notice or public disclosure with
respect to any such meeting has been sent or made pursuant to this Section 2.4
or otherwise. In no event shall the Public Announcement of an adjournment,
postponement or rescheduling of any previously scheduled meeting of
stockholders commence a new time period for the giving of a stockholder's
notice under Section 2.9 of these Bylaws.
 
  When any meeting is convened, the presiding officer of the meeting may
adjourn the meeting if (a) no quorum is present for the transaction of
business, (b) the Board of Directors determines that adjournment is necessary
or appropriate to enable the stockholders to consider fully information that
the Board of Directors determines has not been made sufficiently or timely
available to stockholders or (c) the Board of Directors determines that
adjournment is otherwise in the best interests of the Corporation. When any
annual meeting or special meeting of stockholders is adjourned to another
hour, date or place, notice need not be given of the adjourned meeting, other
than an announcement at the meeting at which the adjournment is taken, of the
hour, date and place to which the meeting is adjourned; provided, however,
that if the adjournment is for more than 30 days, or if after the adjournment
a new record date is fixed for the adjourned meeting, notice of the adjourned
meeting shall be given to each stockholder of record entitled to vote thereat
and each stockholder who, by law or under the Certificate or under these
Bylaws, is entitled to such notice.
 
  2.5 Quorum. Except as otherwise required by the Certificate, any number of
stockholders together holding at least a majority of the outstanding shares of
capital stock entitled to vote with respect to the business to be transacted,
who shall be present in person or represented by proxy at any meeting duly
called, shall constitute a quorum for the transaction of business. If less
than a quorum shall be in attendance at the time for which a meeting shall
have been called, the meeting may be adjourned from time to time by a majority
of the stockholders present or represented by proxy.
 
                                       2
<PAGE>
 
  2.6 Voting and Proxies. Stockholders shall have one vote for each share of
stock entitled to vote owned by them of record according to the stock transfer
books of the Corporation, unless otherwise provided by law or by the
Certificate. Stockholders may vote either in person or by written proxy, but
no proxy shall be voted or acted upon after three years from its date, unless
the proxy provides for a longer period. Proxies shall be filed with the
secretary of the meeting before being voted. Except as otherwise limited
therein or as otherwise provided by law, proxies shall entitle the persons
authorized thereby to vote at any adjournment of such meeting, but they shall
not be valid after final adjournment of such meeting. A proxy with respect to
stock held in the name of two or more persons shall be valid if executed by or
on behalf of any one of them unless at or prior to the exercise of the proxy
the Corporation receives a specific written notice to the contrary from any
one of them. A proxy purporting to be executed by or on behalf of a
stockholder shall be deemed valid, and the burden of proving invalidity shall
rest on the challenger.
 
  2.7 Action at Meeting. When a quorum is present, any matter before any
meeting of stockholders shall be decided by the affirmative vote of the
majority of shares present in person or represented by proxy at such meeting
and entitled to vote on such matter, except where a larger vote is required by
law, by the Certificate or by these Bylaws. Any election by stockholders shall
be determined by a plurality of the votes of the shares present in person or
represented by proxy at the meeting and entitled to vote on the election of
directors, except where a larger vote is required by law, by the Certificate
or by these Bylaws. The Corporation shall not directly or indirectly vote any
shares of its own stock; provided, however, that the Corporation may vote
shares which it holds in a fiduciary capacity to the extent permitted by law.
 
  2.8 Stockholder List. The officer or agent having charge of the stock
transfer books of the Corporation shall make, at least 10 days before every
annual meeting or special meeting of stockholders, a complete list of the
stockholders entitled to vote at the meeting or any adjournment thereof, in
alphabetical order, and showing the address of each stockholder and the number
of shares registered in the name of each stockholder. Such list shall be open
to the examination of any stockholder, for any purpose germane to the meeting,
during ordinary business hours, for a period of at least 10 days prior to the
meeting, either at a place within the city where the meeting is to be held,
which place shall be specified in the notice of the meeting, or, if not so
specified, at the place where the meeting is to be held. The list shall also
be produced and kept at the hour, date and place of the meeting during the
whole time thereof, and may be inspected by any stockholder who is present.
 
  2.9 Stockholder Proposals. In addition to any other applicable requirements,
for business to be properly brought before an annual meeting by a stockholder
of record (both as of the time notice of such proposal is given by the
stockholder as set forth below and as of the record date for the annual
meeting in question) of any shares of capital stock entitled to vote at such
annual meeting, such stockholder shall: (i) give timely written notice as
required by this Section 2.9 to the Secretary of the Corporation and (ii) be
present at such meeting, either in person or by a representative. For the
first annual meeting following the end of the fiscal year ended December 31,
1996, a stockholder's notice shall be timely if delivered to, or mailed to and
received by, the Corporation at its principal executive office not later than
the close of business on the 15th day following the day on which the Public
Announcement of the date of such annual meeting is first made by the
Corporation. For all subsequent annual meetings, a stockholder's notice shall
be timely if delivered to, or mailed to and received by, the Corporation at
its principal executive office not later than 90 days prior to the anniversary
date of the immediately preceding annual meeting (the "Anniversary Date");
provided, however, that in the event the annual meeting is scheduled to be
held on a date more than 30 days before the Anniversary Date or more than 60
days after the Anniversary Date, a stockholder's notice shall be timely if
delivered to, or mailed to and received by, the Corporation at its principal
executive office not later than the close of business on the later of (1) the
90th day prior to the scheduled date of such annual meeting or (2) the 15th
day following the day on which Public Announcement of the date of such annual
meeting is first made by the Corporation.
 
  A stockholder's notice to the Secretary of the Corporation shall set forth
as to each matter proposed to be brought before an annual meeting: (i) a brief
description of the business the stockholder desires to bring before such
annual meeting and the reasons for conducting such business at such annual
meeting, (ii) the name and address, as they appear on the stock transfer books
of the Corporation, of the stockholder proposing such
 
                                       3
<PAGE>
 
business, (iii) the class and number of shares of the capital stock of the
Corporation beneficially owned by the stockholder proposing such business,
(iv) the names and addresses of the beneficial owners, if any, of any capital
stock of the Corporation registered in such stockholder's name on such books,
and the class and number of shares of the capital stock of the Corporation
beneficially owned by such beneficial owners, (v) the names and addresses of
other stockholders known by the stockholder proposing such business to support
such proposal, and the class and number of shares of the capital stock of the
Corporation beneficially owned by such other stockholders and (vi) any
material interest of the stockholder proposing to bring such business before
such meeting (or any other stockholders known to be supporting such proposal)
in such proposal.
 
  If the Board of Directors or a designated committee thereof determines that
any stockholder proposal was not made in a timely fashion in accordance with
the provisions of this Section 2.9 or that the information provided in a
stockholder's notice does not satisfy the information requirements of this
Section 2.9 in any material respect, such proposal shall not be presented for
action at the annual meeting in question. If neither the Board of Directors
nor such committee makes a determination as to the validity of any stockholder
proposal in the manner set forth above, the presiding officer of the annual
meeting shall determine whether the stockholder proposal was made in
accordance with the terms of this Section 2.9. If the presiding officer
determines that any stockholder proposal was not made in a timely fashion in
accordance with the provisions of this Section 2.9 or that the information
provided in a stockholder's notice does not satisfy the information
requirements of this Section 2.9 in any material respect, such proposal shall
not be presented for action at the annual meeting in question. If the Board of
Directors, a designated committee thereof or the presiding officer determines
that a stockholder proposal was made in accordance with the requirements of
this Section 2.9, the presiding officer shall so declare at the annual meeting
and ballots shall be provided for use at the meeting with respect to such
proposal.
 
  Notwithstanding the foregoing provisions of this Section 2.9, a stockholder
shall also comply with all applicable requirements of the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), and the rules and regulations
thereunder with respect to the matters set forth in this Section 2.9, and
nothing in this Section 2.9 shall be deemed to affect any rights of
stockholders to request inclusion of proposals in the Corporation's proxy
statement pursuant to Rule 14a-8 under the Exchange Act.
 
  2.10 Inspectors of Elections. The Corporation shall, in advance of any
meeting of stockholders, appoint one or more inspectors to act at the meeting
and make a written report thereof. The Corporation may designate one or more
persons as alternate inspectors to replace any inspector who fails to act. If
no inspector or alternate is able to act at a meeting of stockholders, the
presiding officer shall appoint one or more inspectors to act at the meeting.
Any inspector may, but need not, be an officer, employee or agent of the
Corporation. Each inspector, before entering upon the discharge of his or her
duties, shall take and sign an oath faithfully to execute the duties of
inspector with strict impartiality and according to the best of his or her
ability. The inspectors shall perform such duties as are required by the DGCL,
including the counting of all votes and ballots. The inspectors may appoint or
retain other persons or entities to assist the inspectors in the performance
of the duties of the inspectors. The presiding officer may review all
determinations made by the inspectors, and in so doing the presiding officer
shall be entitled to exercise his or her sole judgment and discretion and he
or she shall not be bound by any determinations made by the inspectors. All
determinations by the inspectors and, if applicable, the presiding officer,
shall be subject to further review by any court of competent jurisdiction.
 
  2.11 Presiding Officer. The Chairman of the Board, if one is elected, or if
not elected or in his or her absence, the President, shall preside at all
annual meetings or special meetings of stockholders and shall have the power,
among other things, to adjourn such meeting at any time and from time to time,
subject to Sections 2.4 and 2.5 of this Article II. The order of business and
all other matters of procedure at any meeting of the stockholders shall be
determined by the presiding officer.
 
                                       4
<PAGE>
 
                                 ARTICLE III.
 
                                   DIRECTORS
 
  3.1 General Powers. The property, affairs and business of the Corporation
shall be managed under the direction of the Board of Directors and, except as
otherwise expressly provided by law, the Certificate or these Bylaws, all of
the powers of the Corporation shall be vested in such Board.
 
  3.2 Number of Directors. The number of directors shall be fixed by
resolution duly adopted from time to time by the Board of Directors.
 
  3.3 Election and Removal of Directors; Quorum.
 
    (a) Directors shall be elected and removed in the manner provided for in
  Article V of the Certificate.
 
    (b) Vacancies in the Board of Directors shall be filled in the manner
  provided for in Article V of the Certificate.
 
    (c) At any meeting of the Board of Directors, a majority of the number of
  directors then in office shall constitute a quorum for the transaction of
  business. However, if less than a quorum is present at a meeting, a
  majority of the directors present may adjourn the meeting from time to
  time, and the meeting may be held as adjourned without further notice,
  except that when any meeting of the Board of Directors, either regular of
  special, is adjourned for 30 days or more, notice of the adjourned meeting
  shall be given as in the case of the original meeting.
 
  3.4 Meetings of Directors. Meetings of the Board of Directors shall be held
at places within or without the State of Delaware and at times fixed by
resolution of the Board of Directors, or upon call of the Chairman of the
Board, and the Secretary of the Corporation or officer performing the
Secretary's duties shall give not less than 24 hours' notice by letter,
facsimile, telegraph or telephone (or in person) of all meetings of the Board
of Directors, provided that notice need not be given of the annual meeting or
of regular meetings held at times and places fixed by resolution of the Board
of Directors. Meetings may be held at any time without notice if all of the
directors are present, or if those not present waive notice in writing either
before or after the meeting; provided, however, that attendance at a meeting
for the express purpose of objecting at the beginning of a meeting to the
transaction of any business because the meeting is not lawfully convened shall
not be considered a waiver of notice.
 
  3.5 Nominations. Nominations of candidates for election as directors of the
Corporation at any annual meeting may be made only (a) by, or at the direction
of, a majority of the Board of Directors or (b) by any holder of record (both
as of the time notice of such nomination is given by the stockholder as set
forth below and as of the record date for the annual meeting in question) of
any shares of the capital stock of the Corporation entitled to vote at such
annual meeting who complies with the timing, informational and other
requirements set forth in this Section 3.5. Any stockholder who has complied
with the timing, informational and other requirements set forth in this
Section 3.5 and who seeks to make such a nomination must be, or his, her or
its representative must be, present in person at the annual meeting. Only
persons nominated in accordance with the procedures set forth in this Section
3.5 shall be eligible for election as directors at an annual meeting.
 
  Nominations, other than those made by, or at the direction of, the Board of
Directors shall be made pursuant to timely notice in writing to the Secretary
of the Corporation as set forth in this Section 3.5. For the first annual
meeting following the end of the fiscal year ended December 31, 1996, a
stockholder's notice shall be timely if delivered to, or mailed to and
received by, the Corporation at its principal executive office not later than
the close of business on the 15th day following the day on which the Public
Announcement of the date of such annual meeting is first made by the
Corporation. For all subsequent annual meetings, a stockholder's notice shall
be timely if delivered to, or mailed to and received by, the Corporation at
its principal executive office not less than 90 days prior to the Anniversary
Date; provided, however, that in the event the annual meeting is scheduled to
be held on a date more than 30 days before the Anniversary Date or more than
60 days after the Anniversary
 
                                       5
<PAGE>
 
Date, a stockholder's notice shall be timely if delivered to, or mailed and
received by, the Corporation at its principal executive office not later than
the close of business on the later of (x) the 90th day prior to the scheduled
date of such annual meeting or (y) the 15th day following the day on which
Public Announcement of the date of such annual meeting is first made by the
Corporation.
 
  A stockholder's notice to the Secretary of the Corporation shall set forth
as to each person whom the stockholder proposes to nominate for election or
re-election as a director: (1) the name, age, business address and residence
address of such person; (2) the principal occupation or employment of such
person; (3) the class and number of shares of the capital stock of the
Corporation which are beneficially owned by such person on the date of such
stockholder notice; and (4) the consent of each nominee to serve as a director
if elected. A stockholder's notice to the Secretary of the Corporation shall
further set forth as to the stockholder giving such notice: (a) the name and
address, as they appear on the stock transfer books of the Corporation, of
such stockholder and of the beneficial owners (if any) of the capital stock of
the Corporation registered in such stockholder's name and the name and address
of other stockholders known by such stockholder to be supporting such
nominee(s); (b) the class and number of shares of the capital stock of the
Corporation which are held of record, beneficially owned or represented by
proxy by such stockholder and by any other stockholders known by such
stockholder to be supporting such nominee(s) on the record date for the annual
meeting in question (if such date shall then have been made publicly
available) and on the date of such stockholder's notice; and (c) a description
of all arrangements or understandings between such stockholder and each
nominee and any other person or persons (naming such person or persons)
pursuant to which the nomination or nominations are to be made by such
stockholder.
 
  If the Board of Directors or a designated committee thereof determines that
any stockholder nomination was not made in accordance with the terms of this
Section 3.5 or that the information provided in a stockholder's notice does
not satisfy the informational requirements of this Section 3.5 in any material
respect, then such nomination shall not be considered at the annual meeting in
question. If neither the Board of Directors nor such committee makes a
determination as to whether a nomination was made in accordance with the
provisions of this Section 3.5, the presiding officer of the annual meeting
shall determine whether a nomination was made in accordance with such
provisions. If the presiding officer determines that any stockholder
nomination was not made in accordance with the terms of this Section 3.5 or
that the information provided in a stockholder's notice does not satisfy the
informational requirements of this Section 3.5 in any material respect, then
such nomination shall not be considered at the annual meeting in question. If
the Board of Directors, a designated committee thereof or the presiding
officer determines that a nomination was made in accordance with the terms of
this Section 3.5, the presiding officer shall so declare at the annual meeting
and ballots shall be provided for use at the meeting with respect to such
nominee.
 
  Notwithstanding anything to the contrary in the second paragraph of this
Section 3.5, in the event that the number of directors to be elected to the
Board of Directors is increased and there is no Public Announcement by the
Corporation naming all of the nominees for director or specifying the size of
the increased Board of Directors at least 90 days prior to the Anniversary
Date, a stockholder's notice required by this Section 3.5 shall also be
considered timely, but only with respect to nominees for any new positions
created by such increase, if such notice shall be delivered to, or mailed to
and received by, the Corporation at its principal executive office not later
than the close of business on the 15th day following the day on which such
Public Announcement is first made by the Corporation.
 
  No person shall be elected by the stockholders as a director of the
Corporation unless nominated in accordance with the procedures set forth in
this Section 3.5. Election of directors at an annual meeting need not be by
written ballot, unless otherwise provided by the Board of Directors or
presiding officer at such annual meeting. If written ballots are to be used,
ballots bearing the names of all the persons who have been nominated for
election as directors at the annual meeting in accordance with the procedures
set forth in this Section 3.5 shall be provided for use at the annual meeting.
 
                                       6
<PAGE>
 
  3.6 Voting.
 
    (a) Except as provided in subsection (c) of this Section 3.6, the action
  of the majority of the directors present at a meeting at which a quorum is
  present shall be the action of the Board of Directors, unless a larger vote
  is required for such action by the Certificate, these Bylaws or by law.
 
    (b) Any action required or permitted to be taken at any meeting of the
  Board of Directors may be taken without a meeting if all members of the
  Board of Directors consent thereto in writing. Such written consent shall
  be filed with the records of the meetings of the Board of Directors and
  shall be treated for all purposes as a vote at a meeting of the Board of
  Directors.
 
    (c) Notwithstanding anything in these Bylaws to the contrary, (i) any
  action pertaining to a sale or other disposition of any of the following
  hotels: (1) Radisson New Orleans; (2) Bourbon Orleans; (3) North Dallas
  Holiday Inn; and (4) San Angelo Holiday Inn and (ii) any other action
  pertaining to any transaction involving the Corporation, including the
  purchase, sale, lease, or mortgage of any real estate asset, entering into
  joint venture investments or any other transaction, in which an advisor,
  director or officer of the Corporation, or any Affiliate of any of the
  foregoing persons, has any direct or indirect interest other than solely as
  a result of their status as a director, officer, or stockholder of the
  Corporation, must be approved by a majority of the directors, including a
  majority of the Independent Directors, even if the Independent Directors
  constitute less than a quorum.
 
  3.7 Manner of Participation. Directors may participate in meetings of the
Board of Directors by means of conference telephone or similar communications
equipment by means of which all directors participating in the meeting can
hear each other, and participation in a meeting in accordance herewith shall
constitute presence in person at such meeting for purposes of these Bylaws.
 
  3.8 Compensation. By resolution of the Board of Directors, directors may be
allowed a fee and expenses for attendance at all meetings, but nothing herein
shall preclude directors from serving the Corporation in other capacities and
receiving compensation for such other services.
 
                                  ARTICLE IV.
 
                                  COMMITTEES
 
  4.1 Executive Committee. The Board of Directors, by resolution duly adopted,
may elect an Executive Committee which shall consist of not less than two
directors, including the Chairman of the Board. The members of the Executive
Committee shall serve until their successors are designated by the Board of
Directors, until removed, or until the Executive Committee is dissolved by the
Board of Directors. All vacancies that may occur in the Executive Committee
shall be filled by the Board of Directors.
 
  When the Board of Directors is not in session, the Executive Committee shall
have all power vested in the Board of Directors by law, by the Certificate, or
by these Bylaws, except as otherwise provided in the DGCL. The Executive
Committee shall report at the next regular or special meeting of the Board of
Directors all action that the Executive Committee may have taken on behalf of
the Board of Directors since the last regular or special meeting of the Board
of Directors.
 
  Meetings of the Executive Committee shall be held at such places and at such
times fixed by resolution of the Executive Committee, or upon call of the
Chairman of the Board. Not less than 12 hours' notice shall be given by
letter, facsimile, telegraph or telephone (or in person) of all meetings of
the Executive Committee; provided, however, that notice need not be given of
regular meetings held at times and places fixed by resolution of the Executive
Committee and that meetings may be held at any time without notice if all of
the members of the Executive Committee are present or if those not present
waive notice in writing either before or after the meeting; provided, further,
that attendance at a meeting for the express purpose of objecting at the
beginning of a meeting to the transaction of any business because the meeting
is not lawfully convened shall not be considered a waiver of notice. A
majority of the members of the Executive Committee then serving shall
constitute a quorum for the transaction of business at any meeting of the
Executive Committee.
 
                                       7
<PAGE>
 
  4.2 Compensation Committee. The Board of Directors, at its regular annual
meeting, shall designate a Compensation Committee which shall consist of two
or more non-employee directors. In addition, the Board of Directors at any
time may designate one or more alternate members of the Compensation
Committee, who shall be non-employee directors, who may act in place of any
absent regular member upon invitation by the chairman or secretary of the
Compensation Committee.
 
  With respect to bonuses, the Compensation Committee shall have and may
exercise the powers to determine the amounts annually available for bonuses
pursuant to any bonus plan or formula approved by the Board of Directors, to
determine bonus awards to executive officers and to exercise such further
powers with respect to bonuses as may from time to time be conferred by the
Board of Directors.
 
  With respect to salaries, the Compensation Committee shall have and may
exercise the power to fix and determine from time to time all salaries of the
executive officers of the Corporation, and such further powers with respect to
salaries as may from time to time be conferred by the Board of Directors.
 
  The Compensation Committee shall administer the Corporation's stock
incentive plans and from time to time may grant, consistent with the plans,
stock options and other awards permissible under such plans.
 
  Vacancies in the Compensation Committee shall be filled by the Board of
Directors, and members of the Compensation Committee shall be subject to
removal by the Board of Directors at any time.
 
  The Compensation Committee shall fix its own rules of procedure. A majority
of the number of regular members then serving on the Compensation Committee
shall constitute a quorum; and regular and alternate members present shall be
counted to determine whether there is a quorum. The Compensation Committee
shall keep minutes of its meetings, and all action taken by it shall be
reported to the Board of Directors.
 
  4.3 Audit Committee. The Board of Directors, at its regular annual meeting,
shall designate an Audit Committee which shall consist of two or more
directors whose membership on the Audit Committee shall meet the requirements
set forth in the rules of the New York Stock Exchange, as amended from time to
time. Vacancies in the Audit Committee shall be filled by the Board of
Directors with directors meeting the requirements set forth above, giving
consideration to continuity of the Audit Committee, and members shall be
subject to removal by the Board of Directors at any time. The Audit Committee
shall fix its own rules of procedure and a majority of the members serving
shall constitute a quorum. The Audit Committee shall meet at least twice per
year with both the internal and the Corporation's outside auditors present at
each meeting and shall keep minutes of its meetings and all action taken shall
be reported to the Board of Directors. The Audit Committee shall review the
reports and minutes of any audit committees of the Corporation's subsidiaries.
The Audit Committee shall review the Corporation's financial reporting
process, including accounting policies and procedures. The Audit Committee
shall examine the report of the Corporation's outside auditors, consult with
them with respect to their report and the standards and procedures employed by
them in their audit, report to the Board of Directors the results of its study
and recommend the selection of auditors for each fiscal year.
 
  4.4 Nominating Committee. The Board of Directors, by resolution duly
adopted, shall designate a Nominating Committee which shall consist of three
or more directors. The Nominating Committee shall make recommendations to the
Board of Directors regarding nominees for election as directors by the
stockholders at each annual meeting of stockholders and make such other
recommendations regarding tenure, classification and compensation of directors
as the Nominating Committee may deem advisable from time to time. The
Nominating Committee shall fix its own rules of procedure and a majority of
the members then serving shall constitute a quorum.
 
  4.5 Other Committees. The Board of Directors, by resolution adopted, may
establish such other standing or special committees of the Board of Directors
as it may deem advisable, and the members, terms and authority of such
committees shall be as set forth in the resolutions establishing the same.
 
                                       8
<PAGE>
 
                                  ARTICLE V.
 
                                   OFFICERS
 
  5.1 Election of Officers; Terms. The officers of the Corporation shall be
elected by the Board of Directors and shall include a Chairman of the Board, a
President, one or more Vice Presidents, a Secretary and a Treasurer or Chief
Financial Officer. Other officers, including Executive Vice Presidents and
Senior Vice Presidents, may be specified by the Board of Directors, and
assistant and subordinate officers, may from time to time be elected by the
Board of Directors. All officers shall hold office until the next annual
meeting of the Board of Directors and until their successors are duly elected
and qualified. The Chairman of the Board shall be chosen from among the
directors. Any two officers may be combined in the same person as the Board of
Directors may determine.
 
  5.2 Removal of Officers; Vacancies. Any officer of the Corporation may be
removed with or without cause, at any time, by the Board of Directors.
Vacancies shall be filled by the Board of Directors.
 
  5.3 Duties. The officers of the Corporation shall have such duties as
generally pertain to their offices, respectively, as well as such powers and
duties as are prescribed by law or are hereinafter provided or as from time to
time shall be conferred by the Board of Directors. The Board of Directors may
require any officer to give such bond for the faithful performance of his or
her other duties as the Board of Directors may see fit.
 
  5.4 Duties of the Chairman of the Board. The Chairman of the Board shall be
the Chief Executive Officer of the Corporation and shall be responsible for
the execution of the policies of the Board of Directors, shall serve as the
Chairman of the Executive Committee and shall have direct supervision over the
business of the Corporation and its several officers, subject to the ultimate
authority of the Board of Directors. He or she shall be a director, and,
except as otherwise provided in these Bylaws or in the resolutions
establishing such committees, he or she shall be ex officio a member of all
committees of the Board of Directors. He or she shall preside at all meetings
of stockholders, the Board of Directors and the Executive Committee. He or she
may sign and execute in the name of the Corporation share certificates, deeds,
mortgages, bonds, contracts or other instruments except in cases where the
signing and the execution thereof shall be expressly delegated by the Board of
Directors or by these Bylaws to some other officer or agent of the Corporation
or shall be required by law otherwise to be signed or executed. In addition,
he or she shall perform all duties incident to the office of the Chairman of
the Board and Chief Executive Officer and such other duties as from time to
time may be assigned to him or her by the Board of Directors.
 
  5.5 Duties of the President. Unless the Board of Directors, by resolution
duly adopted, designates some other person to serve as the Chief Operating
Officer of the Corporation, the President shall serve as Chief Operating
Officer and shall have direct supervision over the business of the Corporation
and its several officers, subject to the authority of the Board of Directors
and the Chairman of the Board, and shall consult with and report to the
aforementioned officer. The President may sign and execute in the name of the
Corporation deeds, mortgages, bonds, contracts or other instruments, except in
cases where the signing and the execution thereof shall be expressly delegated
by the Board of Directors or by these Bylaws to some other officer or agent of
the Corporation or shall be required by law otherwise to be signed or
executed. In addition, he or she shall perform all duties incident to the
office of the President and such other duties as from time to time may be
assigned to him or her by the Board of Directors or the Chairman of the Board.
 
  5.6 Duties of the Vice Presidents. Each Vice President, if any, shall have
such powers and duties as may from time to time be assigned to him or her by
the Chairman of the Board or the Board of Directors. When there shall be more
than one Vice President of the Corporation, the Board of Directors may from
time to time designate one of them to perform the duties of the President in
the absence of the President. Any Vice President may sign and execute in the
name of the Corporation deeds, mortgages, bonds, contracts or other
instruments authorized by the Board of Directors, except where the signing and
execution of such documents shall be expressly delegated by the Board of
Directors or the Chairman of the Board to some other officer or agent of the
Corporation or shall be required by law or otherwise to be signed or executed.
 
                                       9
<PAGE>
 
  5.7 Duties of the Treasurer or Chief Financial Officer. The Treasurer or
Chief Financial Officer shall have charge and custody of and be responsible
for all funds and securities of the Corporation, and shall cause all such
funds and securities to be deposited in such banks and depositories as shall
be designated by the Board of Directors. He or she shall be responsible (i)
for maintaining adequate financial accounts and records in accordance with
generally accepted accounting practices, (ii) for the preparation of
appropriate operating budgets and financial statements, (iii) for the
preparation and filing of all tax returns required by law and (iv) for the
performance of all duties incident to the office of Treasurer or Chief
Financial Officer and such other duties as from time to time may be assigned
to him or her by the Board of Directors, the Audit Committee or the Chairman
of the Board. The Treasurer or Chief Financial Officer may sign and execute in
the name of the Corporation share certificates, deeds, mortgages, bonds,
contracts or other instruments, except where the signing and execution of such
documents shall be expressly delegated by the Board of Directors or the
Chairman of the Board to some other officer or agent of the Corporation or
shall be required by law or otherwise to be signed or executed.
 
  5.8 Duties of the Secretary. The Secretary shall act as secretary of all
meetings of the Board of Directors, all committees of the Board of Directors
and stockholders of the Corporation. He or she shall (i) keep and preserve the
minutes of all such meetings in permanent books, (ii) ensure that all notices
required to be given by the Corporation are duly given and served, (iii) have
custody of the seal of the Corporation and shall affix the seal or cause it to
be affixed to all share certificates of the Corporation and to all documents
the execution of which on behalf of the Corporation under its corporate seal
is duly authorized in accordance with law or the provisions of these Bylaws,
(iv) have custody of all deeds, leases, contracts and other important
corporate documents, (v) have charge of the books, records and papers of the
Corporation relating to its organization and management as a Corporation, (vi)
see that all reports, statements and other documents required by law (except
tax returns) are properly filed and (vii) in general, perform all the duties
incident to the office of Secretary and such other duties as from time to time
may be assigned to him or her by the Board of Directors or the Chairman of the
Board.
 
                                  ARTICLE VI.
 
                                 CAPITAL STOCK
 
  6.1 Certificates. Each stockholder shall be entitled to a certificate of the
capital stock of the Corporation in such form as may from time to time be
prescribed by the Board of Directors. Such certificate shall be signed by the
Chairman of the Board, the President or a Vice President and by the Treasurer
or an Assistant Treasurer, or the Secretary or an Assistant Secretary. The
Corporation seal and the signatures by the Corporation's officers, the
transfer agent or the registrar may be facsimiles. In case any officer,
transfer agent or registrar who has signed or whose facsimile signature has
been placed on such certificate shall have ceased to be such officer, transfer
agent or registrar before such certificate is issued, the certificate may be
issued by the Corporation with the same effect as if he or she were such
officer, transfer agent or registrar at the time of its issue. Every
certificate for shares of stock which are subject to a restriction on transfer
(as provided in Article IV of the Certificate) and every certificate issued
when the Corporation is authorized to issue more than one class or series of
stock shall contain such legend (as provided in Article IV of the Certificate)
with respect thereto as is required by law.
 
  6.2 Pairing. Until the limitation on transfer provided for in the Pairing
Agreement, dated as of February 17, 1983, by and between Bay Meadows Realty
Enterprises, Inc. (the predecessor of California Jockey Club) and Bay Meadows
Operating Company (the "Pairing Agreement"), as amended from time to time in
accordance with the provisions thereof, shall be terminated:
 
    (a) The shares of Equity Stock of the Corporation that are paired
  pursuant to the Pairing Agreement shall not be transferable, and shall not
  be transferred on the stock transfer books of the Corporation, unless (i) a
  simultaneous transfer is made by the same transferor to the same transferee
  or (ii) arrangements have been made with the Operating Company for the
  acquisition by the transferee, of a like number of shares of the same class
  or series of Equity Stock of the Operating Company and such shares are
  paired with one another.
 
                                      10
<PAGE>
 
    (b) Each certificate evidencing ownership of shares of Equity Stock of
  the Corporation that are paired pursuant to the Pairing Agreement and
  issued and not canceled prior to the Effective Time of the Restriction
  shall be deemed to evidence a like number of shares of the same class or
  series of Equity Stock of the Operating Company.
 
    (c) A legend shall be placed on the face of each certificate evidencing
  ownership of shares of Equity Stock of the Corporation that are paired
  pursuant to the Pairing Agreement referring to the restrictions on transfer
  set forth herein.
 
    (d) Notwithstanding the foregoing, the Corporation may issue or transfer
  shares of its Equity Stock to the Operating Company without regard to the
  restrictions of this Section 6.2.
 
    (e) To the extent that a paired share of Equity Stock of the Corporation
  is converted into a share of excess stock, par value $.01 per share (the
  "Excess Stock"), of the Corporation in accordance with the provisions of
  Article IV of the Certificate, such share of Excess Stock of the
  Corporation, together with the corresponding share of Excess Stock of the
  Operating Company, which has been converted from a share of Equity Stock of
  the Operating Company in accordance with Article IV of the Certificate and
  the Pairing Agreement, shall be automatically transferred to a trust
  established by the Corporation and the Operating Company for such purpose
  in accordance with Article IV of the Certificate.
 
  6.3 Lost, Destroyed and Mutilated Certificates. Holders of the shares of the
Corporation shall immediately notify the Corporation of any loss, destruction
or mutilation of the certificate therefor, and the Board of Directors may in
its discretion cause one or more new certificates for the same number of
shares in the aggregate to be issued to such stockholder upon the surrender of
the mutilated certificate or upon satisfactory proof of such loss or
destruction, and the deposit of a bond in such form and amount and with such
surety as the Board of Directors may require.
 
  6.4 Transfer of Stock. Subject to the restrictions on transfer of stock
described in Section 6.2 of these Bylaws and Article IV of the Certificate,
the stock of the Corporation shall be transferable or assignable only on the
stock transfer books of the Corporation by the holder in person or by attorney
on surrender of the certificate for such shares duly endorsed and, if sought
to be transferred by attorney, accompanied by a written power of attorney to
have the same transferred on the stock transfer books of the Corporation. The
Corporation will recognize, however, the exclusive right of the person
registered on its stock transfer books as the owner of shares to receive
dividends and to vote as such owner.
 
  6.5 Fixing Record Date. For the purpose of determining stockholders entitled
to notice of or to vote at any meeting of stockholders or any adjournment
thereof, or entitled to receive payment of any dividend, or to make a
determination of stockholders for any other proper purpose, the Board of
Directors may fix in advance a date as the record date for any such
determination of stockholders, such date in any case to be not less than 10
nor more than 60 days prior to the date on which the particular action
requiring such determination of stockholders, is to be taken. If no record
date is fixed for the determination of stockholders entitled to notice of or
to vote at a meeting of stockholders, or stockholders entitled to receive
payment of a dividend, the date on which notices of the meeting are mailed or
the date on which the resolution of the Board of Directors declaring such
dividend is adopted, as the case may be, shall be the record date for such
determination of stockholders. When a determination of stockholders entitled
to notice of or to vote at any meeting of stockholders has been made as
provided in this section, such determination shall apply to any adjournment
thereof.
 
                                 ARTICLE VII.
 
                                INDEMNIFICATION
 
  7.1 Definitions. For purposes of this Article VII:
 
    (a) "Corporate Status" describes the status of a person who (i) in the
  case of a Director, is or was a director of the Corporation and is or was
  acting in such capacity, (ii) in the case of an Officer, is or was an
 
                                      11
<PAGE>
 
  officer, employee or agent of the Corporation or is or was a director,
  officer, employee or agent of any other corporation, partnership, joint
  venture, trust, employee benefit plan or other enterprise that such Officer
  is or was serving at the request of the Corporation and (iii) in the case
  of a Non-Officer Employee, is or was an employee of the Corporation or is
  or was a director, officer, employee or agent of any other corporation,
  partnership, joint venture, trust, employee benefit plan or other
  enterprise that such Non-Officer Employee is or was serving at the request
  of the Corporation;
 
    (b) "Director" means any person who serves or has served the Corporation
  as a director on the Board of Directors;
 
    (c) "Disinterested Director" means, with respect to each Proceeding in
  respect of which indemnification is sought hereunder, a Director of the
  Corporation who is not and was not a party to such Proceeding;
 
    (d) "Expenses" means all reasonable attorneys' fees, retainers, court
  costs, transcript costs, fees of expert witnesses, private investigators
  and professional advisors (including, without limitation, accountants and
  investment bankers), travel expenses, duplicating costs, printing and
  binding costs, costs of preparation of demonstrative evidence and other
  courtroom presentation aids and devices, costs incurred in connection with
  document review, organization, imaging and computerization, telephone
  charges, postage, delivery service fees, and all other disbursements, costs
  or expenses of the type customarily incurred in connection with
  prosecuting, defending, preparing to prosecute or defend, investigating,
  being or preparing to be a witness in, settling or otherwise participating
  in, a Proceeding;
 
    (e) "Non-Officer Employee" means any person who serves or has served as
  an employee of the Corporation, but who is not or was not a Director or
  Officer;
 
    (f) "Officer" means any person who serves or has served the Corporation
  as an officer appointed by the Board of Directors; and
 
    (g) "Proceeding" means any threatened, pending or completed action, suit,
  arbitration, alternate dispute resolution mechanism, inquiry,
  investigation, administrative hearing or other proceeding, whether civil,
  criminal, administrative, arbitrative or investigative.
 
  7.2 Indemnification of Directors and Officers. Subject to the operation of
Section 7.4 of these Bylaws, each Director and Officer shall be indemnified
and held harmless by the Corporation to the fullest extent authorized by the
DGCL, as the same exists or may hereafter be amended (but, in the case of any
such amendment, only to the extent that such amendment permits the Corporation
to provide broader indemnification rights than such law permitted the
Corporation to provide prior to such amendment) against any and all Expenses,
judgments, penalties, fines and amounts reasonably paid in settlement that are
incurred by such Director or Officer or on such Director's or Officer's behalf
in connection with any threatened, pending or completed Proceeding or any
claim, issue or matter therein, which such Director or Officer is, or is
threatened to be made, a party to or participant in by reason of such
Director's or Officer's Corporate Status, if such Director or Officer acted in
good faith and in a manner such Director or Officer reasonably believed to be
in or not opposed to the best interests of the Corporation and, with respect
to any criminal proceeding, had no reasonable cause to believe his or her
conduct was unlawful. The rights of indemnification provided by this Section
7.2 shall exist as to a Director or Officer after he or she has ceased to be a
Director or Officer and shall inure to the benefit of his or her heirs,
executors, administrators and personal representatives. Notwithstanding the
foregoing, the Corporation shall indemnify any Director or Officer seeking
indemnification in connection with a Proceeding initiated by such Director or
Officer only if such Proceeding was authorized by the Board of Directors.
 
  7.3 Indemnification of Non-Officer Employees. Subject to the operation of
Section 7.4 of these Bylaws, each Non-Officer Employee may, in the discretion
of the Board of Directors, be indemnified by the Corporation to the fullest
extent authorized by the DGCL, as the same exists or may hereafter be amended
(but, in the case of any such amendment, only to the extent that such
amendment permits the Corporation to provide broader indemnification rights
than such law permitted the Corporation to provide prior to such amendment),
against any
 
                                      12
<PAGE>
 
and all Expenses, judgments, penalties, fines and amounts reasonably paid in
settlement that are incurred by such Non-Officer Employee or on such Non-
Officer Employee's behalf in connection with any threatened, pending or
completed Proceeding, or any claim, issue or matter therein, which such Non-
Officer Employee is, or is threatened to be made, a party to or participant in
by reason of such Non-Officer Employee's Corporate Status, if such Non-Officer
Employee acted in good faith and in a manner such Non-Officer Employee
reasonably believed to be in or not opposed to the best interests of the
Corporation and, with respect to any criminal proceeding, had no reasonable
cause to believe his or her conduct was unlawful. The rights of
indemnification provided by this Section 7.3 shall exist as to a Non-Officer
Employee after he or she has ceased to be a Non-Officer Employee and shall
inure to the benefit of his or her heirs, personal representatives, executors
and administrators. Notwithstanding the foregoing, the Corporation may
indemnify any Non-Officer Employee seeking indemnification in connection with
a Proceeding initiated by such Non-Officer Employee only if such Proceeding
was authorized by the Board of Directors.
 
  7.4 Good Faith. Unless ordered by a court, no indemnification shall be
provided pursuant to this Article VII to a Director, to an Officer or to a
Non-Officer Employee unless a determination shall have been made that such
person acted in good faith and in a manner such person reasonably believed to
be in or not opposed to the best interests of the Corporation and, with
respect to any criminal Proceeding, such person had no reasonable cause to
believe his or her conduct was unlawful. Such determination shall be made by
(a) a majority vote of the Disinterested Directors, even though less than a
quorum of the Board of Directors, (b) if there are no such Disinterested
Directors, or if a majority of Disinterested Directors so direct, by
independent legal counsel in a written opinion or (c) by the stockholders of
the Corporation.
 
  7.5 Advancement of Expenses to Directors Prior to Final Disposition. The
Corporation shall advance all Expenses incurred by or on behalf of any
Director in connection with any Proceeding in which such Director is involved
by reason of such Director's Corporate Status within 10 days after the receipt
by the Corporation of a written statement from such Director requesting such
advance or advances from time to time, whether prior to or after final
disposition of such Proceeding. Such statement or statements shall reasonably
evidence the Expenses incurred by such Director and shall be preceded or
accompanied by an undertaking by or on behalf of such Director to repay any
Expenses so advanced if it shall ultimately be determined that such Director
is not entitled to be indemnified against such Expenses.
 
  7.6 Advancement of Expenses to Officers and Non-Officer Employees Prior to
Final Disposition. The Corporation may, in the discretion of the Board of
Directors, advance any or all Expenses incurred by or on behalf of any Officer
or Non-Officer Employee in connection with any Proceeding in which such
Officer or Non-Officer Employee is involved by reason of such Officer or Non-
Officer Employee's Corporate Status upon the receipt by the Corporation of a
statement or statements from such Officer or Non-Officer Employee requesting
such advance or advances from time to time, whether prior to or after final
disposition of such Proceeding. Such statement or statements shall reasonably
evidence the Expenses incurred by such Officer or Non-Officer Employee and
shall be preceded or accompanied by an undertaking by or on behalf of such
Officer or Non-Officer Employee to repay any Expenses so advanced if it shall
ultimately be determined that such Officer or Non-Officer Employee is not
entitled to be indemnified against such Expenses.
 
  7.7 Contractual Nature of Rights. The foregoing provisions of this Article
VII shall be deemed to be a contract between the Corporation and each Director
and Officer entitled to the benefits hereof at any time while this Article VII
is in effect, and any repeal or modification thereof shall not affect any
rights or obligations then existing with respect to any state of facts then or
theretofore existing or any Proceeding theretofore or thereafter brought based
in whole or in part upon any such state of facts. If a claim for
indemnification or advancement of Expenses hereunder by a Director or Officer
is not paid in full by the Corporation within (a) 60 days after the receipt by
the Corporation of a written claim for indemnification or (b) in the case of a
Director, 10 days after the receipt by the Corporation of documentation of
Expenses and the required undertaking, such Director or Officer may at any
time thereafter bring suit against the Corporation to recover the unpaid
amount of the claim, and if successful in whole or in part, such Director or
Officer shall also be entitled to be paid the expenses of prosecuting such
claim. The failure of the Corporation (including its Board of Directors or any
committee thereof, independent legal counsel, or stockholders) to make a
determination concerning the permissibility of
 
                                      13
<PAGE>
 
such indemnification or, in the case of a Director, advancement of Expenses,
under this Article VII shall not be a defense to the action and shall not
create a presumption that such indemnification or advancement is not
permissible.
 
  7.8 Non-Exclusivity of Rights. The rights to indemnification and advancement
of Expenses set forth in this Article VII shall not be exclusive of any other
right which any Director, Officer or Non-Officer Employee may have or
hereafter acquire under any statute, provision of the Certificate or these
Bylaws, agreement, vote of stockholders or Disinterested Directors or
otherwise.
 
  7.9 Insurance. The Corporation may maintain insurance, at its expense, to
protect itself and any Director, Officer or Non-Officer Employee against any
liability of any character asserted against or incurred by the Corporation or
any such Director, Officer or Non-Officer Employee, or arising out of any such
person's Corporate Status, whether or not the Corporation would have the power
to indemnify such person against such liability under the DGCL or the
provisions of this Article VII.
 
                                 ARTICLE VIII.
 
                           MISCELLANEOUS PROVISIONS
 
  8.1 Seal. The seal of the Corporation shall consist of a flat-faced circular
die, of which there may be any number of counterparts, on which there shall be
engraved the word "Seal" and the name of the Corporation.
 
  8.2 Fiscal Year. The fiscal year of the Corporation shall end on such date
and shall consist of such accounting periods as may be fixed by the Board of
Directors.
 
  8.3 Checks, Notes and Drafts. Checks, notes, drafts and other orders for the
payment of money shall be signed by such persons as the Board of Directors
from time to time may authorize. When the Board of Directors so authorizes,
however, the signature of any such person may be a facsimile.
 
  8.4 Amendment of Bylaws.
 
    (a) Amendment by Directors. Except as provided otherwise by law, these
  Bylaws may be amended or repealed by the Board of Directors by the
  affirmative vote of a majority of the directors then in office.
 
    (b) Amendment by Stockholders. These Bylaws may be amended or repealed at
  any annual meeting of stockholders, or special meeting of stockholders
  called for such purpose, by the affirmative vote of at least two-thirds of
  the shares present in person or represented by proxy at such meeting and
  entitled to vote on such amendment or repeal, voting together as a single
  class; provided, however, that if the Board of Directors recommends that
  stockholders approve such amendment or repeal at such meeting of
  stockholders, such amendment or repeal shall only require the affirmative
  vote of a majority of the shares present in person or represented by proxy
  at such meeting and entitled to vote on such amendment or repeal, voting
  together as a single class.
 
  8.5 Voting of Stock Held. Unless otherwise provided by resolution of the
Board of Directors or of the Executive Committee, if any, the Chairman of the
Board may from time to time appoint an attorney or attorneys or agent or
agents of the Corporation, in the name and on behalf of the Corporation, to
cast the vote that the Corporation may be entitled to cast as a stockholder or
otherwise in any other corporation, any of whose securities may be held by the
Corporation, at meetings of the holders of the shares or other securities of
such other corporation, or to consent in writing to any action by any such
other corporation; and the Chairman of the Board shall instruct the person or
persons so appointed as to the manner of casting such votes or giving such
consent and may execute or cause to be executed on behalf of the Corporation,
and under its corporate seal or
otherwise, such written proxies, consents, waivers or other instruments as may
be necessary or proper in the premises. In lieu of such appointment, the
Chairman of the Board may himself or herself attend any meetings of the
holders of shares or other securities of any such other corporation and there
vote or exercise any or all power of the Corporation as the holder of such
shares or other securities of such other corporation.
 
                                      14

<PAGE>
 
    
                                                                     EXHIBIT 4.3
     
          
                             AMENDED AND RESTATED
                         CERTIFICATE OF INCORPORATION
                                      OF
                PATRIOT AMERICAN HOSPITALITY OPERATING COMPANY
 
  Bay Meadows Operating Company, a corporation organized and existing under
the laws of the State of Delaware (the "Corporation"), hereby certifies as
follows:
 
  1. The name of the Corporation is Bay Meadows Operating Company. The date of
the filing of its original Certificate of Incorporation with the Secretary of
State of the State of Delaware was January 27, 1983 (the "Original Certificate
of Incorporation"). The name under which the Corporation filed the Original
Certificate of Incorporation was Bay Meadows Operating Company. Pursuant to
this Amended and Restated Certificate of Incorporation, the name of the
Corporation is hereby changed to Patriot American Hospitality Operating
Company.
 
  2. This Amended and Restated Certificate of Incorporation (the
"Certificate") amends, restates and integrates the provisions of the Original
Certificate of Incorporation, was duly adopted by the Board of Directors of
the Corporation in accordance with the provisions of Sections 242 and 245 of
the Delaware General Corporation Law, as amended from time to time (the
"DGCL"), and was duly adopted by the stockholders of the Corporation in
accordance with the applicable provisions of Sections 242 and 245 of the DGCL.
 
  3. The text of the Original Certificate of Incorporation, as amended to
date, is hereby amended and restated in its entirety to provide as herein set
forth in full.
 
                                      I.
 
                                     NAME
 
  The name of the corporation is Patriot American Hospitality Operating
Company.
 
                                      II.
 
                                   PURPOSES
 
  The nature of business or purposes to be conducted or promoted by the
Corporation is to engage in any lawful act for which corporations may be
organized under the DGCL.
 
                                     III.
 
                               REGISTERED OFFICE
 
  The address of the registered office of the Corporation in the State of
Delaware is 1209 Orange Street, in the City of Wilmington, County of New
Castle. The name of its registered agent at such address is The Corporation
Trust Company.
 
                                      IV.
 
                                 CAPITAL STOCK
 
  The Corporation shall have the authority to issue 650,000,000 shares of
common stock, par value $.01 per share (the "Common Stock"), 750,000,000
shares of excess stock, par value $.01 per share (the "Excess
 
                                       1
<PAGE>
 
Stock"), and 100,000,000 shares of preferred stock, par value $.01 per share
(the "Preferred Stock"). The rights, preferences, voting powers and the
qualifications, limitations and restrictions of the authorized stock shall be
as follows:
 
  A. Common Stock.
 
    1. Voting Rights. Each share of Common Stock shall be entitled to one
  vote on all matters submitted to a vote at any meeting of stockholders.
 
    2. Dividend Rights. Subject to the rights of holders of Preferred Stock
  and subject to any other provisions of this Certificate or any amendment
  hereto, holders of Common Stock shall be entitled to receive such dividends
  and other distributions in cash, stock or property of the Corporation as
  may be declared thereon by the Board of Directors from time to time.
 
    3. Action Without a Meeting. Any action required or permitted to be taken
  by the stockholders of the Corporation at any annual or special meeting of
  stockholders of the Corporation may be taken in lieu of such a meeting only
  by an unanimous written consent of the stockholders signed by each
  stockholder entitled to vote on the matter.
 
  B. Preferred Stock.
 
    1. The Preferred Stock may be issued from time to time in one or more
  series, with such distinctive designations, rights and preferences as shall
  be stated and expressed herein or in the resolution or resolutions
  providing for the issue of shares of a particular series, and in such
  resolution or resolutions providing for the issue of shares of such series,
  the Board of Directors is expressly authorized to fix or establish the
  basis for determining:
 
      a. The annual or other periodic dividend rate for such series, the
    dividend payment dates, the date from which dividends on all shares of
    such series issued shall be cumulative, and the extent of participation
    rights, if any;
 
      b. The redemption price or prices, if any, for such series and other
    terms and conditions on which such series may be retired and redeemed;
 
      c. The obligation, if any, of the Corporation to purchase and retire
    or redeem shares of such series as a sinking fund or otherwise, and the
    terms and conditions of any such redemption;
 
      d. The designation and maximum number of shares of such series
    issuable;
 
      e. The right to vote, if any, with holders of shares of any other
    class or series, either generally or as a condition to specified
    corporate action;
 
      f. The amount payable upon shares in the event of involuntary
    liquidation;
 
      g. The amount payable upon shares in the event of voluntary
    liquidation;
 
      h. The rights, if any, of the holders of shares of such series to
    convert such shares into other classes of stock of the Corporation, or
    to exchange such shares for other securities or assets, and the terms
    and conditions of any such conversion or exchange; and
 
      i. Such other rights as may be specified by the Board of Directors
    and not prohibited by law.
 
    All shares of Preferred Stock of any one series shall be identical with
  each other in all respects except, if so determined by the Board of
  Directors, as to the dates from which dividends thereon shall be
  cumulative; and all shares of Preferred Stock shall be of equal rank with
  each other, regardless of series, and shall be identical with each other in
  all respects except as provided herein or in the resolution or resolutions
  providing for the issue of a particular series. In case dividends on all
  shares of Preferred Stock for any regular dividend period are not paid in
  full, all such shares shall participate ratably in any partial payment of
  dividends for such period in proportion to the full amounts of dividends
  for such period to which they are respectively entitled.
 
                                       2
<PAGE>
 
  C. Restrictions on Ownership and Transfer of Equity Stock.
 
    1. Definitions. For purposes of this Article IV, the following terms
  shall have the meanings set forth below:
 
    "Beneficial Ownership" shall mean, with respect to any Person, ownership
  of shares of Equity Stock equal to the sum of (i) the shares of Equity
  Stock directly or indirectly owned by such Person, (ii) the number of
  shares of Equity Stock treated as owned directly or indirectly by such
  Person through the application of the constructive ownership rules of
  Section 544 of the Internal Revenue Code of 1986, as amended (the "Code"),
  as modified by Section 856(h)(1)(B) of the Code, and (iii) the number of
  shares of Equity Stock which such Person is deemed to beneficially own
  pursuant to Rule 13d-3 under the Securities Exchange Act of 1934, as
  amended (the "Exchange Act"). The terms "Beneficial Owner," "Beneficially
  Owns" and "Beneficially Owned" shall have correlative meanings.
 
    "Beneficiary" shall mean, with respect to any Trust, one or more
  organizations described in each of Section 170(b)(1)(A) (other than clauses
  (vii) and (viii) thereof) and Section 170(c)(2) of the Code that are named
  by the Corporation as the beneficiary or beneficiaries of such Trust, in
  accordance with the provisions of Section (D)(4) of this Article IV.
 
    "Constructive Ownership" shall mean ownership of shares of Equity Stock
  by a Person who is or would be treated as a direct or indirect owner of
  such shares of Equity Stock through the application of Section 318 of the
  Code, as modified by Section 856(d)(5) of the Code. The terms "Constructive
  Owner," "Constructively Owns" and "Constructively Owned" shall have
  correlative meanings.
 
    "Equity Stock" shall mean Common Stock and Preferred Stock of the
  Corporation.
 
    "Market Price" on any date shall mean the average of the Closing Price
  for the five consecutive Trading Days ending on such date. The "Closing
  Price" on any date shall mean the last sale price, regular way, or, in case
  no such sale takes place on such day, the average of the closing bid and
  asked prices, regular way, in either case as reported in the principal
  consolidated transaction reporting system with respect to securities listed
  or admitted to trading on the New York Stock Exchange or, if the shares of
  Equity Stock are not listed or admitted to trading on the New York Stock
  Exchange, as reported in the principal consolidated transaction reporting
  system with respect to securities listed on the principal national
  securities exchange on which the shares of Equity Stock are listed or
  admitted to trading or, if the shares of Equity Stock are not listed or
  admitted to trading on any national securities exchange, the last quoted
  price, or if not so quoted, the average of the high bid and low asked
  prices in the over-the-counter market, as reported by the Nasdaq Stock
  Market, Inc. or, if such system is no longer in use, the principal other
  automated quotation system that may then be in use or, if the shares of
  Equity Stock are not quoted by any such organization, the average of the
  closing bid and asked prices as furnished by a professional market maker
  selected by the Board of Directors making a market in the shares of Equity
  Stock. In the case of Equity Stock that is paired, "Market Price" shall
  mean the "Market Price" for paired shares multiplied by a fraction
  (expressed as a percentage) determined by dividing the value for such
  Equity Stock most recently determined under Section 2(c) of the Pairing
  Agreement by the value of a paired share most recently determined under
  Section 2(c) of the Pairing Agreement (the "Valuation Percentage").
 
    "Non-Transfer Event" shall mean an event other than a purported Transfer
  that would cause any Person to Beneficially Own or Constructively Own
  shares of Equity Stock in excess of the Ownership Limit, including, but not
  limited to, (i) the granting of any option or entering into any agreement
  for the sale, transfer or other disposition of shares of Equity Stock or
  (ii) the sale, transfer, assignment or other disposition of interests in
  any Person or of any securities or rights convertible into or exchangeable
  for shares of Equity Stock that results in changes in Beneficial Ownership
  or Constructive Ownership of shares of Equity Stock.
 
    "Ownership Limit" shall mean, with respect to any class or series of
  Equity Stock, 9.8% of the number of outstanding shares of such class or
  series of Equity Stock. For purposes of computing the percentage of shares
  of any class or series of Equity Stock of the Corporation that is
  Beneficially Owned by
 
                                       3
<PAGE>
 
  any Person, any shares of Equity Stock of the Corporation which are deemed
  to be Beneficially Owned by such Person pursuant to Rule 13d-3 of the
  Exchange Act but which are not outstanding shall be deemed to be
  outstanding.
 
    "Pairing Agreement" shall mean the Pairing Agreement, dated as of
  February 17, 1983, by and between Bay Meadows Realty Enterprises, Inc. (the
  predecessor of California Jockey Club) and Bay Meadows Operating Company,
  as amended from time to time in accordance with the provisions thereof.
 
    "Permitted Transferee" shall mean any Person designated as a Permitted
  Transferee in accordance with the provisions of Section (D)(8) of this
  Article IV.
 
    "Person" shall mean (a) an individual or any corporation, partnership,
  estate, trust, association, private foundation, joint stock company or any
  other entity and (b) a "group" as that term is defined for purposes of Rule
  13d-5 of the Exchange Act.
 
    "Prohibited Owner" shall mean, with respect to any purported Transfer or
  Non-Transfer Event, any Person who is prevented from being or becoming the
  owner of record title to shares of Equity Stock by the provisions of
  Section (D)(1) of this Article IV.
 
    "Restriction Termination Date" shall mean the first day on which the
  Corporation is no longer a party to the Pairing Agreement, the Pairing
  Agreement terminates or the Corporation is no longer required by the
  Pairing Agreement to maintain the restrictions set forth in this Section C
  of this Article IV.
 
    "Trading Day" shall mean a day on which the principal national securities
  exchange on which shares of Equity Stock are listed or admitted to trading
  is open for the transaction of business or, if shares of Equity Stock are
  not listed or admitted to trading on any national securities exchange, any
  day other than a Saturday, a Sunday or a day on which banking institutions
  in the State of New York are authorized or obligated by law or executive
  order to close.
 
    "Transfer" (as a noun) shall mean any sale, transfer, gift, assignment,
  devise or other disposition of shares of Equity Stock, whether voluntary or
  involuntary, whether of record, constructively or beneficially and whether
  by operation of law or otherwise. "Transfer" (as a verb) shall have the
  correlative meaning.
 
    "Trust" shall mean any separate trust created and administered in
  accordance with the terms of Section (D) of this Article IV, for the
  exclusive benefit of any Beneficiary.
 
    "Trustee" shall mean any Person or entity unaffiliated with both the
  Corporation and any Prohibited Owner designated by the Corporation to act
  as trustee of any Trust, or any successor trustee thereof. The Trustee
  shall be designated by the Corporation and Patriot American Hospitality,
  Inc. ("Patriot REIT") in accordance with the Pairing Agreement.
 
    2. Restriction on Ownership and Transfer.
 
      a. Except as provided in Section (C)(4) of this Article IV, until the
    Restriction Termination Date, (i) no Person shall Beneficially Own or
    Constructively Own outstanding shares of Equity Stock in excess of the
    Ownership Limit and (ii) any Transfer (whether or not the result of a
    transaction entered into through the facilities of the New York Stock
    Exchange) that, if effective, would result in any Person Beneficially
    Owning or Constructively Owning shares of Equity Stock in excess of the
    Ownership Limit shall be void ab initio as to the Transfer of that
    number of shares of Equity Stock which would be otherwise Beneficially
    Owned or Constructively Owned by such Person in excess of the Ownership
    Limit and the intended transferee shall acquire no rights in such
    shares of Equity Stock.
 
      b. Until the Restriction Termination Date, any Transfer (whether or
    not the result of a transaction entered into through the facilities of
    the New York Stock Exchange) of shares of Equity Stock that are paired
    pursuant to the Pairing Agreement that, if effective, would result in
    Patriot REIT being "closely held" within the meaning of Section 856(h)
    of the Code shall be void ab initio as to the Transfer of that number
    of shares of Equity Stock that are paired pursuant to the Pairing
    Agreement that would cause Patriot REIT to be "closely held" within the
    meaning of Section 856(h) of the Code, and the intended transferee
    shall acquire no rights in such shares of Equity Stock.

 
                                       4
<PAGE>
 
      c. Until the Restriction Termination Date, any Transfer (whether or
    not the result of a transaction entered into through the facilities of
    the New York Stock Exchange) of shares of Equity Stock that, if
    effective, would cause Patriot REIT to Constructively Own 10% or more
    of the ownership interests in a tenant of the real property of Patriot
    REIT or any direct or indirect subsidiary (whether a corporation,
    partnership, limited liability company or other entity) of Patriot REIT
    (a "Subsidiary"), within the meaning of Section 856(d)(2)(B) of the
    Code, shall be void ab initio as to the Transfer of that number of
    shares of Equity Stock that would cause Patriot REIT to Constructively
    Own 10% or more of the ownership interests in a tenant of the real
    property of Patriot REIT or a Subsidiary within the meaning of Section
    856(d)(2)(B) of the Code, and the intended transferee shall acquire no
    rights in such shares of Equity Stock.
 
      d. Until the Restriction Termination Date, any Transfer (whether or
    not the result of a transaction entered into through the facilities of
    the New York Stock Exchange) of Equity Stock that is paired pursuant to
    the Pairing Agreement that, if effective, would result in the capital
    stock of Patriot REIT being beneficially owned (within the meaning of
    Section 856(a)(5) of the Code) by fewer than 100 persons within the
    meaning of Section 856(a)(5) of the Code shall be void ab initio and
    the intended transferee shall acquire no rights in such shares of
    Equity Stock.
 
    3. Owners Required To Provide Information. Until the Restriction
  Termination Date:
 
      a. Every Beneficial Owner or Constructive Owner of more than 5%, or
    such lower percentages as required pursuant to regulations under the
    Code, of the outstanding shares of any class or series of Equity Stock
    of the Corporation shall, within 30 days after January 1 of each year,
    provide to the Corporation a written statement or affidavit stating the
    name and address of such Beneficial Owner or Constructive Owner, the
    number of shares of Equity Stock Beneficially Owned or Constructively
    Owned, and a description of how such shares are held. Each such
    Beneficial Owner or Constructive Owner shall provide to the Corporation
    such additional information as the Corporation may request to ensure
    compliance with the restrictions in this Section C of this Article IV.
 
      b. Each Person who is a Beneficial Owner or Constructive Owner of
    shares of Equity Stock and each Person (including the stockholder of
    record) who is holding shares of Equity Stock for a Beneficial Owner or
    Constructive Owner shall provide to the Corporation a written statement
    or affidavit stating such information as the Corporation may request to
    ensure compliance with the restrictions set forth in this Section C of
    this Article IV.
 
    4. Exception. The Board of Directors may exempt a Person from the
  Ownership Limit, provided that (A) such exemption is permitted by and made
  in accordance with the Pairing Agreement and (B) such Person agrees in
  writing that any violation or attempted violation of the Ownership Limit
  will result in the conversion of such shares into shares of Excess Stock
  pursuant to Section (D)(1) of this Article IV and provides such other
  representations and undertakings as the Board of Directors may reasonably
  require.
 
    5. New York Stock Exchange Transactions. Notwithstanding any provision
  contained herein to the contrary, nothing in this Certificate shall
  preclude the settlement of any transaction entered into through the
  facilities of the New York Stock Exchange.
 
  D. Excess Stock.
 
    1. Conversion into Excess Stock.
 
      a. If, notwithstanding the other provisions contained in this Article
    IV, prior to the Restriction Termination Date, there is a purported
    Transfer or Non-Transfer Event such that any Person would either
    Beneficially Own or Constructively Own shares of Equity Stock in excess
    of the Ownership Limit, then, (i) except as otherwise provided in
    Section (C)(4) of this Article IV, the purported transferee shall be
    deemed to be a Prohibited Owner and shall acquire no right or interest
    (or, in the case of a Non-Transfer Event, the Person holding record
    title to the shares of Equity Stock Beneficially Owned or
    Constructively Owned by such Beneficial Owner or Constructive Owner,
    shall cease to own any right or interest) in such number of shares of
    Equity Stock which would cause such Beneficial
 

                                       5
<PAGE>
 
    Owner or Constructive Owner to Beneficially Own or Constructively Own
    shares of Equity Stock in excess of the Ownership Limit, (ii) such
    number of shares of Equity Stock in excess of the Ownership Limit
    (rounded up to the nearest whole share) shall be automatically
    converted into an equal number of shares of Excess Stock and
    transferred to a Trust in accordance with Section (D)(4) of this
    Article IV and (iii) the Prohibited Owner shall submit such number of
    shares of Equity Stock to the Corporation for registration in the name
    of the Trustee of the Trust. Such conversion into Excess Stock and
    transfer to a Trust shall be effective as of the close of trading on
    the Trading Day prior to the date of the Transfer or Non-Transfer
    Event, as the case may be.
 
      b. If, notwithstanding the other provisions contained in this Article
    IV, prior to the Restriction Termination Date, there is a purported
    Transfer or Non-Transfer Event that, if effective, would (i) result in
    the capital stock of Patriot REIT being beneficially owned (within the
    meaning of Section 856(a)(5) of the Code) by fewer than 100 persons
    within the meaning of Section 856(a)(5) of the Code, (ii) result in
    Patriot REIT being "closely held" within the meaning of Section 856(h)
    of the Code or (iii) cause Patriot REIT to Constructively Own 10% or
    more of the ownership interest in a tenant of Patriot REIT's or a
    Subsidiary's real property within the meaning of Section 856(d)(2)(B)
    of the Code, then (x) the purported transferee shall be deemed to be a
    Prohibited Owner and shall acquire no right or interest (or, in the
    case of a Non-Transfer Event, the Person holding record title of the
    shares of Equity Stock with respect to which such Non-Transfer Event
    occurred, shall cease to own any right or interest) in such number of
    shares of Equity Stock, the ownership of which by such purported
    transferee or record holder would (A) result in the capital stock of
    Patriot REIT being beneficially owned (within the meaning of Section
    856(a)(5) of the Code) by fewer than 100 persons within the meaning of
    Section 856(a)(5) of the Code, (B) result in Patriot REIT being
    "closely held" within the meaning of Section 856(h) of the Code or
    (C) cause Patriot REIT to Constructively Own 10% or more of the
    ownership interests in a tenant of Patriot REIT's or a Subsidiary's
    real property within the meaning of Section 856(d)(2)(B) of the Code,
    (y) such number of shares of Equity Stock (rounded up to the nearest
    whole share) shall be automatically converted into an equal number of
    shares of Excess Stock and transferred to a Trust in accordance with
    Section (D)(4) of this Article IV and (z) the Prohibited Owner shall
    submit such number of shares of Equity Stock to the Corporation for
    registration in the name of the Trustee of the Trust. Such conversion
    into Excess Stock and transfer to a Trust shall be effective as of the
    close of trading on the Trading Day prior to the date of the Transfer
    or Non-Transfer Event, as the case may be.
 
      c. Upon the occurrence of such a conversion of shares of any class or
    series of Equity Stock into an equal number of shares of Excess Stock,
    such shares of Equity Stock shall be automatically retired and
    canceled, without any action required by the Board of Directors of the
    Corporation, and shall thereupon be restored to the status of
    authorized but unissued shares of the particular class or series of
    Equity Stock from which such Excess Stock was converted and may be
    reissued by the Corporation as that particular class or series of
    Equity Stock.
 
    2. Remedies for Breach. If the Corporation, or its designees, shall at
  any time determine in good faith that a Transfer has taken place in
  violation of Section (C)(2) of this Article IV or that a Person intends to
  acquire or has attempted to acquire Beneficial Ownership or Constructive
  Ownership of any shares of Equity Stock in violation of Section (C)(2) of
  this Article IV, the Corporation shall take such action as it deems
  advisable to refuse to give effect to or to prevent such Transfer or
  acquisition, including, but not limited to, refusing to give effect to such
  Transfer on the stock transfer books of the Corporation or instituting
  proceedings to enjoin such Transfer or acquisition.
 
    3. Notice of Restricted Transfer. Any Person who acquires or attempts to
  acquire shares of Equity Stock in violation of Section (C)(2) of this
  Article IV, or any Person who owns shares of Equity Stock that were
  converted into shares of Excess Stock and transferred to a Trust pursuant
  to Sections (D)(1) and (D)(4) of this Article IV, shall immediately give
  written notice to the Corporation of such event and shall provide to the
  Corporation such other information as the Corporation may request in order
  to determine the effect,
 

                                       6
<PAGE>
 
  if any, of such Transfer or Non-Transfer Event, as the case may be, on the
  Corporation's compliance with the terms of the Pairing Agreement, including
  the effect on Patriot REIT's status as a real estate investment trust.
 
    4. Ownership in Trust. Upon any Transfer or Non-Transfer Event that
  results in Excess Stock pursuant to Section (D)(1) of this Article IV, such
  Excess Stock shall be automatically transferred to a Trust to be held for
  the exclusive benefit of the Beneficiary. The Corporation and Patriot REIT
  shall name a Beneficiary for each Trust pursuant to the terms of the
  Pairing Agreement. Any conversion of shares of Equity Stock into shares of
  Excess Stock and transfer to a Trust shall be effective as of the close of
  trading on the Trading Day prior to the date of the Transfer or Non-
  Transfer Event that results in the conversion. Shares of Excess Stock so
  held in trust shall remain issued and outstanding shares of stock of the
  Corporation.
 
    5. Dividend Rights. Each share of Excess Stock shall be entitled to the
  same dividends and distributions (as to both timing and amount) as may be
  declared by the Board of Directors as shares of the class or series of
  Equity Stock from which such Excess Stock was converted. The Trustee, as
  record holder of the shares of Excess Stock, shall be entitled to receive
  all dividends and distributions and shall hold all such dividends or
  distributions in trust for the benefit of the Beneficiary. The Prohibited
  Owner with respect to such shares of Excess Stock shall repay to the Trust
  the amount of any dividends or distributions received by it (i) that are
  attributable to any shares of Equity Stock that have been converted into
  shares of Excess Stock and (ii) the record date of which was on or after
  the date that such shares were converted into shares of Excess Stock. The
  Corporation shall take all measures that it determines reasonably necessary
  to recover the amount of any such dividend or distribution paid to a
  Prohibited Owner, including, if necessary, withholding any portion of
  future dividends or distributions payable on shares of Equity Stock
  Beneficially Owned or Constructively Owned by the Person who, but for the
  provisions of this Article IV, would Constructively Own or Beneficially Own
  the shares of Equity Stock that were converted into shares of Excess Stock;
  and, as soon as reasonably practicable following the Corporation's receipt
  or withholding thereof, shall pay over to the Trust for the benefit of the
  Beneficiary the dividends so received or withheld, as the case may be.
 
    6. Rights upon Liquidation. In the event of any voluntary or involuntary
  liquidation of, or winding up of, or any distribution of the assets of, the
  Corporation, each holder of shares of Excess Stock shall be entitled to
  receive, ratably with each other holder of shares of Equity Stock of the
  same class or series from which the Equity Stock was converted, that
  portion of the assets of the Corporation that is available for distribution
  to the holders of such class or series of Equity Stock. The Trust shall
  distribute to the Prohibited Owner the amounts received upon such
  liquidation, dissolution, or winding up, or distribution; provided,
  however, that the Prohibited Owner shall not be entitled to receive amounts
  in excess of, in the case of a purported Transfer in which the Prohibited
  Owner gave value for shares of Equity Stock and which Transfer resulted in
  the conversion of the shares into shares of Excess Stock, the price per
  share, if any, such Prohibited Owner paid for the shares of Equity Stock
  (which, in the case of Equity Stock that is paired, shall equal the price
  per paired share multiplied by the most recent Valuation Percentage) and,
  in the case of a Non-Transfer Event or Transfer in which the Prohibited
  Owner did not give value for such shares (e.g., if the shares were received
  through a gift or devise) and which Non-Transfer Event or Transfer, as the
  case may be, resulted in the conversion of the shares into shares of Excess
  Stock, the price per share equal to the Market Price on the date of such
  Non-Transfer Event or Transfer. Any remaining amount in such Trust shall be
  distributed to the Beneficiary.
 
    7. Voting Rights. Each share of Excess Stock shall entitle the holder to
  the number of votes the holder would have, if such share of Excess Stock
  was a share of Equity Stock of the same class or series from which such
  Excess Stock was converted, on all matters submitted to a vote at any
  meeting of stockholders. The holders of shares of Excess Stock converted
  from the same class or series of Equity Stock shall vote together with the
  holders of such Equity Stock as a single class on all such matters. The
  Trustee, as record holder of the Excess Stock, shall be entitled to vote
  all shares of Excess Stock. Any vote by a Prohibited
 
                                       7
<PAGE>
 
  Owner as a purported holder of shares of Equity Stock prior to the
  discovery by the Corporation that the shares of Equity Stock have been
  converted into shares of Excess Stock shall, subject to applicable law, be
  rescinded and shall be void ab initio with respect to such shares of Excess
  Stock, and the Prohibited Owner shall be deemed to have given, as of the
  close of trading on the Trading Day prior to the date of the purported
  Transfer or Non-Transfer Event that results in the conversion of the shares
  of Equity Stock into shares of Excess Stock and the transfer of such shares
  to a Trust pursuant to Sections (D)(1) and (D)(4) of this Article IV, an
  irrevocable proxy to the Trustee to vote the shares of Excess Stock in the
  manner in which the Trustee, in its sole and absolute discretion, desires.
 
    8. Designation of Permitted Transferee.
 
      a. The Trustee shall have the exclusive and absolute right to
    designate a Permitted Transferee of any and all shares of Excess Stock
    if the Company fails to exercise its option with respect to such shares
    pursuant to Section (D)(10) hereof within the time period set forth
    therein. As soon as practicable, but in an orderly fashion so as not to
    materially adversely affect the Market Price of the shares of Excess
    Stock, the Trustee shall designate any Person as a Permitted
    Transferee; provided, however, that (i) the Permitted Transferee so
    designated purchases for valuable consideration (whether in a public or
    private sale) the shares of Excess Stock (which, in the case of paired
    Excess Stock, shall be determined based on the Valuation Percentage)
    and (ii) the Permitted Transferee so designated may acquire such shares
    of Excess Stock without violating any of the restrictions set forth in
    Section (C)(2) of this Article IV and without such acquisition
    resulting in the conversion of the shares of Equity Stock so acquired
    into shares of Excess Stock and the transfer of such shares to a Trust
    pursuant to Sections (D)(1) and (D)(4) of this Article IV.
 
      b. Upon the designation by the Trustee of a Permitted Transferee in
    accordance with the provisions of this Section (D)(8), the Trustee
    shall cause to be transferred to the Permitted Transferee that number
    of shares of Excess Stock acquired by the Permitted Transferee. Upon
    such transfer of the shares of Excess Stock to the Permitted
    Transferee, such shares of Excess Stock shall be automatically
    converted into an equal number of shares of Equity Stock of the same
    class and series from which such Excess Stock was converted. Upon the
    occurrence of such a conversion of shares of Excess Stock into an equal
    number of shares of Equity Stock, such shares of Excess Stock shall be
    automatically retired and canceled, without any action required by the
    Board of Directors of the Corporation, and shall thereupon be restored
    to the status of authorized but unissued shares of Excess Stock and may
    be reissued by the Corporation as Excess Stock.
 
      c. The Trustee shall (i) cause to be recorded on the stock transfer
    books of the Corporation that the Permitted Transferee is the holder of
    record of such number of shares of Equity Stock, and (ii) distribute to
    the Beneficiary any and all amounts held with respect to the shares of
    Excess Stock after making payment to the Prohibited Owner pursuant to
    Section (D)(9) of this Article IV.
 
      d. If the Transfer of shares of Excess Stock to a purported Permitted
    Transferee shall violate any of the transfer restrictions set forth in
    Section (C)(2) of this Article IV, such Transfer shall be void ab
    initio as to that number of shares of Excess Stock that cause the
    violation of any such restriction when such shares are converted into
    shares of Equity Stock (as described in clause (b) above) and the
    purported Permitted Transferee shall be deemed to be a Prohibited Owner
    and shall acquire no rights in such shares of Excess Stock or Equity
    Stock. Such shares of Equity Stock shall be automatically re-converted
    into Excess Stock and transferred to the Trust from which they were
    originally Transferred. Such conversion and transfer to the Trust shall
    be effective as of the close of trading on the Trading Day prior to the
    date of the Transfer to the purported Permitted Transferee and the
    provisions of this Article IV shall apply to such shares, including,
    without limitation, the provisions of Sections D(8) through (D)(10)
    with respect to any future Transfer of such shares by the Trust.
 
    9. Compensation to Record Holder of Shares of Equity Stock that are
  Converted into Shares of Excess Stock. Any Prohibited Owner shall be
  entitled (following discovery of the shares of Excess Stock and subsequent
  designation of the Permitted Transferee in accordance with Section (D)(8)
  of this Article IV or following the acceptance of the offer to purchase
  such shares in accordance with Section (D)(10) of this

 
                                       8
<PAGE>
 
  Article IV) to receive from the Trustee following the sale or other
  disposition of such shares of Excess Stock the lesser of (i) (a) in the
  case of a purported Transfer in which the Prohibited Owner gave value for
  shares of Equity Stock and which Transfer resulted in the conversion of
  such shares into shares of Excess Stock, the price per share, if any, such
  Prohibited Owner paid for the shares of Equity Stock (which, in the case of
  paired Excess Stock, shall be determined based on the Valuation Percentage)
  and (b) in the case of a Non-Transfer Event or Transfer in which the
  Prohibited Owner did not give value for such shares (e.g., if the shares
  were received through a gift or devise) and which Non-Transfer Event or
  Transfer, as the case may be, resulted in the conversion of such shares
  into shares of Excess Stock, the price per share equal to the Market Price
  on the date of such Non-Transfer Event or Transfer or (ii) the price per
  share (which, in the case of paired Excess Stock, shall be determined based
  on the Valuation Percentage) received by the Trustee from the sale or other
  disposition of such shares of Excess Stock in accordance with this Section
  (D)(9) or Section (D)(10) of this Article IV. Any amounts received by the
  Trustee in respect of such shares of Excess Stock and in excess of such
  amounts to be paid the Prohibited Owner pursuant to this Section (D)(9)
  shall be distributed to the Beneficiary in accordance with the provisions
  of Section (D)(8) of this Article IV. Each Beneficiary and Prohibited Owner
  shall waive any and all claims that it may have against the Trustee and the
  Trust arising out of the disposition of shares of Excess Stock, except for
  claims arising out of the gross negligence or willful misconduct of, or any
  failure to make payments in accordance with this Section (D) of this
  Article IV by, such Trustee or the Corporation.
 
    10. Purchase Right in Excess Stock. Shares of Excess Stock shall be
  deemed to have been offered for sale to the Corporation or its designee, at
  a price per share equal to the lesser of (i) the price per share (which, in
  the case of paired Excess Stock, shall be determined based on the Valuation
  Percentage) in the transaction that created such shares of Excess Stock
  (or, in the case of devise, gift or Non-Transfer Event, the Market Price at
  the time of such devise, gift or Non-Transfer Event) or (ii) the Market
  Price on the date the Corporation, or its designee, accepts such offer. The
  Corporation shall have the right to accept such offer for a period of 90
  days following the later of (a) the date of the Non-Transfer Event or
  purported Transfer which results in such shares of Excess Stock or (b) the
  date on which the Corporation determines in good faith that a Transfer or
  Non-Transfer Event resulting in shares of Excess Stock previously has
  occurred, if the Corporation does not receive a notice of such Transfer or
  Non-Transfer Event pursuant to Section (D)(3) of this Article IV.
 
  E. Preemptive Rights. No holder of shares of any class or series of capital
stock shall as such holder have any preemptive or preferential right to
purchase or subscribe to (i) any shares of any class or series of capital
stock of the Corporation, whether now or hereafter authorized, (ii) any
warrants, rights or options to purchase any such capital stock or (iii) any
obligations convertible into any such capital stock or into warrants, rights
or options to purchase any such capital stock.
 
  F. Remedies Not Limited. Nothing contained in this Article IV shall limit
the authority of the Corporation to take such other action as it deems
necessary or advisable to protect the Corporation and the interests of its
stockholders to ensure compliance with the requirements of the Pairing
Agreement and with the restrictions set forth in Section C of this Article IV.
 
  G. Ambiguity. In the case of an ambiguity in the application of any of the
provisions of this Article IV, including any definition contained in Section
(C)(1) of this Article IV, the Board of Directors shall have the power to
determine the application of the provisions of this Article IV with respect to
any situation based on the facts known to it.
 
  H. Legend. Each certificate for shares of Equity Stock shall bear the
following legend:
 
    "The shares of Patriot American Hospitality, Inc. and Patriot American
  Hospitality Operating Company represented by this combined certificate are
  subject to restrictions in the respective Amended and Restated Certificate
  of Incorporation of each company which prohibit (a) any Person from
  Beneficially Owning or Constructively Owning (as these terms are defined in
  the respective Amended and Restated
 
                                       9
<PAGE>
 
  Certificate of Incorporation of each company) in excess of 9.8% of the
  number of outstanding shares of any class or series of Equity Stock (as
  that term is defined in the respective Amended and Restated Certificate of
  Incorporation of each company), (b) any Person (as that term is defined in
  the respective Amended and Restated Certificate of Incorporation of each
  company) from acquiring or maintaining any ownership interest in the stock
  of either company that is inconsistent with (i) the requirements of the
  Internal Revenue Code of 1986, as amended, pertaining to real estate
  investment trusts or (ii) Article IV of the respective Amended and Restated
  Certificate of Incorporation of each company and (c) any transfer of shares
  of any class or series of Equity Stock of either company that are paired
  pursuant to the Pairing Agreement, dated as of February 17, 1997 between
  the two companies, as amended from time to time in accordance with the
  provisions thereof (the "Pairing Agreement"), except in combination with an
  equal number of shares of the other company in accordance with the
  respective Amended and Restated Bylaws of each company and the Pairing
  Agreement, copies of which are on file with the transfer agent, and the
  holder of this certificate by his acceptance hereof consents to be bound by
  such restrictions.
 
    Patriot American Hospitality, Inc. and Patriot American Hospitality
  Operating Company will furnish without charge to each stockholder who so
  requests a copy of the relevant provisions of the respective Amended and
  Restated Certificates of Incorporation and the respective Amended and
  Restated Bylaws of each company, a copy of the Pairing Agreement and a copy
  of the provisions setting forth the designations, preferences, privileges
  and rights of each class of stock or series thereof that each company is
  authorized to issue and the qualifications, limitations and restrictions of
  such preferences and/or rights. Any such request may be addressed to the
  Secretary of either Company or to the transfer agent named on the face
  hereof."
 
  I. Severability. Each provision of this Article IV shall be severable and an
adverse determination as to any such provision shall be in no way affect the
validity of any other provision.
 
                                      V.
 
                                   DIRECTORS
 
  A. General Powers. The property, affairs and business of the Corporation
shall be managed under the direction of the Board of Directors and, except as
otherwise expressly provided by law, the Bylaws or this Certificate, all of
the powers of the Corporation shall be vested in such Board.
 
  B. Number of Directors. The number of directors shall be fixed by resolution
duly adopted from time to time by the Board of Directors. A director need not
be a stockholder of the Corporation.
 
  C. Terms of Directors. The directors shall be classified, with respect to
the term for which they severally hold office, into three classes, as nearly
equal in number as possible. The initial Class I Directors of the Corporation
shall be                      ; the initial Class II Directors of the
Corporation shall be                      ; and the initial Class III
Directors of the Corporation shall be                      . The initial Class
I Directors shall serve for a term expiring at the annual meeting of
stockholders to be held in 1997; the initial Class II Directors shall serve
for a term expiring at the annual meeting of stockholders to be held in 1998;
and the initial Class III Directors shall serve for a term expiring at the
annual meeting of stockholders to be held in 1999. At each annual meeting of
stockholders, the successor or successors of the class of directors whose term
expires at that meeting shall be elected by a plurality of the votes of the
shares present in person or represented by proxy at such meeting and entitled
to vote on the election of directors, and shall hold office for a term
expiring at the annual meeting of stockholders held in the third year
following the year of their election. The directors elected to each class
shall hold office until their successors are duly elected and qualified or
until their earlier resignation or removal.
 
  Notwithstanding the foregoing, whenever, pursuant to the provisions of
Article IV of this Certificate, the holders of any one or more series of
Preferred Stock shall have the right, voting separately as a series or
together with holders of other such series, to elect directors at an annual or
special meeting of stockholders, the election,
 
                                      10
<PAGE>
 
term of office, filling of vacancies and other features of such directorships
shall be governed by the terms of this Certificate and any certificates of
designation applicable thereto, and such directors so elected shall not be
divided into classes pursuant to this Section C of this Article V.
 
  During any period when the holders of any series of Preferred Stock have the
right to elect additional directors as provided for or fixed pursuant to the
provisions of Article IV of this Certificate, then upon commencement and for
the duration of the period during which such right continues: (a) the then
otherwise total authorized number of directors of the Corporation shall
automatically be increased by such specified number of directors, and the
holders of such Preferred Stock shall be entitled to elect the additional
directors so provided for or fixed pursuant to said provisions and (b) each
such additional director shall serve until such director's successor shall
have been duly elected and qualified, or until such director's right to hold
such office terminates pursuant to said provisions, whichever occurs earlier,
subject to such director's earlier death, disqualification, resignation or
removal. Except as otherwise provided by the Board in the resolution or
resolutions establishing such series, whenever the holders of any series of
Preferred Stock having such right to elect additional directors are divested
of such right pursuant to the provisions of such stock, the terms of office of
all such additional directors elected by the holders of such stock, or elected
to fill any vacancies resulting from the death, resignation, disqualification
or removal of such additional directors, shall forthwith terminate and the
total and authorized number of directors of the Corporation shall be reduced
accordingly.
 
  D. Removal of Directors. Subject to the rights, if any, of any series of
Preferred Stock to elect directors and to remove any director whom the holders
of any such stock have the right to elect, any director (including persons
elected by directors to fill vacancies in the Board of Directors) may be
removed from office (a) only with cause and (b) only by the affirmative vote
of the holders of at least 75% of the shares then entitled to vote at an
election of directors. At least 30 days prior to any meeting of stockholders
at which it is proposed that any director be removed from office, written
notice of such proposed removal shall be sent to the director whose removal
will be considered at the meeting. For purposes of this Certificate, "cause,"
with respect to the removal of any director shall mean only (i) conviction of
a felony, (ii) declaration of unsound mind by order of a court, (iii) gross
dereliction of duty, (iv) commission of any act involving moral turpitude or
(v) commission of an act that constitutes intentional misconduct or a knowing
violation of law if such action in either event results both in an improper
substantial personal benefit to such director and a material injury to the
Corporation.
 
  E. Vacancies. Subject to the rights, if any, of the holders of any series of
Preferred Stock to elect directors and to fill vacancies in the Board of
Directors relating thereto, any and all vacancies in the Board of Directors,
however occurring, including, without limitation, by reason of an increase in
size of the Board of Directors, or the death, resignation, disqualification or
removal of a director, shall be filled solely by the affirmative vote of a
majority of the remaining directors then in office, even if less than a quorum
of the Board of Directors. Any director appointed in accordance with the
preceding sentence shall hold office for the remainder of the full term of the
class of directors in which the new directorship was created or the vacancy
occurred and until such director's successor shall have been duly elected and
qualified or until such director's earlier resignation or removal. Subject to
the rights, if any, of the holders of any series of Preferred Stock, when the
number of directors is increased or decreased, the Board of Directors shall
determine the class or classes to which the increased or decreased number of
directors shall be apportioned; provided, however, that no decrease in the
number of directors shall shorten the term of any incumbent director. In the
event of a vacancy in the Board of Directors, the remaining directors, except
as otherwise provided by law, may exercise the powers of the full Board of
Directors until such vacancy is filled.
 
                                      VI.
 
                            LIMITATION OF LIABILITY
 
  A director of the Corporation shall not be personally liable to the
Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a director, except for liability (a) for any breach of the
 
                                      11
<PAGE>
 
director's duty of loyalty to the Corporation or its stockholders, (b) for
acts or omissions not in good faith or which involve intentional misconduct or
a knowing violation of law, (c) under Section 174 of the DGCL or (d) for any
transaction from which the director derived an improper personal benefit. If
the DGCL is amended after the effective date of this Certificate to authorize
corporate action further eliminating or limiting the personal liability of
directors, then the liability of a director of the Corporation shall be
eliminated or limited to the fullest extent permitted by the DGCL, as so
amended.
 
  Any repeal or modification of this Article VI by either (i) the stockholders
of the Corporation or (ii) an amendment to the DGCL shall not adversely affect
any right or protection existing at the time of such repeal or modification
with respect to any acts or omissions occurring before such repeal or
modification of a person serving as a director at the time of such repeal or
modification.
 
                                     VII.
 
                          RELATED PERSON TRANSACTION
 
  The affirmative vote of the holders of not less than 66 2/3% of the
outstanding shares of capital stock of this corporation, which shall include
the affirmative vote of at least 50% of the outstanding shares of capital
stock held by shareholders other than a "Related Person" (as hereinafter
defined), shall be required for the approval or authorization of any "Business
Combination" (as hereinafter defined) of this corporation with any Related
Person; provided, however, that such 66 2/3% voting requirement shall not be
applicable if the Business Combination was approved by the Board of Directors
of the corporation prior to the acquisition by such Related Person of the
beneficial ownership of 5% or more of the outstanding shares of the capital
stock of the corporation.
 
  For purposes of this Article VII:
 
  1. The term "Business Combination" shall mean (a) any merger, reorganization
or consolidation of this corporation with or into a Related Person, (b) any
sale, lease, exchange, transfer or other disposition, including, without
limitation, a mortgage or any other security device, of all or any substantial
part of the assets of this corporation (including, without limitation, any
voting securities of a subsidiary) or of a subsidiary, to a Related Person,
(c) any merger or consolidation of a Related Person with or into this
corporation or a subsidiary of this corporation and (d) any sale, lease,
exchange, transfer or other disposition of all or any substantial part of the
assets of a Related Person to this corporation or a subsidiary of this
corporation.
 
  2. The term "Related Person" shall mean and include any individual,
corporation, partnership or other person or entity which, together with its
"affiliates" and "associates" (defined below), beneficially (as defined in
Rule 13d-3 of the Securities Exchange Act of 1934), owns in the aggregate five
percent (5%) or more of the outstanding shares of the capital stock of this
corporation, and any "affiliate" or "associate" (as those terms are defined in
Rule 12b-2 of the Exchange Act) of any such individual, corporation,
partnership or other person or entity; provided, however, that the term
"Related Person" shall not include either Patriot REIT or any subsidiary of
this corporation.
 
  3. The term "substantial part of the assets" shall mean assets having a fair
market value or book value, whichever is greater, equal to 25% or more of such
value of the total assets as reflected on the most recent quarterly balance
sheet of the corporation as of a date no earlier than forty-five (45) days
prior to any acquisition of such assets.
 
  4. Without limitation, any share of capital stock of this corporation which
any Related Person has the right to acquire pursuant to any agreement or upon
exercise of conversion rights, warrants or options, or otherwise shall be
deemed beneficially owned by such Related Person.
 
                                      12
<PAGE>
 
  The provisions set forth in this Article VII may not be repealed or amended
in any respect, unless such action is approved by the affirmative vote of the
holders of not less than 66 2/3% of the outstanding shares of capital stock of
this corporation; provided, however, that if there is a Related Person (as
defined herein), such 66 2/3% vote must include the affirmative vote of at
least 50% of the outstanding shares of capital stock held by shareholders
other than the Related Person.
 
                                     VIII.
 
                   AMENDMENT OF CERTIFICATE OF INCORPORATION
 
  Subject to Article VII of this Certificate, the Corporation reserves the
right to amend or repeal this Certificate in the manner now or hereafter
prescribed by statute and this Certificate, and all rights conferred upon
stockholders herein are granted subject to this reservation.
 
                                      13

<PAGE>
 
    
                                                                     EXHIBIT 4.4
     
          
                             AMENDED AND RESTATED
                                    BYLAWS
                                      OF
                PATRIOT AMERICAN HOSPITALITY OPERATING COMPANY
 
                                  ARTICLE I.
 
                                  DEFINITIONS
 
  For purposes of these Bylaws, the following words shall have the meanings
set forth below:
 
  (a) "Affiliate" of a Person shall mean (i) any Person that, directly or
indirectly, controls or is controlled by or is under common control with such
other Person, (ii) any Person that owns, beneficially, directly or indirectly,
5% or more of the outstanding capital stock, shares or equity interests of
such other Person or (iii) any officer, director, employee, partner or trustee
of such other Person or any Person controlling, controlled by or under common
control with such Person (excluding directors and Persons serving in similar
capacities who are not otherwise Affiliates of such Person). For the purposes
of this definition, the term "Person" shall mean, and includes, any natural
person, corporation, partnership, association, trust, limited liability
company or any other legal entity. For the purposes of this definition,
"control" (including the correlative meanings of the terms "controlled by" and
"under common control with"), as used with respect to any Person, shall mean
the possession, directly or indirectly, of the power to direct or cause the
direction of the management and policies of such Person, through the ownership
of voting securities, partnership interests or other equity interests.
 
  (b) "Certificate" shall mean the Amended and Restated Certificate of
Incorporation of the Corporation, as amended from time to time.
 
  (c) "Corporation" shall mean Patriot American Hospitality Operating Company.
 
  (d) "DGCL" shall mean the Delaware General Corporation Law, as amended from
time to time.
 
  (e) "Equity Stock" shall mean the common stock, par value $.01 per share,
and the preferred stock, par value $.01 per share of the Corporation and
Patriot REIT.
 
  (f) "Independent Director" shall mean a director of the Corporation who is
not (i) an officer or employee of the Corporation, (ii) a director or officer
of Patriot REIT or (iii) an Affiliate of (a) any lessee of any property of the
Corporation, (b) a subsidiary of the Corporation or (c) any partnership that
is an Affiliate of the Corporation.
 
  (g) "Patriot REIT" shall mean Patriot American Hospitality, Inc.
 
  (h) "Public Announcement" shall mean: (i) disclosure in a press release
reported by the Dow Jones News Service, Associated Press or comparable
national news service, (ii) a report or other document filed publicly with the
Securities and Exchange Commission (including, without limitation, a Form 8-K)
or (iii) a letter or report sent to stockholders of record of the Corporation
at the time of the mailing of such letter or report.
 
                                  ARTICLE II.
 
                           MEETINGS OF STOCKHOLDERS
 
  2.1 Places of Meetings. All meetings of the stockholders shall be held at
such place, either within or without the State of Delaware, as from time to
time may be fixed by the Board of Directors.
 
  2.2 Annual Meetings. The annual meeting of the stockholders, for the
election of directors and transaction of such other business as may come
properly before the meeting, shall be held at such date and time as shall be
determined by the Board of Directors.
 
                                       1
<PAGE>
 
  2.3 Special Meetings. A special meeting of the stockholders for any purpose
or purposes may be called at any time only by the Chairman of the Board or by
a majority of the Board of Directors. At a special meeting no business shall
be transacted and no corporate action shall be taken other than that stated in
the notice of the meeting.
 
  2.4 Notice of Meetings; Adjournments. A written notice of each annual
meeting stating the hour, date and place of such annual meeting shall be given
by the Secretary or an Assistant Secretary of the Corporation (or other person
authorized by these Bylaws or by law) not less than 10 days nor more than 60
days before the annual meeting, to each stockholder entitled to vote thereat
and to each stockholder who, by law or under the Certificate or under these
Bylaws, is entitled to such notice, by delivering such notice to him or her or
by mailing it, postage prepaid, addressed to such stockholder at the address
of such stockholder as it appears on the stock transfer books of the
Corporation. Such notice shall be deemed to be delivered when hand delivered
to such address or deposited in the mail so addressed, with postage prepaid.
 
  Notice of all special meetings of stockholders shall be given in the same
manner as provided for annual meetings, except that the written notice of all
special meetings shall state the purpose or purposes for which the meeting has
been called.
 
  Notice of an annual meeting or special meeting of stockholders need not be
given to a stockholder if a written waiver of notice is signed before or after
such meeting by such stockholder or if such stockholder attends such meeting,
unless such attendance was for the express purpose of objecting at the
beginning of the meeting to the transaction of any business because the
meeting was not lawfully called or convened. Neither the business to be
transacted at, nor the purpose of, any annual meeting or special meeting of
stockholders need be specified in any written waiver of notice.
 
  The Board of Directors may postpone and reschedule any previously scheduled
annual meeting or special meeting of stockholders and any record date with
respect thereto, regardless of whether any notice or public disclosure with
respect to any such meeting has been sent or made pursuant to this Section 2.4
or otherwise. In no event shall the Public Announcement of an adjournment,
postponement or rescheduling of any previously scheduled meeting of
stockholders commence a new time period for the giving of a stockholder's
notice under Section 2.9 of these Bylaws.
 
  When any meeting is convened, the presiding officer of the meeting may
adjourn the meeting if (a) no quorum is present for the transaction of
business, (b) the Board of Directors determines that adjournment is necessary
or appropriate to enable the stockholders to consider fully information that
the Board of Directors determines has not been made sufficiently or timely
available to stockholders or (c) the Board of Directors determines that
adjournment is otherwise in the best interests of the Corporation. When any
annual meeting or special meeting of stockholders is adjourned to another
hour, date or place, notice need not be given of the adjourned meeting, other
than an announcement at the meeting at which the adjournment is taken, of the
hour, date and place to which the meeting is adjourned; provided, however,
that if the adjournment is for more than 30 days, or if after the adjournment
a new record date is fixed for the adjourned meeting, notice of the adjourned
meeting shall be given to each stockholder of record entitled to vote thereat
and each stockholder who, by law or under the Certificate or under these
Bylaws, is entitled to such notice.
 
  2.5 Quorum. Except as otherwise required by the Certificate, any number of
stockholders together holding at least a majority of the outstanding shares of
capital stock entitled to vote with respect to the business to be transacted,
who shall be present in person or represented by proxy at any meeting duly
called, shall constitute a quorum for the transaction of business. If less
than a quorum shall be in attendance at the time for which a meeting shall
have been called, the meeting may be adjourned from time to time by a majority
of the stockholders present or represented by proxy.
 
  2.6 Voting and Proxies. Stockholders shall have one vote for each share of
stock entitled to vote owned by them of record according to the stock transfer
books of the Corporation, unless otherwise provided by law or
 
                                       2
<PAGE>
 
by the Certificate. Stockholders may vote either in person or by written
proxy, but no proxy shall be voted or acted upon after three years from its
date, unless the proxy provides for a longer period. Proxies shall be filed
with the secretary of the meeting before being voted. Except as otherwise
limited therein or as otherwise provided by law, proxies shall entitle the
persons authorized thereby to vote at any adjournment of such meeting, but
they shall not be valid after final adjournment of such meeting. A proxy with
respect to stock held in the name of two or more persons shall be valid if
executed by or on behalf of any one of them unless at or prior to the exercise
of the proxy the Corporation receives a specific written notice to the
contrary from any one of them. A proxy purporting to be executed by or on
behalf of a stockholder shall be deemed valid, and the burden of proving
invalidity shall rest on the challenger.
 
  2.7 Action at Meeting. When a quorum is present, any matter before any
meeting of stockholders shall be decided by the affirmative vote of the
majority of shares present in person or represented by proxy at such meeting
and entitled to vote on such matter, except where a larger vote is required by
law, by the Certificate or by these Bylaws. Any election by stockholders shall
be determined by a plurality of the votes of the shares present in person or
represented by proxy at the meeting and entitled to vote on the election of
directors, except where a larger vote is required by law, by the Certificate
or by these Bylaws. The Corporation shall not directly or indirectly vote any
shares of its own stock; provided, however, that the Corporation may vote
shares which it holds in a fiduciary capacity to the extent permitted by law.
 
  2.8 Stockholder List. The officer or agent having charge of the stock
transfer books of the Corporation shall make, at least 10 days before every
annual meeting or special meeting of stockholders, a complete list of the
stockholders entitled to vote at the meeting or any adjournment thereof, in
alphabetical order, and showing the address of each stockholder and the number
of shares registered in the name of each stockholder. Such list shall be open
to the examination of any stockholder, for any purpose germane to the meeting,
during ordinary business hours, for a period of at least 10 days prior to the
meeting, either at a place within the city where the meeting is to be held,
which place shall be specified in the notice of the meeting, or, if not so
specified, at the place where the meeting is to be held. The list shall also
be produced and kept at the hour, date and place of the meeting during the
whole time thereof, and may be inspected by any stockholder who is present.
 
  2.9 Stockholder Proposals. In addition to any other applicable requirements,
for business to be properly brought before an annual meeting by a stockholder
of record (both as of the time notice of such proposal is given by the
stockholder as set forth below and as of the record date for the annual
meeting in question) of any shares of capital stock entitled to vote at such
annual meeting, such stockholder shall: (i) give timely written notice as
required by this Section 2.9 to the Secretary of the Corporation and (ii) be
present at such meeting, either in person or by a representative. For the
first annual meeting following the end of the fiscal year ended December 31,
1996, a stockholder's notice shall be timely if delivered to, or mailed to and
received by, the Corporation at its principal executive office not later than
the close of business on the 15th day following the day on which the Public
Announcement of the date of such annual meeting is first made by the
Corporation. For all subsequent annual meetings, a stockholder's notice shall
be timely if delivered to, or mailed to and received by, the Corporation at
its principal executive office not later than 90 days prior to the anniversary
date of the immediately preceding annual meeting (the "Anniversary Date");
provided, however, that in the event the annual meeting is scheduled to be
held on a date more than 30 days before the Anniversary Date or more than 60
days after the Anniversary Date, a stockholder's notice shall be timely if
delivered to, or mailed to and received by, the Corporation at its principal
executive office not later than the close of business on the later of (1) the
90th day prior to the scheduled date of such annual meeting or (2) the 15th
day following the day on which Public Announcement of the date of such annual
meeting is first made by the Corporation.
 
  A stockholder's notice to the Secretary of the Corporation shall set forth
as to each matter proposed to be brought before an annual meeting: (i) a brief
description of the business the stockholder desires to bring before such
annual meeting and the reasons for conducting such business at such annual
meeting, (ii) the name and address, as they appear on the stock transfer books
of the Corporation, of the stockholder proposing such business, (iii) the
class and number of shares of the capital stock of the Corporation
beneficially owned by the
 
                                       3
<PAGE>
 
stockholder proposing such business, (iv) the names and addresses of the
beneficial owners, if any, of any capital stock of the Corporation registered
in such stockholder's name on such books, and the class and number of shares
of the capital stock of the Corporation beneficially owned by such beneficial
owners, (v) the names and addresses of other stockholders known by the
stockholder proposing such business to support such proposal, and the class
and number of shares of the capital stock of the Corporation beneficially
owned by such other stockholders and (vi) any material interest of the
stockholder proposing to bring such business before such meeting (or any other
stockholders known to be supporting such proposal) in such proposal.
 
  If the Board of Directors or a designated committee thereof determines that
any stockholder proposal was not made in a timely fashion in accordance with
the provisions of this Section 2.9 or that the information provided in a
stockholder's notice does not satisfy the information requirements of this
Section 2.9 in any material respect, such proposal shall not be presented for
action at the annual meeting in question. If neither the Board of Directors
nor such committee makes a determination as to the validity of any stockholder
proposal in the manner set forth above, the presiding officer of the annual
meeting shall determine whether the stockholder proposal was made in
accordance with the terms of this Section 2.9. If the presiding officer
determines that any stockholder proposal was not made in a timely fashion in
accordance with the provisions of this Section 2.9 or that the information
provided in a stockholder's notice does not satisfy the information
requirements of this Section 2.9 in any material respect, such proposal shall
not be presented for action at the annual meeting in question. If the Board of
Directors, a designated committee thereof or the presiding officer determines
that a stockholder proposal was made in accordance with the requirements of
this Section 2.9, the presiding officer shall so declare at the annual meeting
and ballots shall be provided for use at the meeting with respect to such
proposal.
 
  Notwithstanding the foregoing provisions of this Section 2.9, a stockholder
shall also comply with all applicable requirements of the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), and the rules and regulations
thereunder with respect to the matters set forth in this Section 2.9, and
nothing in this Section 2.9 shall be deemed to affect any rights of
stockholders to request inclusion of proposals in the Corporation's proxy
statement pursuant to Rule 14a-8 under the Exchange Act.
 
  2.10 Inspectors of Elections. The Corporation shall, in advance of any
meeting of stockholders, appoint one or more inspectors to act at the meeting
and make a written report thereof. The Corporation may designate one or more
persons as alternate inspectors to replace any inspector who fails to act. If
no inspector or alternate is able to act at a meeting of stockholders, the
presiding officer shall appoint one or more inspectors to act at the meeting.
Any inspector may, but need not, be an officer, employee or agent of the
Corporation. Each inspector, before entering upon the discharge of his or her
duties, shall take and sign an oath faithfully to execute the duties of
inspector with strict impartiality and according to the best of his or her
ability. The inspectors shall perform such duties as are required by the DGCL,
including the counting of all votes and ballots. The inspectors may appoint or
retain other persons or entities to assist the inspectors in the performance
of the duties of the inspectors. The presiding officer may review all
determinations made by the inspectors, and in so doing the presiding officer
shall be entitled to exercise his or her sole judgment and discretion and he
or she shall not be bound by any determinations made by the inspectors. All
determinations by the inspectors and, if applicable, the presiding officer,
shall be subject to further review by any court of competent jurisdiction.
 
  2.11 Presiding Officer. The Chairman of the Board, if one is elected, or if
not elected or in his or her absence, the President, shall preside at all
annual meetings or special meetings of stockholders and shall have the power,
among other things, to adjourn such meeting at any time and from time to time,
subject to Sections 2.4 and 2.5 of this Article II. The order of business and
all other matters of procedure at any meeting of the stockholders shall be
determined by the presiding officer.
 
                                       4
<PAGE>
 
                                 ARTICLE III.
 
                                   DIRECTORS
 
  3.1 General Powers. The property, affairs and business of the Corporation
shall be managed under the direction of the Board of Directors and, except as
otherwise expressly provided by law, the Certificate or these Bylaws, all of
the powers of the Corporation shall be vested in such Board.
 
  3.2 Number of Directors. The number of directors shall be fixed by
resolution duly adopted from time to time by the Board of Directors.
 
  3.3 Election and Removal of Directors; Quorum.
 
      (a) Directors shall be elected and removed in the manner provided for in
  Article V of the Certificate.
 
      (b) Vacancies in the Board of Directors shall be filled in the manner
  provided for in Article V of the Certificate.
 
      (c) At any meeting of the Board of Directors, a majority of the number of
  directors then in office shall constitute a quorum for the transaction of
  business. However, if less than a quorum is present at a meeting, a
  majority of the directors present may adjourn the meeting from time to
  time, and the meeting may be held as adjourned without further notice,
  except that when any meeting of the Board of Directors, either regular of
  special, is adjourned for 30 days or more, notice of the adjourned meeting
  shall be given as in the case of the original meeting.
 
  3.4 Meetings of Directors. Meetings of the Board of Directors shall be held
at places within or without the State of Delaware and at times fixed by
resolution of the Board of Directors, or upon call of the Chairman of the
Board, and the Secretary of the Corporation or officer performing the
Secretary's duties shall give not less than 24 hours' notice by letter,
facsimile, telegraph or telephone (or in person) of all meetings of the Board
of Directors, provided that notice need not be given of the annual meeting or
of regular meetings held at times and places fixed by resolution of the Board
of Directors. Meetings may be held at any time without notice if all of the
directors are present, or if those not present waive notice in writing either
before or after the meeting; provided, however, that attendance at a meeting
for the express purpose of objecting at the beginning of a meeting to the
transaction of any business because the meeting is not lawfully convened shall
not be considered a waiver of notice.
 
  3.5 Nominations. Nominations of candidates for election as directors of the
Corporation at any annual meeting may be made only (a) by, or at the direction
of, a majority of the Board of Directors or (b) by any holder of record (both
as of the time notice of such nomination is given by the stockholder as set
forth below and as of the record date for the annual meeting in question) of
any shares of the capital stock of the Corporation entitled to vote at such
annual meeting who complies with the timing, informational and other
requirements set forth in this Section 3.5. Any stockholder who has complied
with the timing, informational and other requirements set forth in this
Section 3.5 and who seeks to make such a nomination must be, or his, her or
its representative must be, present in person at the annual meeting. Only
persons nominated in accordance with the procedures set forth in this Section
3.5 shall be eligible for election as directors at an annual meeting.
 
  Nominations, other than those made by, or at the direction of, the Board of
Directors shall be made pursuant to timely notice in writing to the Secretary
of the Corporation as set forth in this Section 3.5. For the first annual
meeting following the end of the fiscal year ended December 31, 1996, a
stockholder's notice shall be timely if delivered to, or mailed to and
received by, the Corporation at its principal executive office not later than
the close of business on the 15th day following the day on which the Public
Announcement of the date of such annual meeting is first made by the
Corporation. For all subsequent annual meetings, a stockholder's notice shall
be timely if delivered to, or mailed to and received by, the Corporation at
its principal executive office not less than 90 days prior to the Anniversary
Date; provided, however, that in the event the annual meeting is scheduled
 
                                       5
<PAGE>
 
to be held on a date more than 30 days before the Anniversary Date or more
than 60 days after the Anniversary Date, a stockholder's notice shall be
timely if delivered to, or mailed and received by, the Corporation at its
principal executive office not later than the close of business on the later
of (x) the 90th day prior to the scheduled date of such annual meeting or (y)
the 15th day following the day on which Public Announcement of the date of
such annual meeting is first made by the Corporation.
 
  A stockholder's notice to the Secretary of the Corporation shall set forth
as to each person whom the stockholder proposes to nominate for election or
re-election as a director: (1) the name, age, business address and residence
address of such person; (2) the principal occupation or employment of such
person; (3) the class and number of shares of the capital stock of the
Corporation which are beneficially owned by such person on the date of such
stockholder notice; and (4) the consent of each nominee to serve as a director
if elected. A stockholder's notice to the Secretary of the Corporation shall
further set forth as to the stockholder giving such notice: (a) the name and
address, as they appear on the stock transfer books of the Corporation, of
such stockholder and of the beneficial owners (if any) of the capital stock of
the Corporation registered in such stockholder's name and the name and address
of other stockholders known by such stockholder to be supporting such
nominee(s); (b) the class and number of shares of the capital stock of the
Corporation which are held of record, beneficially owned or represented by
proxy by such stockholder and by any other stockholders known by such
stockholder to be supporting such nominee(s) on the record date for the annual
meeting in question (if such date shall then have been made publicly
available) and on the date of such stockholder's notice; and (c) a description
of all arrangements or understandings between such stockholder and each
nominee and any other person or persons (naming such person or persons)
pursuant to which the nomination or nominations are to be made by such
stockholder.
 
  If the Board of Directors or a designated committee thereof determines that
any stockholder nomination was not made in accordance with the terms of this
Section 3.5 or that the information provided in a stockholder's notice does
not satisfy the informational requirements of this Section 3.5 in any material
respect, then such nomination shall not be considered at the annual meeting in
question. If neither the Board of Directors nor such committee makes a
determination as to whether a nomination was made in accordance with the
provisions of this Section 3.5, the presiding officer of the annual meeting
shall determine whether a nomination was made in accordance with such
provisions. If the presiding officer determines that any stockholder
nomination was not made in accordance with the terms of this Section 3.5 or
that the information provided in a stockholder's notice does not satisfy the
informational requirements of this Section 3.5 in any material respect, then
such nomination shall not be considered at the annual meeting in question. If
the Board of Directors, a designated committee thereof or the presiding
officer determines that a nomination was made in accordance with the terms of
this Section 3.5, the presiding officer shall so declare at the annual meeting
and ballots shall be provided for use at the meeting with respect to such
nominee.
 
  Notwithstanding anything to the contrary in the second paragraph of this
Section 3.5, in the event that the number of directors to be elected to the
Board of Directors is increased and there is no Public Announcement by the
Corporation naming all of the nominees for director or specifying the size of
the increased Board of Directors at least 90 days prior to the Anniversary
Date, a stockholder's notice required by this Section 3.5 shall also be
considered timely, but only with respect to nominees for any new positions
created by such increase, if such notice shall be delivered to, or mailed to
and received by, the Corporation at its principal executive office not later
than the close of business on the 15th day following the day on which such
Public Announcement is first made by the Corporation.
 
  No person shall be elected by the stockholders as a director of the
Corporation unless nominated in accordance with the procedures set forth in
this Section 3.5. Election of directors at an annual meeting need not be by
written ballot, unless otherwise provided by the Board of Directors or
presiding officer at such annual meeting. If written ballots are to be used,
ballots bearing the names of all the persons who have been nominated for
election as directors at the annual meeting in accordance with the procedures
set forth in this Section 3.5 shall be provided for use at the annual meeting.
 
                                       6
<PAGE>
 
  3.6 Voting.
 
      (a) Except as provided in subsection (c) of this Section 3.6, the action
  of the majority of the directors present at a meeting at which a quorum is
  present shall be the action of the Board of Directors, unless a larger vote
  is required for such action by the Certificate, these Bylaws or by law.
 
      (b) Any action required or permitted to be taken at any meeting of the
  Board of Directors may be taken without a meeting if all members of the
  Board of Directors consent thereto in writing. Such written consent shall
  be filed with the records of the meetings of the Board of Directors and
  shall be treated for all purposes as a vote at a meeting of the Board of
  Directors.
 
      (c) Notwithstanding anything in these Bylaws to the contrary, any action
  pertaining to any transaction involving the Corporation, including entering
  into joint venture investments or any other transaction, in which an
  advisor, director or officer of the Corporation, or any Affiliate of any of
  the foregoing persons, has any direct or indirect interest other than
  solely as a result of their status as a director, officer, or stockholder
  of the Corporation, must be approved by a majority of the directors,
  including a majority of the Independent Directors, even if the Independent
  Directors constitute less than a quorum.
 
  3.7 Manner of Participation. Directors may participate in meetings of the
Board of Directors by means of conference telephone or similar communications
equipment by means of which all directors participating in the meeting can
hear each other, and participation in a meeting in accordance herewith shall
constitute presence in person at such meeting for purposes of these Bylaws.
 
  3.8 Compensation. By resolution of the Board of Directors, directors may be
allowed a fee and expenses for attendance at all meetings, but nothing herein
shall preclude directors from serving the Corporation in other capacities and
receiving compensation for such other services.
 
                                  ARTICLE IV.
 
                                  COMMITTEES
 
  4.1 Executive Committee. The Board of Directors, by resolution duly adopted,
may elect an Executive Committee which shall consist of not less than two
directors, including the Chairman of the Board. The members of the Executive
Committee shall serve until their successors are designated by the Board of
Directors, until removed, or until the Executive Committee is dissolved by the
Board of Directors. All vacancies that may occur in the Executive Committee
shall be filled by the Board of Directors.
 
  When the Board of Directors is not in session, the Executive Committee shall
have all power vested in the Board of Directors by law, by the Certificate, or
by these Bylaws, except as otherwise provided in the DGCL. The Executive
Committee shall report at the next regular or special meeting of the Board of
Directors all action that the Executive Committee may have taken on behalf of
the Board of Directors since the last regular or special meeting of the Board
of Directors.
 
  Meetings of the Executive Committee shall be held at such places and at such
times fixed by resolution of the Executive Committee, or upon call of the
Chairman of the Board. Not less than 12 hours' notice shall be given by
letter, facsimile, telegraph or telephone (or in person) of all meetings of
the Executive Committee; provided, however, that notice need not be given of
regular meetings held at times and places fixed by resolution of the Executive
Committee and that meetings may be held at any time without notice if all of
the members of the Executive Committee are present or if those not present
waive notice in writing either before or after the meeting; provided, further,
that attendance at a meeting for the express purpose of objecting at the
beginning of a meeting to the transaction of any business because the meeting
is not lawfully convened shall not be considered a waiver of notice. A
majority of the members of the Executive Committee then serving shall
constitute a quorum for the transaction of business at any meeting of the
Executive Committee.
 
                                       7
<PAGE>
 
  4.2 Compensation Committee. The Board of Directors, at its regular annual
meeting, shall designate a Compensation Committee which shall consist of two
or more non-employee directors. In addition, the Board of Directors at any
time may designate one or more alternate members of the Compensation
Committee, who shall be non-employee directors, who may act in place of any
absent regular member upon invitation by the chairman or secretary of the
Compensation Committee.
 
  With respect to bonuses, the Compensation Committee shall have and may
exercise the powers to determine the amounts annually available for bonuses
pursuant to any bonus plan or formula approved by the Board of Directors, to
determine bonus awards to executive officers and to exercise such further
powers with respect to bonuses as may from time to time be conferred by the
Board of Directors.
 
  With respect to salaries, the Compensation Committee shall have and may
exercise the power to fix and determine from time to time all salaries of the
executive officers of the Corporation, and such further powers with respect to
salaries as may from time to time be conferred by the Board of Directors.
 
  The Compensation Committee shall administer the Corporation's stock
incentive plans and from time to time may grant, consistent with the plans,
stock options and other awards permissible under such plans.
 
  Vacancies in the Compensation Committee shall be filled by the Board of
Directors, and members of the Compensation Committee shall be subject to
removal by the Board of Directors at any time.
 
  The Compensation Committee shall fix its own rules of procedure. A majority
of the number of regular members then serving on the Compensation Committee
shall constitute a quorum; and regular and alternate members present shall be
counted to determine whether there is a quorum. The Compensation Committee
shall keep minutes of its meetings, and all action taken by it shall be
reported to the Board of Directors.
 
  4.3 Audit Committee. The Board of Directors, at its regular annual meeting,
shall designate an Audit Committee which shall consist of two or more
directors whose membership on the Audit Committee shall meet the requirements
set forth in the rules of the New York Stock Exchange, as amended from time to
time. Vacancies in the Audit Committee shall be filled by the Board of
Directors with directors meeting the requirements set forth above, giving
consideration to continuity of the Audit Committee, and members shall be
subject to removal by the Board of Directors at any time. The Audit Committee
shall fix its own rules of procedure and a majority of the members serving
shall constitute a quorum. The Audit Committee shall meet at least twice per
year with both the internal and the Corporation's outside auditors present at
each meeting and shall keep minutes of its meetings and all action taken shall
be reported to the Board of Directors. The Audit Committee shall review the
reports and minutes of any audit committees of the Corporation's subsidiaries.
The Audit Committee shall review the Corporation's financial reporting
process, including accounting policies and procedures. The Audit Committee
shall examine the report of the Corporation's outside auditors, consult with
them with respect to their report and the standards and procedures employed by
them in their audit, report to the Board of Directors the results of its study
and recommend the selection of auditors for each fiscal year.
 
  4.4 Nominating Committee. The Board of Directors, by resolution duly
adopted, shall designate a Nominating Committee which shall consist of three
or more directors. The Nominating Committee shall make recommendations to the
Board of Directors regarding nominees for election as directors by the
stockholders at each annual meeting of stockholders and make such other
recommendations regarding tenure, classification and compensation of directors
as the Nominating Committee may deem advisable from time to time. The
Nominating Committee shall fix its own rules of procedure and a majority of
the members then serving shall constitute a quorum.
 
  4.5 Other Committees. The Board of Directors, by resolution adopted, may
establish such other standing or special committees of the Board of Directors
as it may deem advisable, and the members, terms and authority of such
committees shall be as set forth in the resolutions establishing the same.
 
                                       8
<PAGE>
 
                                  ARTICLE V.
 
                                   OFFICERS
 
  5.1 Election of Officers; Terms. The officers of the Corporation shall be
elected by the Board of Directors and shall include a Chairman of the Board, a
President, one or more Vice Presidents, a Secretary and a Treasurer or Chief
Financial Officer. Other officers, including Executive Vice Presidents and
Senior Vice Presidents, may be specified by the Board of Directors, and
assistant and subordinate officers, may from time to time be elected by the
Board of Directors. All officers shall hold office until the next annual
meeting of the Board of Directors and until their successors are duly elected
and qualified. The Chairman of the Board shall be chosen from among the
directors. Any two officers may be combined in the same person as the Board of
Directors may determine.
 
  5.2 Removal of Officers; Vacancies. Any officer of the Corporation may be
removed with or without cause, at any time, by the Board of Directors.
Vacancies shall be filled by the Board of Directors.
 
  5.3 Duties. The officers of the Corporation shall have such duties as
generally pertain to their offices, respectively, as well as such powers and
duties as are prescribed by law or are hereinafter provided or as from time to
time shall be conferred by the Board of Directors. The Board of Directors may
require any officer to give such bond for the faithful performance of his or
her other duties as the Board of Directors may see fit.
 
  5.4 Duties of the Chairman of the Board. The Chairman of the Board shall be
the Chief Executive Officer of the Corporation and shall be responsible for
the execution of the policies of the Board of Directors, shall serve as the
Chairman of the Executive Committee and shall have direct supervision over the
business of the Corporation and its several officers, subject to the ultimate
authority of the Board of Directors. He or she shall be a director, and,
except as otherwise provided in these Bylaws or in the resolutions
establishing such committees, he or she shall be ex officio a member of all
committees of the Board of Directors. He or she shall preside at all meetings
of stockholders, the Board of Directors and the Executive Committee. He or she
may sign and execute in the name of the Corporation share certificates, deeds,
mortgages, bonds, contracts or other instruments except in cases where the
signing and the execution thereof shall be expressly delegated by the Board of
Directors or by these Bylaws to some other officer or agent of the Corporation
or shall be required by law otherwise to be signed or executed. In addition,
he or she shall perform all duties incident to the office of the Chairman of
the Board and Chief Executive Officer and such other duties as from time to
time may be assigned to him or her by the Board of Directors.
 
  5.5 Duties of the President. Unless the Board of Directors, by resolution
duly adopted, designates some other person to serve as the Chief Operating
Officer of the Corporation, the President shall serve as Chief Operating
Officer and shall have direct supervision over the business of the Corporation
and its several officers, subject to the authority of the Board of Directors
and the Chairman of the Board, and shall consult with and report to the
aforementioned officer. The President may sign and execute in the name of the
Corporation deeds, mortgages, bonds, contracts or other instruments, except in
cases where the signing and the execution thereof shall be expressly delegated
by the Board of Directors or by these Bylaws to some other officer or agent of
the Corporation or shall be required by law otherwise to be signed or
executed. In addition, he or she shall perform all duties incident to the
office of the President and such other duties as from time to time may be
assigned to him or her by the Board of Directors or the Chairman of the Board.
 
  5.6 Duties of the Vice Presidents. Each Vice President, if any, shall have
such powers and duties as may from time to time be assigned to him or her by
the Chairman of the Board or the Board of Directors. When there shall be more
than one Vice President of the Corporation, the Board of Directors may from
time to time designate one of them to perform the duties of the President in
the absence of the President. Any Vice President may sign and execute in the
name of the Corporation deeds, mortgages, bonds, contracts or other
instruments authorized by the Board of Directors, except where the signing and
execution of such documents shall be expressly delegated by the Board of
Directors or the Chairman of the Board to some other officer or agent of the
Corporation or shall be required by law or otherwise to be signed or executed.
 
                                       9
<PAGE>
 
  5.7 Duties of the Treasurer or Chief Financial Officer. The Treasurer or
Chief Financial Officer shall have charge and custody of and be responsible
for all funds and securities of the Corporation, and shall cause all such
funds and securities to be deposited in such banks and depositories as shall
be designated by the Board of Directors. He or she shall be responsible (i)
for maintaining adequate financial accounts and records in accordance with
generally accepted accounting practices, (ii) for the preparation of
appropriate operating budgets and financial statements, (iii) for the
preparation and filing of all tax returns required by law and (iv) for the
performance of all duties incident to the office of Treasurer or Chief
Financial Officer and such other duties as from time to time may be assigned
to him or her by the Board of Directors, the Audit Committee or the Chairman
of the Board. The Treasurer or Chief Financial Officer may sign and execute in
the name of the Corporation share certificates, deeds, mortgages, bonds,
contracts or other instruments, except where the signing and execution of such
documents shall be expressly delegated by the Board of Directors or the
Chairman of the Board to some other officer or agent of the Corporation or
shall be required by law or otherwise to be signed or executed.
 
  5.8 Duties of the Secretary. The Secretary shall act as secretary of all
meetings of the Board of Directors, all committees of the Board of Directors
and stockholders of the Corporation. He or she shall (i) keep and preserve the
minutes of all such meetings in permanent books, (ii) ensure that all notices
required to be given by the Corporation are duly given and served, (iii) have
custody of the seal of the Corporation and shall affix the seal or cause it to
be affixed to all share certificates of the Corporation and to all documents
the execution of which on behalf of the Corporation under its corporate seal
is duly authorized in accordance with law or the provisions of these Bylaws,
(iv) have custody of all deeds, leases, contracts and other important
corporate documents, (v) have charge of the books, records and papers of the
Corporation relating to its organization and management as a Corporation, (vi)
see that all reports, statements and other documents required by law (except
tax returns) are properly filed and (vii) in general, perform all the duties
incident to the office of Secretary and such other duties as from time to time
may be assigned to him or her by the Board of Directors or the Chairman of the
Board.
 
                                  ARTICLE VI.
 
                                 CAPITAL STOCK
 
  6.1 Certificates. Each stockholder shall be entitled to a certificate of the
capital stock of the Corporation in such form as may from time to time be
prescribed by the Board of Directors. Such certificate shall be signed by the
Chairman of the Board, the President or a Vice President and by the Treasurer
or an Assistant Treasurer, or the Secretary or an Assistant Secretary. The
Corporation seal and the signatures by the Corporation's officers, the
transfer agent or the registrar may be facsimiles. In case any officer,
transfer agent or registrar who has signed or whose facsimile signature has
been placed on such certificate shall have ceased to be such officer, transfer
agent or registrar before such certificate is issued, the certificate may be
issued by the Corporation with the same effect as if he or she were such
officer, transfer agent or registrar at the time of its issue. Every
certificate for shares of stock which are subject to a restriction on transfer
(as provided in Article IV of the Certificate) and every certificate issued
when the Corporation is authorized to issue more than one class or series of
stock shall contain such legend (as provided in Article IV of the Certificate)
with respect thereto as is required by law.
 
  6.2 Pairing. Until the limitation on transfer provided for in the Pairing
Agreement, dated as of February 17, 1983, by and between Bay Meadows Realty
Enterprises, Inc. (the predecessor of California Jockey Club) and Bay Meadows
Operating Company (the "Pairing Agreement"), as amended from time to time in
accordance with the provisions thereof, shall be terminated:
 
    (a) The shares of Equity Stock of the Corporation that are paired
  pursuant to the Pairing Agreement shall not be transferable, and shall not
  be transferred on the stock transfer books of the Corporation, unless (i) a
  simultaneous transfer is made by the same transferor to the same transferee
  or (ii) arrangements have been made with Patriot REIT for the acquisition
  by the transferee, of a like number of shares of the same class or series
  of Equity Stock of Patriot REIT and such shares are paired with one
  another.
 
                                      10
<PAGE>
 
    (b) Each certificate evidencing ownership of shares of Equity Stock of
  the Corporation that are paired pursuant to the Pairing Agreement and
  issued and not canceled prior to the Effective Time of the Restriction
  shall be deemed to evidence a like number of shares of the same class or
  series of Equity Stock of Patriot REIT.
 
    (c) A legend shall be placed on the face of each certificate evidencing
  ownership of shares of Equity Stock of the Corporation that are paired
  pursuant to the Pairing Agreement referring to the restrictions on transfer
  set forth herein.
 
    (d) Notwithstanding the foregoing, the Corporation may issue or transfer
  shares of its Equity Stock to Patriot REIT without regard to the
  restrictions of this Section 6.2.
 
    (e) To the extent that a paired share of Equity Stock of the Corporation
  is converted into a share of excess stock, par value $.01 per share (the
  "Excess Stock"), of the Corporation in accordance with the provisions of
  Article IV of the Certificate, such share of Excess Stock of the
  Corporation, together with the corresponding share of Excess Stock of
  Patriot REIT, which has been converted from a share of Equity Stock of
  Patriot REIT in accordance with Article IV of the Amended and Restated
  Certificate of Incorporation of Patriot REIT and the Pairing Agreement,
  shall be automatically transferred to a trust established by the
  Corporation and Patriot REIT for such purpose in accordance with Article IV
  of the Certificate.
 
  6.3 Lost, Destroyed and Mutilated Certificates. Holders of the shares of the
Corporation shall immediately notify the Corporation of any loss, destruction
or mutilation of the certificate therefor, and the Board of Directors may in
its discretion cause one or more new certificates for the same number of
shares in the aggregate to be issued to such stockholder upon the surrender of
the mutilated certificate or upon satisfactory proof of such loss or
destruction, and the deposit of a bond in such form and amount and with such
surety as the Board of Directors may require.
 
  6.4 Transfer of Stock. Subject to the restrictions on transfer of stock
described in Section 6.2 of these Bylaws and Article IV of the Certificate,
the stock of the Corporation shall be transferable or assignable only on the
stock transfer books of the Corporation by the holder in person or by attorney
on surrender of the certificate for such shares duly endorsed and, if sought
to be transferred by attorney, accompanied by a written power of attorney to
have the same transferred on the stock transfer books of the Corporation. The
Corporation will recognize, however, the exclusive right of the person
registered on its stock transfer books as the owner of shares to receive
dividends and to vote as such owner.
 
  6.5 Fixing Record Date. For the purpose of determining stockholders entitled
to notice of or to vote at any meeting of stockholders or any adjournment
thereof, or entitled to receive payment of any dividend, or to make a
determination of stockholders for any other proper purpose, the Board of
Directors may fix in advance a date as the record date for any such
determination of stockholders, such date in any case to be not less than 10
nor more than 60 days prior to the date on which the particular action
requiring such determination of stockholders, is to be taken. If no record
date is fixed for the determination of stockholders entitled to notice of or
to vote at a meeting of stockholders, or stockholders entitled to receive
payment of a dividend, the date on which notices of the meeting are mailed or
the date on which the resolution of the Board of Directors declaring such
dividend is adopted, as the case may be, shall be the record date for such
determination of stockholders. When a determination of stockholders entitled
to notice of or to vote at any meeting of stockholders has been made as
provided in this section, such determination shall apply to any adjournment
thereof.
 

                                      11
<PAGE>
 
                                 ARTICLE VII.
 
                                INDEMNIFICATION
 
  7.1 Definitions. For purposes of this Article VII:
 
      (a) "Corporate Status" describes the status of a person who (i) in the
  case of a Director, is or was a director of the Corporation and is or was
  acting in such capacity, (ii) in the case of an Officer, is or was an
  officer, employee or agent of the Corporation or is or was a director,
  officer, employee or agent of any other corporation, partnership, joint
  venture, trust, employee benefit plan or other enterprise that such Officer
  is or was serving at the request of the Corporation and (iii) in the case
  of a Non-Officer Employee, is or was an employee of the Corporation or is
  or was a director, officer, employee or agent of any other corporation,
  partnership, joint venture, trust, employee benefit plan or other
  enterprise that such Non-Officer Employee is or was serving at the request
  of the Corporation;
 
      (b) "Director" means any person who serves or has served the Corporation
  as a director on the Board of Directors;
 
      (c) "Disinterested Director" means, with respect to each Proceeding in
  respect of which indemnification is sought hereunder, a Director of the
  Corporation who is not and was not a party to such Proceeding;
 
      (d) "Expenses" means all reasonable attorneys' fees, retainers, court
  costs, transcript costs, fees of expert witnesses, private investigators
  and professional advisors (including, without limitation, accountants and
  investment bankers), travel expenses, duplicating costs, printing and
  binding costs, costs of preparation of demonstrative evidence and other
  courtroom presentation aids and devices, costs incurred in connection with
  document review, organization, imaging and computerization, telephone
  charges, postage, delivery service fees, and all other disbursements, costs
  or expenses of the type customarily incurred in connection with
  prosecuting, defending, preparing to prosecute or defend, investigating,
  being or preparing to be a witness in, settling or otherwise participating
  in, a Proceeding;
 
      (e) "Non-Officer Employee" means any person who serves or has served as
  an employee of the Corporation, but who is not or was not a Director or
  Officer;
 
      (f) "Officer" means any person who serves or has served the Corporation
  as an officer appointed by the Board of Directors; and
 
      (g) "Proceeding" means any threatened, pending or completed action, suit,
  arbitration, alternate dispute resolution mechanism, inquiry,
  investigation, administrative hearing or other proceeding, whether civil,
  criminal, administrative, arbitrative or investigative.
 
  7.2 Indemnification of Directors and Officers. Subject to the operation of
Section 7.4 of these Bylaws, each Director and Officer shall be indemnified
and held harmless by the Corporation to the fullest extent authorized by the
DGCL, as the same exists or may hereafter be amended (but, in the case of any
such amendment, only to the extent that such amendment permits the Corporation
to provide broader indemnification rights than such law permitted the
Corporation to provide prior to such amendment) against any and all Expenses,
judgments, penalties, fines and amounts reasonably paid in settlement that are
incurred by such Director or Officer or on such Director's or Officer's behalf
in connection with any threatened, pending or completed Proceeding or any
claim, issue or matter therein, which such Director or Officer is, or is
threatened to be made, a party to or participant in by reason of such
Director's or Officer's Corporate Status, if such Director or Officer acted in
good faith and in a manner such Director or Officer reasonably believed to be
in or not opposed to the best interests of the Corporation and, with respect
to any criminal proceeding, had no reasonable cause to believe his or her
conduct was unlawful. The rights of indemnification provided by this Section
7.2 shall exist as to a Director or Officer after he or she has ceased to be a
Director or Officer and shall inure to the benefit of his or her heirs,
executors, administrators and personal representatives. Notwithstanding the
foregoing, the Corporation
 
                                      12
<PAGE>
 
shall indemnify any Director or Officer seeking indemnification in connection
with a Proceeding initiated by such Director or Officer only if such
Proceeding was authorized by the Board of Directors.
 
  7.3 Indemnification of Non-Officer Employees. Subject to the operation of
Section 7.4 of these Bylaws, each Non-Officer Employee may, in the discretion
of the Board of Directors, be indemnified by the Corporation to the fullest
extent authorized by the DGCL, as the same exists or may hereafter be amended
(but, in the case of any such amendment, only to the extent that such
amendment permits the Corporation to provide broader indemnification rights
than such law permitted the Corporation to provide prior to such amendment),
against any and all Expenses, judgments, penalties, fines and amounts
reasonably paid in settlement that are incurred by such Non-Officer Employee
or on such Non-Officer Employee's behalf in connection with any threatened,
pending or completed Proceeding, or any claim, issue or matter therein, which
such Non-Officer Employee is, or is threatened to be made, a party to or
participant in by reason of such Non-Officer Employee's Corporate Status, if
such Non-Officer Employee acted in good faith and in a manner such Non-Officer
Employee reasonably believed to be in or not opposed to the best interests of
the Corporation and, with respect to any criminal proceeding, had no
reasonable cause to believe his or her conduct was unlawful. The rights of
indemnification provided by this Section 7.3 shall exist as to a Non-Officer
Employee after he or she has ceased to be a Non-Officer Employee and shall
inure to the benefit of his or her heirs, personal representatives, executors
and administrators. Notwithstanding the foregoing, the Corporation may
indemnify any Non-Officer Employee seeking indemnification in connection with
a Proceeding initiated by such Non-Officer Employee only if such Proceeding
was authorized by the Board of Directors.
 
  7.4 Good Faith. Unless ordered by a court, no indemnification shall be
provided pursuant to this Article VII to a Director, to an Officer or to a
Non-Officer Employee unless a determination shall have been made that such
person acted in good faith and in a manner such person reasonably believed to
be in or not opposed to the best interests of the Corporation and, with
respect to any criminal Proceeding, such person had no reasonable cause to
believe his or her conduct was unlawful. Such determination shall be made by
(a) a majority vote of the Disinterested Directors, even though less than a
quorum of the Board of Directors, (b) if there are no such Disinterested
Directors, or if a majority of Disinterested Directors so direct, by
independent legal counsel in a written opinion or (c) by the stockholders of
the Corporation.
 
  7.5 Advancement of Expenses to Directors Prior to Final Disposition. The
Corporation shall advance all Expenses incurred by or on behalf of any
Director in connection with any Proceeding in which such Director is involved
by reason of such Director's Corporate Status within 10 days after the receipt
by the Corporation of a written statement from such Director requesting such
advance or advances from time to time, whether prior to or after final
disposition of such Proceeding. Such statement or statements shall reasonably
evidence the Expenses incurred by such Director and shall be preceded or
accompanied by an undertaking by or on behalf of such Director to repay any
Expenses so advanced if it shall ultimately be determined that such Director
is not entitled to be indemnified against such Expenses.
 
  7.6 Advancement of Expenses to Officers and Non-Officer Employees Prior to
Final Disposition. The Corporation may, in the discretion of the Board of
Directors, advance any or all Expenses incurred by or on behalf of any Officer
or Non-Officer Employee in connection with any Proceeding in which such
Officer or Non-Officer Employee is involved by reason of such Officer or Non-
Officer Employee's Corporate Status upon the receipt by the Corporation of a
statement or statements from such Officer or Non-Officer Employee requesting
such advance or advances from time to time, whether prior to or after final
disposition of such Proceeding. Such statement or statements shall reasonably
evidence the Expenses incurred by such Officer or Non-Officer Employee and
shall be preceded or accompanied by an undertaking by or on behalf of such
Officer or Non-Officer Employee to repay any Expenses so advanced if it shall
ultimately be determined that such Officer or Non-Officer Employee is not
entitled to be indemnified against such Expenses.
 
  7.7 Contractual Nature of Rights. The foregoing provisions of this Article
VII shall be deemed to be a contract between the Corporation and each Director
and Officer entitled to the benefits hereof at any time while
 
                                      13
<PAGE>
 
this Article VII is in effect, and any repeal or modification thereof shall
not affect any rights or obligations then existing with respect to any state
of facts then or theretofore existing or any Proceeding theretofore or
thereafter brought based in whole or in part upon any such state of facts. If
a claim for indemnification or advancement of Expenses hereunder by a Director
or Officer is not paid in full by the Corporation within (a) 60 days after the
receipt by the Corporation of a written claim for indemnification or (b) in
the case of a Director, 10 days after the receipt by the Corporation of
documentation of Expenses and the required undertaking, such Director or
Officer may at any time thereafter bring suit against the Corporation to
recover the unpaid amount of the claim, and if successful in whole or in part,
such Director or Officer shall also be entitled to be paid the expenses of
prosecuting such claim. The failure of the Corporation (including its Board of
Directors or any committee thereof, independent legal counsel, or
stockholders) to make a determination concerning the permissibility of such
indemnification or, in the case of a Director, advancement of Expenses, under
this Article VII shall not be a defense to the action and shall not create a
presumption that such indemnification or advancement is not permissible.
 
  7.8 Non-Exclusivity of Rights. The rights to indemnification and advancement
of Expenses set forth in this Article VII shall not be exclusive of any other
right which any Director, Officer or Non-Officer Employee may have or
hereafter acquire under any statute, provision of the Certificate or these
Bylaws, agreement, vote of stockholders or Disinterested Directors or
otherwise.
 
  7.9 Insurance. The Corporation may maintain insurance, at its expense, to
protect itself and any Director, Officer or Non-Officer Employee against any
liability of any character asserted against or incurred by the Corporation or
any such Director, Officer or Non-Officer Employee, or arising out of any such
person's Corporate Status, whether or not the Corporation would have the power
to indemnify such person against such liability under the DGCL or the
provisions of this Article VII.
 
                                 ARTICLE VIII.
 
                           MISCELLANEOUS PROVISIONS
 
  8.1 Seal. The seal of the Corporation shall consist of a flat-faced circular
die, of which there may be any number of counterparts, on which there shall be
engraved the word "Seal" and the name of the Corporation.
 
  8.2 Fiscal Year. The fiscal year of the Corporation shall end on such date
and shall consist of such accounting periods as may be fixed by the Board of
Directors.
 
  8.3 Checks, Notes and Drafts. Checks, notes, drafts and other orders for the
payment of money shall be signed by such persons as the Board of Directors
from time to time may authorize. When the Board of Directors so authorizes,
however, the signature of any such person may be a facsimile.
 
  8.4 Amendment of Bylaws.
 
      (a) Amendment by Directors. Except as provided otherwise by law, these
  Bylaws may be amended or repealed by the Board of Directors by the
  affirmative vote of a majority of the directors then in office.
 
      (b) Amendment by Stockholders. These Bylaws may be amended or repealed at
  any annual meeting of stockholders, or special meeting of stockholders
  called for such purpose, by the affirmative vote of at least two-thirds of
  the shares present in person or represented by proxy at such meeting and
  entitled to vote on such amendment or repeal, voting together as a single
  class; provided, however, that if the Board of Directors recommends that
  stockholders approve such amendment or repeal at such meeting of
  stockholders, such amendment or repeal shall only require the affirmative
  vote of a majority of the shares present in person or represented by proxy
  at such meeting and entitled to vote on such amendment or repeal, voting
  together as a single class.
 
                                      14
<PAGE>
 
  8.5 Voting of Stock Held. Unless otherwise provided by resolution of the
Board of Directors or of the Executive Committee, if any, the Chairman of the
Board may from time to time appoint an attorney or attorneys or agent or
agents of the Corporation, in the name and on behalf of the Corporation, to
cast the vote that the Corporation may be entitled to cast as a stockholder or
otherwise in any other corporation, any of whose securities may be held by the
Corporation, at meetings of the holders of the shares or other securities of
such other corporation, or to consent in writing to any action by any such
other corporation; and the Chairman of the Board shall instruct the person or
persons so appointed as to the manner of casting such votes or giving such
consent and may execute or cause to be executed on behalf of the Corporation,
and under its corporate seal or otherwise, such written proxies, consents,
waivers or other instruments as may be necessary or proper in the premises. In
lieu of such appointment, the Chairman of the Board may himself or herself
attend any meetings of the holders of shares or other securities of any such
other corporation and there vote or exercise any or all power of the
Corporation as the holder of such shares or other securities of such other
corporation.
 
                                      15

<PAGE>
 
                                                                    EXHIBIT 99.1

                            [On Patriot Letterhead]
 
 
AT THE COMPANY:                            FRB CHICAGO:
Paul Nussbaum, Chairman & CEO              Claire Koeneman       Bess Gallanis
Rex Stewart, CFO                           Analyst Inquiries     Media Inquiries
Suzanne Cottraux, Director of Corporate    (312) 640-6784        (312) 640-6737
Communications & Investor Relations
(972) 888-8041


FOR IMMEDIATE RELEASE
TUESDAY, JULY 1, 1997

           PATRIOT AMERICAN HOSPITALITY, INC. COMPLETES MERGER WITH
          CALIFORNIA JOCKEY CLUB AND BAY MEADOWS OPERATING COMPANY TO
                BECOME ONE OF ONLY TWO PAIRED-SHARE HOTEL REITS

                COMPANY ALSO ANNOUNCES TWO-FOR-ONE STOCK SPLIT

DALLAS, TX., JULY 1, 1997--PATRIOT AMERICAN HOSPITALITY, INC. (NYSE:PAH) today
announced that shareholders of Patriot American and California Jockey Club and
Bay Meadows Operating Company (AMEX:CJ) voted overwhelmingly in favor of
Patriot's merger with and into California Jockey.  The merger was consummated
immediately following the stockholder meetings and, in connection with the
merger, California Jockey Club changed its name to Patriot American Hospitality,
Inc. and Bay Meadows Operating Company changed its name to Patriot American
Hospitality Operating Company.

As part of the merger, each outstanding share of Patriot common stock has been
converted into the right to receive 0.51895 shares of both the REIT and the
Operating Company.  These shares are now paired together and will begin trading
as a single unit on July 2, 1997 on the New York Stock Exchange under the symbol
"PAH" with the opening price based on California Jockey's closing price of 
$44 5/8 per share today.  Trading of the paired shares of stock of California 
Jockey Club and Bay Meadows Operating Company on the American Stock Exchange 
terminated as of the close of business today.

According to Paul A. Nussbaum, chairman and chief executive officer of both
Patriot American Hospitality, Inc. and Patriot American Hospitality Operating
Company, the long-awaited completion of the California Jockey/Bay Meadows merger
represents a springboard for the company's strategic growth, and enhances the
company's ability to increase shareholder value.

"Since we announced our agreement to acquire California Jockey and Bay Meadows
last October, we've proceeded with our aggressive acquisition strategy to ensure
that we could put the paired structure to use immediately following the
closing," he said.  "Despite the lengthy amount of time this merger has taken to
complete, I'm extremely proud to say that because we have focused on
establishing the components of our paired operating structure, we are ready to
begin leasing properties to our paired operating company.  In addition, we have
approximately 11 hotel properties under contract or letter of intent that, when
closed, also will be leased to our paired operating company.  All totaled, we
expect the completion of our merger with California Jockey to amplify our growth
potential, particularly as we proceed with our acquisition of Grand Heritage
Hotels and our merger with Wyndham Hotel Corporation later this year."

Patriot also announced that the board of directors of the REIT and the operating
company had approved a two-for-one stock split in the form of a stock dividend.
The date of record for the stock split will be July 15, 1997 and the brokers'
cutoff date has been set for July 22, 1997, with an anticipated date for mailing
certificates of July 25, 1997.
<PAGE>
 
Based in Dallas, Texas, Patriot American is currently the nation's second-
largest hotel real estate investment trust (REIT) with a portfolio currently
comprised of 56 hotels and resorts with 13,354 rooms, and is one of only four
paired-share REITs in the country.  THE COMPANY HAS ANOTHER 15 HOTELS WITH A
TOTAL OF 3,745 ROOMS UNDER CONTRACT OR LETTER OF INTENT.  Having already tripled
the size of its room portfolio in less than two years since its IPO, Patriot
American is continuing to acquire full-service hotel properties throughout North
America.  The company recently announced an agreement to acquire Wyndham Hotel
Corporation (NYSE:WYN) which will become Patriot's paired-operating company upon
completion of the transaction, slated for November 1997.  Upon completion of the
Wyndham acquisition, Patriot American Hospitality, Inc. will be the nation's
largest and the only fully integrated paired hotel REIT.

                                       2


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