HEALTHCARE INVESTORS OF AMERICA INC
10QSB, 2000-05-24
REAL ESTATE INVESTMENT TRUSTS
Previous: MESA AIR GROUP INC, 10-Q, 2000-05-24
Next: ADVANTUS BOND FUND INC, NSAR-A, 2000-05-24




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-QSB


[X]  Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the quarterly period ended March 31, 2000

                                       or

[ ]  Transition  Report  pursuant  to Section  13 or 15(d) of the  Securities
     Exchange Act of 1934 for the transition period from _________ to _________

                        Commission file number 33-11863


                      HEALTHCARE INVESTORS OF AMERICA, INC.
        -----------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

               Maryland                                    86-0576027
     -------------------------------                   -------------------
     (State or other jurisdiction of                    (I.R.S. Employer
      incorporation or organization)                   Identification No.)

           2940 N. Swan Rd., Suite 212
                   Tucson, AZ                                 85712
     ----------------------------------------              ----------
     (Address of principal executive offices)              (Zip Code)

                                 (520) 326-2000
                ------------------------------------------------
                (Issuer's telephone number, including area code)


              ----------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)


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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practical date.

Common Stock, $.01 Par Value - 397,600 shares as of May 15, 2000.

<PAGE>

                      HEALTHCARE INVESTORS OF AMERICA, INC.


                                      INDEX


                                                                            PAGE

PART I.  Financial Information

Item 1.  Condensed Financial Statements (Unaudited)

         Balance Sheets - December 31, 1999 and March 31, 2000.............   2

         Statements of Operations - December 31, 1999 and March 31, 2000...   3

         Statement of Cash Flows - December 31, 1999 and March 31, 2000....   4

         Notes to Financial Statements - March 31, 2000....................   5


Item 2.  Management's Discussion and Analysis or Plan of Operation.........  14


PART II. Other Information

Item 1 to 6................................................................  21

Signatures.................................................................  22

<PAGE>

                   HEALTHCARE INVESTORS OF AMERICA, INC.

                                FORM 10-QSB

                       PART I: FINANCIAL INFORMATION


ITEM 1:  FINANCIAL STATEMENTS

                               BALANCE SHEETS

                                                      MARCH 31,    DECEMBER 31,
                                                        2000          1999
ASSETS:                                              (UNAUDITED)    (AUDITED)
                                                     -----------   ------------
Real Estate Properties:
Land                                                 $   393,195   $   393,195
Building and improvements, net of accumulated
depreciation of $1,411,245 and $1,381,974 at
March 31, 2000 and December 31, 1999, respectively     3,272,072     3,301,343

Prepaid expenses                                          50,000        50,000
Rent and other receivables                               215,519        90,000
Cash and cash equivalents                                100,856        76,285
Restricted cash                                                        328,864
                                                     -------------------------
        TOTAL ASSETS                                 $ 4,031,641   $ 4,239,687
                                                     =========================


LIABILITIES AND STOCKHOLDERS' EQUITY:

Mortgage notes payable                               $ 4,134,185   $ 4,325,404
Accounts payable and accrued expenses                    112,783       107,413
Disputed claims                                           92,623        92,623
Purchase deposits                                        435,000       435,000
                                                     -------------------------

        TOTAL LIABILITIES                            $ 4,774,591   $ 4,960,440

Stockholders' Equity:

Common stock, $.01 par value; 10,000,000 shares
authorized; issued and outstanding, 397,600 shares         3,976         3,976
Paid in Capital                                        3,652,823     3,652,823
Distributions in excess of net earnings               (4,399,749)   (4,377,552)
                                                     -------------------------

        TOTAL STOCKHOLDERS' EQUITY                      (742,950)     (720,753)
                                                     -------------------------

        TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY   $ 4,031,641   $ 4,239,687
                                                     =========================



                     See Notes to Financial Statements

                                       2
<PAGE>

                      HEALTHCARE INVESTORS OF AMERICA, INC.

                                   FORM 10-QSB

                          PART I: FINANCIAL INFORMATION

                     STATEMENT OF EARNINGS AND DISTRIBUTIONS
                            IN EXCESS OF NET EARNINGS
          For the Three Months Ended March 31, 2000 and March 31, 1999


                                              Three Months       Three Months
                                             Ended March 31,    Ended March 31,
                                                  2000               1999
REVENUES:                                     (Unaudited)        (Unaudited)
                                             ---------------    ---------------

Rental income                                 $   135,457         $   143,141
Interest income                                     4,906               4,335
                                              -----------         -----------
                        Total revenues        $   140,362         $   147,476

EXPENSES:

Depreciation and amortization                 $    29,271         $    29,271
Interest expense                                   97,121             105,153
Advisory and other fees                             7,500               7,500
Directors fees and expenses                         8,545               8,250
Other operating expenses                           20,123              12,913
                                              -----------         -----------
                       Total expenses         $   162,560         $   163,087
                                              -----------         -----------

NET INCOME (LOSS)                             $   (22,198)        $   (15,611)
                                              ===========         ===========

NET INCOME (LOSS) PER SHARE                   $     (0.06)        $     (0.04)
                                              ===========         ===========

WEIGHTED AVERAGE SHARES OUTSTANDING               397,600             397,600
                                              ===========         ===========

Distributions in excess of earnings-
beginning of period                           $(4,377,552)        $(4,343,942)

Net income/(loss)                                 (22,198)            (15,611)

Distributions during the period
                                              -----------         -----------

Distributions in excess of earnings-
end of period                                 $(4,399,749)        $(4,359,553)
                                              ===========         ===========



                        See Notes to Financial Statements


                                       3

<PAGE>

               HEALTHCARE INVESTORS OF AMERICA, INC.

                            FORM 10-QSB

                   PART I: FINANCIAL INFORMATION

                      STATEMENT OF CASH FLOWS

                                                  Three Months     Three Months
                                                Ended March 31,  Ended March 31,
                                                    2000              1999
                                                  (Unaudited)      (Unaudited)
CASH FLOWS FROM OPERATIONS:                     ---------------  ---------------

Net income/(loss)                                 $   (22,198)      $   (15,611)
Adjustments to reconcile net income to net cash
  provide by (used in) operating activities:

Depreciation and amortization                          29,271            33,006

Changes in assets and liabilities:
  Rents and other receivables                        (125,519)                -
  Prepaid expenses                                          -             1,946
  Restricted cash                                     328,864                 -
  Accounts payable and accrued expenses                 5,371            35,073
                                                  -----------       -----------
Net cash provided by (used in)
operating activities                                  215,790            50,679
                                                  -----------       -----------

CASH FLOWS FROM FINANCING ACTIVITIES:

Payments on long-term borrowings                     (191,219)          (52,061)
                                                  -----------       -----------
Net cash provided by (used in)
financing activities                                 (191,219)          (52,061)
                                                  -----------       -----------
NET INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS                                       24,571            (1,382)

CASH AND CASH EQUIVALENTS - Beginning of period        76,285            38,421
                                                  -----------       -----------
CASH AND CASH EQUIVALENTS - End of period         $   100,856       $    37,039
                                                  ===========       ===========




                        See Notes to Financial Statements


                                       4
<PAGE>

                      HEALTHCARE INVESTORS OF AMERICA, INC.

                          Notes to Financial Statements
            For the Three Month Period Ended March 31, 2000 and 1999


NOTE 1:  ORGANIZATION

The affairs of Healthcare  Investors of America,  Inc. (the "Trust") are managed
by its advisor, Harbor American Capital Group (the "Advisor") effective March 1,
1998. The Trust engages in acquiring and leasing health care facilities (nursing
homes and intermediate care mental retardation  developmentally disabled nursing
facilities) under long-term leases.

The Advisor is currently  evaluating the Trust's  compliance with the provisions
of the  Internal  Revenue  Code (the  "Code"),  Treasury  Regulations  and other
relevant  laws  pertaining  to the  qualification  of the Trust as a real estate
investment trust ("REIT").  The historical  financial  statements  presented are
prepared under the assumption  that the Trust  qualified as a REIT. If the Trust
qualified as a REIT,  then it is not subject to federal  income taxes on amounts
distributed to stockholders provided  distributions to stockholders are at least
95% of the Trust's real estate  investment  trust  taxable  income and the Trust
meets certain other conditions. In the event it is determined that the Trust did
not qualify as a REIT,  the Trust would be taxable as a C corporation  under the
Code. However, as a taxable corporation, the Trust would not owe any current tax
or tax for prior years due to its net operating loss carryovers.  Therefore,  no
adjustment would be required to the historical  financial  statements  presented
related to any tax provision.

The Advisor and the Trust's  independent  accountants intend to assist the Trust
in  determining  the best method to clarify its tax status.  The Advisor and the
Trust's independent  accountants are reviewing various  alternatives,  including
having  the  Trust  obtain  a  tax  opinion  as  to  its  status,  requesting  a
determination  letter  from the  Internal  Revenue  Service and  evaluating  the
applicability  of reelecting  status as a REIT. If a determination  is made that
the Trust  does not  qualify as a REIT for  purposes  of the Code,  the  Advisor
intends to assist the Trust in implementing procedures to requalify the Trust as
a REIT.

The Trust's  financial  statements have been presented on the basis that it is a
going concern, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. As of March 31, 2000, the Trust
has  only  one  property  leased.  Therefore,  the cash  flow  available  to pay
operating expenses is limited.

Management's  plans include  continuing to seek sources to refinance or sell the
Florida Property.

The  financial  statements  do  not  include  any  adjustments  relating  to the
recoverability of recorded asset amounts or the amount of liabilities that might
be necessary should the Trust be unable to continue as a going concern.

At March  31,  2000,  the  remaining  property  owned by the  Trust is  Bayshore
Convalescent Center in North Miami, Florida ("Bayshore")  Bayshore was leased to
BHS until  September 1, 1999. BHS is an affiliate of the Trust as it is owned by
James R.  Sellers,  an  affiliate  of the  Advisor.  On June 3, 1999,  the Trust
entered into a Purchase and Sale Agreement to sell Bayshore to Abraham  Shaulson
for $5,750,000.  Under the terms of the Purchase and Sale Agreement, the sale is
to be closed on or before  October  31,2000.  The Trust  entered into a lease of


                                       5
<PAGE>

Bayshore   with  an  affiliate  of  the   Purchaser,   Watercrest   Nursing  and
Rehabilitation  Center,  Inc. The term of this lease is from September 1,1999 to
October 31, 2000, unless earlier terminated by the closing of the sale.

The Trust's  continuing  plan of operation for the year ending December 31, 2000
is as follows:  The Trust intends to own, lease or sell its Property,  Bayshore.
To the extent it has funds  available for  investment  (it currently has no such
funds available and no plans for raising such funds),  it will invest  primarily
in healthcare related properties,  including long term care facilities, assisted
living  facilities,  medical office buildings,  retirement  housing  facilities,
psychiatric hospitals and substance abuse recovery centers through acquisitions,
joint  ventures and  mortgage  loans.  The Trust may also invest in  commercial,
industrial and  residential  income  producing real  properties  through similar
means. Since the Trust has no available funds for such investments,  its ability
to undertake such investments will be dependent upon the availability of capital
to the Trust. Further, the Trust may recapitalize and extend its life.

The  Company's  mortgage  notes  payable  matured on June 20,  1997 and the Bank
demanded  payment in full by letter dated August 15, 1997.  In that  connection,
the Trust and the Bank  entered into  Forbearance  Agreement  (the  "Forbearance
Agreement")  dated as of April 30, 1998.  Under the Forbearance  Agreement,  the
Bank agreed to forbear  from  exercising  its remedies  until July 31, 1998.  In
consideration  therefor,  the Trust agreed to increase the outstanding principal
amount of a Promissory  Note (Renewal and  Increase),  dated as of September 20,
1992,  in favor of the Bank from  $1,000,000  to  $1,681,170,  a portion  of the
security for which is a second  mortgage on Bayshore.  The Trust agreed to waive
any  defenses,  offset or  claims it may have as of the date of the  Forbearance
Agreement  against the Bank related to the outstanding  debt of the Trust to the
Bank.  The  Forbearance  Agreement  further  required  the Trust to  market  the
Colorado  Properties  and auction them by June 30, 1998, if by May 31, 1998, the
Trust had not sold or had had a binding  contract on the Colorado  Properties on
terms  reasonably  acceptable to the Trust and Bank. The  Forbearance  Agreement
also  contained  representations  of the Trust that,  among other  items,  it is
solvent and has no present  intention of filing or acquiescing in any bankruptcy
or  insolvency  proceeding.  To the  extent  that  the  Trust  would  so file or
acquiesce, the Trust agreed not to contest any motion of the Bank seeking relief
from an automatic  stay.  Upon (i) a breach or violation of any term covenant or
condition of the  Forbearance  Agreement or related  documents,  (ii) a material
breach or default under any of the other loan  documents in connection  with the
Trust indebtedness to the Bank, or (iii) any representation or warranty or other
statement  contained in the Forbearance  Agreement or related documents,  or any
loan documents in connection with Trust  indebtedness to the Bank being false or
misleading in any material respect or omitting a material fact necessary to make
such representation,  warranty or statement not misleading,  then the Bank could
terminate its  forbearance.  Effective July 31, 1998, the Forbearance  Agreement
was extended to January 31, 1999. It has since been further extended to November
30, 2000.

NOTE 2:  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(1)  CASH AND CASH  EQUIVALENTS - For purposes of the  statements of cash flows,
     the Trust  considers  all  short-term  debt  securities  purchased  with an
     original maturity of three months or less to be cash equivalents.

(2)  BUILDINGS AND  IMPROVEMENTS -  Depreciation  of these assets is computed by
     the  straight-line  method over the useful  lives of the assets  which have
     been estimated to be 20 to 40 years. The Trust  periodically  evaluates the
     net realizable  value of its properties and provides a valuation  allowance
     when it becomes  probable  there has been a permanent  impairment of value.
     Depreciation is suspended while a facility is vacant.


                                       6
<PAGE>

(3)  LOAN COSTS - Loan costs have been  deferred and are being  amortized  using
     the straight-line method over the term of the related borrowing.

(4)  REVENUE  RECOGNITION - Rental income from operating leases is recognized as
     earned over the life of the lease agreements.

(5)  INCOME TAXES - As of December 31, 2000,  the Company had net operating loss
     carryforwards  for income tax purposes of  approximately  $1,466,000  which
     will  expire  beginning  in 2006.  The  Trust  did not file its  applicable
     Federal and State  income tax return for the periods 1992 through 1997 on a
     timely basis.  The Trust had  cumulative  net  operating  losses during the
     periods from 1991 through 1997.

(6)  FAIR VALUE OF FINANCIAL  INSTRUMENTS - The carrying values of the financial
     instruments   disclosed   elsewhere  in  these  notes,  are  deemed  to  be
     representative  of their fair  values,  as the interest  rates  approximate
     market rates giving consideration to their respective risks.

(7)  USE OF ESTIMATES - Management  has made certain  estimates and  assumptions
     that affect certain reported amounts and disclosures.  Accordingly,  actual
     results could differ from those estimates.

NOTE 3:  REAL ESTATE PROPERTIES AND LEASES

At March 31, 2000,  the Trust owned one nursing home in Florida (the  "Bayshore"
or "theFlorida Property").

At March 31, 2000, the net book value of the remaining property is as follows:

                                                                    Florida
                                                                   Property
                                                                   --------
  Cost:
  Land                                                           $   393,195
  Buildings and Improvements                                       4,641,317
  Accumulated Depreciation                                        (1,283,564)

  Net Carrying Value                                             $ 3,750,948
                                                                 -----------

Trust  management  has evaluated the carrying value of the Property and believes
that the remaining net carrying value of the Property is realizable.

THE FLORIDA PROPERTY

Minimum annual lease payments, including the aforementioned extension,  expected
to be received by the Trust on its leased  property  during the lease term is as
follows:

                                        Florida
Year Ended December 31,                Property
- -----------------------                --------

2000                                  $ 483,140



                                       7
<PAGE>

NOTE 4:  MORTGAGE NOTES PAYABLE
                                                   3/31/00         12/31/99
                                                   -------         --------
Bank mortgage note-Florida Property,
payable in monthly installments of $41,314,
including interest at 9.00%, through
November 30, 1999, at which date the
unpaid balance is due in full.
                                                $4,134,185       $4,325,404

The Property is secured by first  mortgages,  assignments of the lease and rents
thereunder.  The bank mortgage note balance on the Colorado  Properties was also
added and secured, to the extent unpaid by sales of the Colorado Properties,  in
accordance with the terms of the Forbearance Agreement,  by a second mortgage on
the Florida Property.

The Trust entered into a  Forbearance  Agreement  which is further  discussed in
Note 1.

NOTE 5:  RELATED PARTY TRANSACTIONS

Effective  March  1,  1998,  the  Trust  entered  into  an  agreement  with  the
Predecessor  Advisor,  and  affiliates of the  Predecessor  Advisor,  to provide
various services to the Trust in exchange for fees, as follows:

     Advisory  fees at an annual  rate of the  greater  of  $30,000 or 5% of net
     income of the Trust, as defined. The Trust incurred advisory fees of $7,500
     to the Advisor during the period ended March 31, 2000.

     Property management, acquisition and disposition fees to be paid based upon
     contractual agreements between the parties. The Trust incurred no such fees
     in the first quarter of 2000.

Leasing transactions with related parties are described in Note 3.

NOTE 6:  DISPUTED CLAIMS

Management of the Predecessor Advisor entered into certain  transactions related
to the potential debt refinancing  and/or sale of the Properties.  The Trust has
recorded  certain  professional  fees related to those  transactions as disputed
claims,  believing that they are  obligations,  not of the Trust,  but of former
management or other third parties. In connection with one of these disputes, the
Trust has been named a codefendant  with the Predecessor  Advisor for payment of
fees totaling  approximately  $50,000 which relate to establishing  the advisory
relationship  with  the  Predecessor  Advisor.  The  advisory  relationship  was
terminated by the Trust for  nonperformance  of  management  of the  Predecessor
Advisor.  It is the  opinion of  current  management  that these  claims are the
obligation of former management due to its nonperformance.

NOTE 7:  CONTINGENCIES

Intended Sale of Bayshore and Related Lease
     At January 1, 1999,  Bayshore was leased  under an  operating  agreement to
Bayshore Healthcare Services,  Inc., an Arizona corporation ("BHS"). See Item 2.
DESCRIPTION OF PROPERTY - The Bayshore  Lease.  BHS is an affiliate of the Trust
as it is owned by James R.  Sellers,  an  affiliate  of the  Advisor.  Effective
August  30,  1999,  the  lease  with BHS was  cancelled  and the  Trust and BHS,
collectively  hereinafter  referred to as the "Sellers",  and Abraham  Shaulson,
hereinafter  referenced  as the  "Buyer",  entered  into  a  Purchase  and  Sale


                                       8
<PAGE>

Agreement  (the  "Original  Agreement"),  dated as June 3,  1999,  as amended by
Amendment to Purchase and Sale Agreement (the  "Amendment,"  which together with
the  Original  Agreement  is  hereinafter   collectively   referred  to  as  the
"Agreement"),  dated as of August 31, 1999.  Under the  Agreement,  Sellers have
agreed to sell all of the real estate, personal property, inventory,  trademarks
and other  intangibles,  and patient contracts  (collectively,  the "Assets") to
Buyer with respect to the Bayshore  Convalescent Center ("Bayshore")  located at
16650 West Dixie Highway,  Miami,  Florida.  Excepted from the Asset sale is all
cash,  accounts  receivables,  prepaid  expenses,  notes receivable and personal
property of the residents at Bayshore.

     Buyer agreed to pay Sellers  $5,750,000 (the "Purchase Price") for Sellers'
Assets as follows:

     (i)  $350,000  (the  "Deposit")  from Buyer to  Sellers as a  nonrefundable
          deposit  except  in the  event  of a  default  by  Sellers  under  the
          Agreement;  and
     (ii) The balance of the purchase price due on the closing date scheduled on
          or before October 31, 2000 (the "Closing Date").

     The Agreement provides for the allocation of the Purchase Price between the
Sellers in accordance with a schedule that will be attached to the Agreement. To
date,  the Sellers have not made an  allocation to disclose on the schedule that
the Sellers will attach to the Agreement.

     With the execution of the Amendment,  the Buyer  deposited  $150,000 into a
separate  interest bearing account of Sellers.  The proceeds in this account are
for capital  improvements to Bayshore,  as described in the Agreement.  Buyer is
responsible for the completion of the  improvements.  Buyer submits  evidence of
the completion of the  improvements  and costs to Sellers for  reimbursement  by
Sellers.  Upon the closing of the sale under the Agreement,  any amount not used
for the completion of  improvements  shall be applied to the Purchase  Price. If
the Asset sale fails to close by the  Closing  Date for any reason  other than a
default  by the  Sellers,  any amount not used for  capital  improvements  shall
become the property of the Sellers.

     Pending the closing of the sale under the Agreement, Sellers have agreed to
have the Registrant lease Bayshore to a Buyer affiliate.  The terms of the Lease
(the  "Watercrest  Lease"),  dated as of July 30, 1999,  from the  Registrant to
Watercrest  Nursing and  Rehabilitation  Center,  Inc.  (the  "Lessee"),  are as
follows:

     The initial term of the Watercrest  Lease  commenced  September 1, 1999 and
ends October 31, 2000.  The base rent for Bayshore is $47,814 per month  payable
on the 20th day of each calendar month plus such additional  amounts that may be
necessary  to cover  the debt  service  under  the loan  agreement  between  the
Registrant  and any mortgagee of Bayshore.  Lessee assumes the obligation to pay
all taxes and other charges which arise out of Bayshore.  Lessee is  responsible
for all utilities, insurance premiums related to the premises including a $2,500
monthly  insurance  administration  fee due the  Registrant  for  monitoring the
insurance coverage of Bayshore.

     In the event of a partial  condemnation  or  damage  to or  destruction  of
Bayshore,  which does not render  Bayshore  unsuitable for its primary  intended
use, the rent shall be abated to the extent that it is fair,  just and equitable
to both the Registrant and Lessee.  The primary  intended use of the property is
as a health  care  facility  licensed  for skilled  and  intermediate  long-term
nursing  services.  Lessee  covenants  in  the  Lease  to  operate  Bayshore  in
accordance with the primary intended use and to maintain its  qualifications for


                                       9
<PAGE>

licensure and accreditation. Under the Watercrest Lease, Lessee may enter into a
management  agreement  with the prior written  consent of the Registrant and any
mortgagee  of  Bayshore,  subject to the  payment of the  management  fees being
subordinate to all sums due under the Lease.

     The Watercrest Lease requires the Lessee to maintain Bayshore in good order
and  repair.  Lessee is  responsible  for the cost of any capital  additions  to
Bayshore which shall be deemed a leasehold  improvement.  The  Watercrest  Lease
further  requires  the  Lessee  to  spend  the  $150,000  referred  to  above on
improvements  to  Bayshore.  As of March 24,  2000,  Lessee  has  spent  $65,000
primarily  on  computer  equipment,  floor  coverings,  window  frame  and glass
replacements and exterior painting.  Lessee may not create or allow to remain on
the  premises of  Bayshore  any lien or  encumbrance  on  Bayshore.  Lessee may,
however,  contest any taxes,  insurance  requirements,  liens or encumbrances so
long as Lessee  shall  provide  reasonable  security in the event any such lien,
taxes, insurance requirements or encumbrance exceeds $50,000.

     Lessee  must  maintain  all-risk  insurance  in  an  amount  equal  to  the
replacement costs of Bayshore, boiler insurance, business interruption insurance
covering the Registrant's risk of loss, comprehensive public liability insurance
in an amount not less than $4 million per occurrence for injuries and $2 million
for  property  damage,  malpractice  insurance  in an amount of not less than $5
million for each person and $10 million for each occurrence, and flood insurance
if Bayshore lies in a flood plain area.

     Insurance proceeds as a result of loss or damage to Bayshore are payable to
the Registrant for reconstruction or repair of Bayshore.  If Bayshore is totally
or substantially destroyed from a risk covered by insurance,  Lessee, subject to
the  rights of any  mortgagee,  shall have the  option to  restore  Bayshore  or
acquire  Bayshore at fair market value or terminate  the  Watercrest  Lease.  If
Bayshore is destroyed  from a risk not covered by insurance,  the Registrant may
elect to restore  Bayshore or absent such an election  Lessee may  terminate the
Lease.

     A partial  condemnation  of Bayshore  so long as  Bayshore is not  rendered
unsuitable  for its primary  intended use,  shall not cause a termination of the
Watercrest Lease. If the condemnation  causes Bayshore to be rendered unsuitable
for its primary  intended use, then Lessee has the right to restore  Bayshore at
its own expense,  to acquire  Bayshore  for fair market  value or terminate  the
Watercrest Lease. In the event Lessee or its affiliate purchases  Bayshore,  any
condemnation  award  belongs  to  Lessee,  otherwise  the award  belongs  to the
Registrant.

     An event of default occurs upon:

     (i)   the existence  of an event of  default under any other  lease between
           the Registrant and Lessee;
     (ii)  failure of Lessee to make a rental payment under the Watercrest Lease
           and such failure  continues  for a period of 10 days after receipt of
           written notice;
     (iii) Lessee's  failure to observe or perform  any other  term, covenant or
           condition  of the  Watercrest  Lease and such  failure is  not  cured
           within 30 days after  receipt  of  notice;
     (iv)  bankruptcy of Lessee;
     (v)   voluntary cessation of  operations by Lessee at Bayshore for a period
           of longer than 30 days; or
     (vi)  failure  of  Lessee  to  provide financial  statements  or  copies of
           required  licensing  information, to  maintain quarterly cash flow of
           not less  than  125% of  minimum rent or to operate  Bayshore for its
           primary intended use.

                                       10
<PAGE>

     If an event a default shall have occurred and be continuing, the Registrant
may terminate the  Watercrest  Lease.  The Registrant may not remove Lessee from
Bayshore until the Registrant  provides for a substitute  operator acceptable to
any Bayshore  mortgagee.  Notwithstanding  termination of the Watercrest  Lease,
Lessee is responsible for all rent due and payable with respect to Bayshore.  In
addition,  if an event of default  shall have  occurred  and be  continuing  the
Registrant may require  Lessee to purchase  Bayshore for the Purchase Price plus
all rent then due and payable.  If Lessee fails to perform under the  Watercrest
Lease and is removed from Bayshore,  such action by the Registrant  shall not be
deemed an eviction of Lessee.

     Lessee agrees to indemnify the Registrant  against all liabilities  arising
from the  operation  of  Bayshore.  Lessee may not,  without  the prior  written
consent of the Registrant and any mortgagee, assign the Lease or sublet any part
of Bayshore.

     BHS owns all personal  property used at Bayshore.  The Lessee is not paying
any  consideration  for  the  personal  property  and  upon  termination  of the
Watercrest Lease, all the personal property shall be deemed owned by BHS.

     The Registrant agrees to indemnify the Lessee from:

     (i)   any liability arising from any breach of representations, warranties,
           covenants or agreements  made in the Lease;
     (ii)  any  overpayment or assessment relating to Bayshore from the Medicare
           or Medicaid  programs;
     (iii) any  claims  by  any  creditor incurred  by  Bayshore  prior  to  the
           effective date of the Watercrest Lease; and
     (iv)  any claim arising out of operation of Bayshore prior to the effective
           date of the Watercrest Lease.

In the event  either  Medicaid  or  Medicare  withholds,  recoups or offsets any
payment due the Lessee for claims  arising  prior to the  effective  date of the
Watercrest Lease, the Registrant agrees to immediately reimburse Lessee for such
withholding, recoupment or offset. Notwithstanding other terms of the Watercrest
Lease,  the Lessee may offset any payments that the Registrant  fails to make in
this  situation  from the monthly  rent and  insurance  administration  fee. Any
amounts due to the Lessee from the  Registrant  as a result of the  unreimbursed
Medicaid or Medicare payments shall bear interest at 10% per annum until paid by
the Registrant to the Lessee.

     One of the  principal  conditions to the closing of the sale of Bayshore is
the  shareholder  approval  of the  sale by the  Registrant's  shareholders.  If
Sellers had not obtained  shareholder  approval at least six (6) months prior to
the end of the Watercrest  Lease,  Buyer had the option to extend the Watercrest
Lease  for  three  one-year  renewal  terms  with a rent  increase  equal to the
consumer  price  index  increase  for the  preceding  twelve (12)  months.  Such
shareholder  approval was received and on February 10, 2000,  the Trust Board of
Directors  accepted  the  Inspector  of Elections  count of  271,162.4806  as an
appropriate number of votes in excess of the required two-thirds super majority.

     Under the terms of the Agreement,  Buyer was required to file  applications
for the appropriate  licenses to operate Bayshore with the applicable  licensing
agencies by  September  30,  1999,  with all  licenses to be issued on or before
December 31, 1999.  This was  accomplished  effective  September 1, 1999.  Buyer
further  agrees to indemnify  and hold  Sellers  harmless  from all  liabilities
arising in connection  with the operation of Bayshore from and after the date of
the Watercrest Lease until the Closing Date.


                                       11
<PAGE>

     The Agreement contains Sellers'  representations and warranties related to,
among others:

     (i)    due organization and existence;
     (ii)   authorization of the Agreement;
     (iii)  good title to the real and personal property of Bayshore;
     (iv)   the operating  condition of the  buildings and  appurtenances on the
            real estate;
     (v)    proper  licensing for  operation of  Bayshore as a  150 bed  nursing
            home;
     (vi)   payment of real estate taxes;
     (vii)  fair presentation   of  the  financial   condition  and  results  of
            operations of  Bayshore as  contained  in the  financial  statements
            Sellers have delivered to Buyer;
     (viii) no pending labor problems with the existing union at Bayshore;
     (ix)   no material and adverse litigation with respect to Bayshore;
     (x)    proper filing of all taxes, tax returns and cost reports;
     (xi)   sufficient insurance coverage with respect to Bayshore; and
     (xii)  no environmental claims.

The Agreement  contains Buyer's  warranties and  representations  related to due
organization and existence,  and proper  authorization  of the Agreement,  among
others.

     Conditions to the Buyer's obligation to consummate the Agreement include:

     (i)   no adverse change in Bayshore and the Sellers' Assets;
     (ii)  Sellers' compliance with the terms of the Agreement;
     (iii) Buyer's receipt  of a  commitment  to  finance  the  Assets  on terms
           reasonably acceptable to Buyer;
     (iv)  no material and adverse litigation affecting Bayshore or the Sellers'
           Assets;
     (v)   the patient census shall not be less than 113 with Medicaid certified
           beds to be 115 and Medicare certified beds to be 16; and
     (vi)  Buyer's receipt of evidence that all cost reports of Sellers required
           to be filed prior to the Closing Date have been timely filed.

     Conditions to the Sellers' obligation to close the sale of Bayshore include
Buyer's continuing compliance with the Agreement,  no litigation pending against
Buyer  questioning  the legality of the  transactions  under the Agreement,  and
Sellers' receipt of shareholder  approval of the sale of Sellers'  Assets.  Such
shareholder approval was secured effective February 10, 2000

     Closing adjustments to the Purchase Price shall include proration of:

     (i)   real estate taxes;
     (ii)  water, sewage and electricity charges;
     (iii) fees for customer annual or periodic licenses and permits;
     (iv)  employee wages and related payroll taxes and expenses; and
     (v)   charges on service and maintenance agreements.

Sellers  shall also be  responsible  for the  payment of real  estate  brokerage
commissions.  Buyer and Sellers  shall pay equally all closing  costs  including
documentary  stamp taxes,  county  surtax,  recording  fees and title  insurance
premiums.

     Sellers jointly and severally indemnify Buyer for, among others items:

     (i)   liabilities and  obligations of Sellers  arising prior to the Closing
           Date unless otherwise expressly assumed by Buyer;


                                       12
<PAGE>

     (ii)  damages or deficiencies resulting from any misrepresentation,  breach
           of warranty  or  nonfulfillment  of any  obligation  on the  part  of
           Sellers;
     (iii) any retroactive  payments  due to the State of  Florida or the United
           States for periods prior to the closing unless  specifically  assumed
           by Buyer; and
     (iv)  liabilities arising  out of the  transfer of funds or property by any
           patient to the Sellers prior to the Closing Date.

     Buyer indemnifies Sellers for, among other items:

     (i)   liabilities of Sellers  arising  after the Closing Date and expressly
           assumed by Buyer or relating to the operation of Bayshore  by  Buyer;
           or
     (ii)  any damage or deficiency resulting from any misrepresentation, breach
           of warranty or  nonfulfillment of any obligation on the part of Buyer
           under the Agreement.


                                       13
<PAGE>

                      HEALTHCARE INVESTORS OF AMERICA, INC.

                        Three Months Ended March 31, 2000

Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

(a)  Not applicable

(b)  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
     OPERATIONS

RESULTS OF OPERATIONS

                    MARCH 31, 2000 COMPARED TO MARCH 31, 1999

RENTAL  INCOME.  The Trust  primarily  derives its revenues  from the leasing of
facilities to healthcare  providers.  For the three months ended March 31, 2000,
rental  income  decreased  by $7,684 to $135,147 as compared to $143,141 for the
three months ended March 31, 1999.

DEPRECIATION  AND  AMORTIZATION.  Depreciation  and  amortization  for the three
months ended March 31, 2000 were  $29,271  which  compares  with $29,271 for the
three months ended March 31, 1999.  These costs are  primarily the result of the
one remaining property becoming more fully depreciated.

INTEREST  EXPENSE.  For three  months  ended March 31,  2000,  interest  expense
totaled  $97,121 as  compared  to  $105,153  for the same  period in 1999.  This
decrease in interest  expense is the result of principal  reduction on mortgages
payable.

ADVISORY AND OTHER FEES.  Advisory and other fees consist of the fees charged by
Harbor American  Capital Group,  the advisor to the Trust.  For the three months
ended March 31, 2000, advisory and other fees totaled $7,500.

DIRECTORS FEES AND EXPENSES.  Director's  fees and expenses for the three months
ended  March 31,  2000 were  $8,250.  There  are three  Directors,  each of whom
receives $2,750 per quarter.

OTHER  OPERATING  EXPENSES.  Other  operating  expenses  consists  primarily  of
maintenance and administrative costs. Other operating costs for the three months
ended March 31, 2000 were  $20,123  which  compares  with  $12,913 for the three
months ended March 31,  1999.  This  increase was due  primarily to annual audit
costs.

LIQUIDITY AND SOURCES OF CAPITAL

Cash  increased from $76,285 at December 31, 1999 to $100,856 at March 31, 2000.
Accounts  payable and accrued  expenses  increased  from $67,413 at December 31,
1999 to $112,783 at March 31, 2000.  The increase is the result of the timing of
payments of certain  operating  expenses.  Mortgage notes payable decreased from
$4,325,404 at December 31, 1999 to $4,134,185 at March 31, 2000. The decrease is
the result of payments of  principal  on mortgaged  property.  Distributions  in
excess of net  earnings  increased  from  ($4,377,552)  at December  31, 1999 to
($4,399,749) at March 31, 2000.


                                       14
<PAGE>

The Trust has relied  solely on rental  income to pay its  expenses  in 1999 and
1998.  Cash flows  provided by operations  were  ($215,790) for the three months
ended March 31,  2000 as  compared to $50,679 for the same period in 1999.  This
increase resulted from receipt of the Bayshore sale deposit.

The above discussion and the Trust's financial statements have been presented on
the basis that it is a going  concern,  which  contemplated  the  realization of
assets and the satisfaction of liabilities in the normal course of business.  At
March 31, 2000, the Trust had one property  remaining,  thus limiting cash flows
available  to pay  operating  expenses.  Mortgage  notes  payable on the Trust's
properties  mature on November  30,  2000.  The  current  maturity of all of the
Trust's  notes  payable  and  accumulated  recurring  operating  losses  raise a
substantial doubt about the Trust's ability to continue as a going concern for a
reasonable period of time.

Management's plans include selling Bayshore,  a 150 bed skilled and intermediate
care nursing home facility in North Miami Beach, Florida, or, continuing to seek
sources  to  refinance  the  mortgage  notes  payable  secured by  Bayshore  and
minimizing   operating  costs.  In  the  event  the  Trust  is  unsuccessful  in
refinancing  the notes payable prior to the current  maturity  date,  management
believes it will be able to obtain an extension from PNC Bank, N.A., Louisville,
Kentucky  (the  "Bank") or that the Bank will not demand  payment  prior to such
refinancing  or  sale.  There  can be no  assurance  that  the  Trust's  sale or
refinancing  efforts will be successful or that the Bank will not demand payment
of the mortgage notes payable.

INTENDED SALE OF BAYSHORE AND RELATED LEASE

     At January 1, 1999,  Bayshore was leased  under an  operating  agreement to
Bayshore Healthcare Services,  Inc., an Arizona corporation ("BHS"). See Item 2.
DESCRIPTION OF PROPERTY - The Bayshore  Lease.  BHS is an affiliate of the Trust
as it is owned by James R.  Sellers,  an  affiliate  of the  Advisor.  Effective
August  30,  1999,  the  lease  with BHS was  cancelled  and the  Trust and BHS,
collectively  hereinafter  referred to as the "Sellers",  and Abraham  Shaulson,
hereinafter  referenced  as the  "Buyer",  entered  into  a  Purchase  and  Sale
Agreement  (the  "Original  Agreement"),  dated as June 3,  1999,  as amended by
Amendment to Purchase and Sale Agreement (the  "Amendment,"  which together with
the  Original  Agreement  is  hereinafter   collectively   referred  to  as  the
"Agreement"),  dated as of August 31, 1999.  Under the  Agreement,  Sellers have
agreed to sell all of the real estate, personal property, inventory,  trademarks
and other  intangibles,  and patient contracts  (collectively,  the "Assets") to
Buyer with respect to the Bayshore  Convalescent Center ("Bayshore")  located at
16650 West Dixie Highway,  Miami,  Florida.  Excepted from the Asset sale is all
cash,  accounts  receivables,  prepaid  expenses,  notes receivable and personal
property of the residents at Bayshore.

     Buyer agreed to pay Sellers  $5,750,000 (the "Purchase Price") for Sellers'
Assets as follows:

     (i)  $350,000  (the  "Deposit")  from Buyer to  Sellers as a  nonrefundable
          deposit  except  in the  event  of a  default  by  Sellers  under  the
          Agreement; and
     (ii) The balance of the purchase price due on the closing date scheduled on
          or before October 31, 2000 (the "Closing Date").

     The Agreement provides for the allocation of the Purchase Price between the
Sellers in accordance with a schedule that will be attached to the Agreement. To
date,  the Sellers have not made an  allocation to disclose on the schedule that
the Sellers will attach to the Agreement.


                                       15
<PAGE>

     With the execution of the Amendment,  the Buyer  deposited  $150,000 into a
separate  interest bearing account of Sellers.  The proceeds in this account are
for capital  improvements to Bayshore,  as described in the Agreement.  Buyer is
responsible for the completion of the  improvements.  Buyer submits  evidence of
the completion of the  improvements  and costs to Sellers for  reimbursement  by
Sellers.  Upon the closing of the sale under the Agreement,  any amount not used
for the completion of  improvements  shall be applied to the Purchase  Price. If
the Asset sale fails to close by the  Closing  Date for any reason  other than a
default  by the  Sellers,  any amount not used for  capital  improvements  shall
become the property of the Sellers.

     Pending the closing of the sale under the Agreement, Sellers have agreed to
have the Registrant lease Bayshore to a Buyer affiliate.  The terms of the Lease
(the  "Watercrest  Lease"),  dated as of July 30, 1999,  from the  Registrant to
Watercrest  Nursing and  Rehabilitation  Center,  Inc.  (the  "Lessee"),  are as
follows:

     The initial term of the Watercrest  Lease  commenced  September 1, 1999 and
ends October 31, 2000.  The base rent for Bayshore is $47,814 per month  payable
on the 20th day of each calendar month plus such additional  amounts that may be
necessary  to cover  the debt  service  under  the loan  agreement  between  the
Registrant  and any mortgagee of Bayshore.  Lessee assumes the obligation to pay
all taxes and other charges which arise out of Bayshore.  Lessee is  responsible
for all utilities, insurance premiums related to the premises including a $2,500
monthly  insurance  administration  fee due the  Registrant  for  monitoring the
insurance coverage of Bayshore.

     In the event of a partial  condemnation  or  damage  to or  destruction  of
Bayshore,  which does not render  Bayshore  unsuitable for its primary  intended
use, the rent shall be abated to the extent that it is fair,  just and equitable
to both the Registrant and Lessee.  The primary  intended use of the property is
as a health  care  facility  licensed  for skilled  and  intermediate  long-term
nursing  services.  Lessee  covenants  in  the  Lease  to  operate  Bayshore  in
accordance with the primary intended use and to maintain its  qualifications for
licensure and accreditation. Under the Watercrest Lease, Lessee may enter into a
management  agreement  with the prior written  consent of the Registrant and any
mortgagee  of  Bayshore,  subject to the  payment of the  management  fees being
subordinate to all sums due under the Lease.

     The Watercrest Lease requires the Lessee to maintain Bayshore in good order
and  repair.  Lessee is  responsible  for the cost of any capital  additions  to
Bayshore which shall be deemed a leasehold  improvement.  The  Watercrest  Lease
further  requires  the  Lessee  to  spend  the  $150,000  referred  to  above on
improvements  to  Bayshore.  As of March 24,  2000,  Lessee  has  spent  $65,000
primarily  on  computer  equipment,  floor  coverings,  window  frame  and glass
replacements and exterior painting.  Lessee may not create or allow to remain on
the  premises of  Bayshore  any lien or  encumbrance  on  Bayshore.  Lessee may,
however,  contest any taxes,  insurance  requirements,  liens or encumbrances so
long as Lessee  shall  provide  reasonable  security in the event any such lien,
taxes, insurance requirements or encumbrance exceeds $50,000.

     Lessee  must  maintain  all-risk  insurance  in  an  amount  equal  to  the
replacement costs of Bayshore, boiler insurance, business interruption insurance
covering the Registrant's risk of loss, comprehensive public liability insurance
in an amount not less than $4 million per occurrence for injuries and $2 million
for  property  damage,  malpractice  insurance  in an amount of not less than $5
million for each person and $10 million for each occurrence, and flood insurance
if Bayshore lies in a flood plain area.

     Insurance proceeds as a result of loss or damage to Bayshore are payable to
the Registrant for reconstruction or repair of Bayshore.  If Bayshore is totally


                                       16
<PAGE>

or substantially destroyed from a risk covered by insurance,  Lessee, subject to
the  rights of any  mortgagee,  shall have the  option to  restore  Bayshore  or
acquire  Bayshore at fair market value or terminate  the  Watercrest  Lease.  If
Bayshore is destroyed  from a risk not covered by insurance,  the Registrant may
elect to restore  Bayshore or absent such an election  Lessee may  terminate the
Lease.

     A partial  condemnation  of Bayshore  so long as  Bayshore is not  rendered
unsuitable  for its primary  intended use,  shall not cause a termination of the
Watercrest Lease. If the condemnation  causes Bayshore to be rendered unsuitable
for its primary  intended use, then Lessee has the right to restore  Bayshore at
its own expense,  to acquire  Bayshore  for fair market  value or terminate  the
Watercrest Lease. In the event Lessee or its affiliate purchases  Bayshore,  any
condemnation  award  belongs  to  Lessee,  otherwise  the award  belongs  to the
Registrant.

     An event of default occurs upon:

     (i)   the existence of an  event of default under any  other  lease between
           the Registrant and Lessee;
     (ii)  failure of Lessee to make a rental payment under the Watercrest Lease
           and such failure  continues for a period of 10 days after  receipt of
           written notice;
     (iii) Lessee's failure to observe or perform  any other  term,  covenant or
           condition  of the  Watercrest  Lease and such  failure is  not  cured
           within 30 days after receipt of notice;
     (iv)  bankruptcy of Lessee;
     (v)   voluntary cessation of  operations by Lessee at Bayshore for a period
           of longer than 30 days; or
     (vi)  failure of  Lessee  to  provide  financial  statements  or  copies of
           required  licensing  information,  to maintain quarterly cash flow of
           not less  than  125% of  minimum rent or to operate  Bayshore for its
           primary intended use.

     If an event a default shall have occurred and be continuing, the Registrant
may terminate the  Watercrest  Lease.  The Registrant may not remove Lessee from
Bayshore until the Registrant  provides for a substitute  operator acceptable to
any Bayshore  mortgagee.  Notwithstanding  termination of the Watercrest  Lease,
Lessee is responsible for all rent due and payable with respect to Bayshore.  In
addition,  if an event of default  shall have  occurred  and be  continuing  the
Registrant may require  Lessee to purchase  Bayshore for the Purchase Price plus
all rent then due and payable.  If Lessee fails to perform under the  Watercrest
Lease and is removed from Bayshore,  such action by the Registrant  shall not be
deemed an eviction of Lessee.

     Lessee agrees to indemnify the Registrant  against all liabilities  arising
from the  operation  of  Bayshore.  Lessee may not,  without  the prior  written
consent of the Registrant and any mortgagee, assign the Lease or sublet any part
of Bayshore.

     BHS owns all personal  property used at Bayshore.  The Lessee is not paying
any  consideration  for  the  personal  property  and  upon  termination  of the
Watercrest Lease, all the personal property shall be deemed owned by BHS.

     The Registrant agrees to indemnify the Lessee from:

     (i)   any liability arising from any breach of representations, warranties,
           covenants or agreements made in the Lease;
     (ii)  any  overpayment or assessment relating to Bayshore from the Medicare
           or Medicaid programs;


                                       17
<PAGE>

     (iii) any  claims  by  any creditor  incurred  by  Bayshore  prior  to  the
           effective date of the Watercrest Lease; and
     (iv)  any claim arising out of operation of Bayshore prior to the effective
           date of the Watercrest Lease.

In the event  either  Medicaid  or  Medicare  withholds,  recoups or offsets any
payment due the Lessee for claims  arising  prior to the  effective  date of the
Watercrest Lease, the Registrant agrees to immediately reimburse Lessee for such
withholding, recoupment or offset. Notwithstanding other terms of the Watercrest
Lease,  the Lessee may offset any payments that the Registrant  fails to make in
this  situation  from the monthly  rent and  insurance  administration  fee. Any
amounts due to the Lessee from the  Registrant  as a result of the  unreimbursed
Medicaid or Medicare payments shall bear interest at 10% per annum until paid by
the Registrant to the Lessee.

     One of the  principal  conditions to the closing of the sale of Bayshore is
the  shareholder  approval  of the  sale by the  Registrant's  shareholders.  If
Sellers had not obtained  shareholder  approval at least six (6) months prior to
the end of the Watercrest  Lease,  Buyer had the option to extend the Watercrest
Lease  for  three  one-year  renewal  terms  with a rent  increase  equal to the
consumer  price  index  increase  for the  preceding  twelve (12)  months.  Such
shareholder  approval was received and on February 10, 2000,  the Trust Board of
Directors  accepted  the  Inspector  of Elections  count of  271,162.4806  as an
appropriate number of votes in excess of the required two-thirds super majority.

     Under the terms of the Agreement,  Buyer was required to file  applications
for the appropriate  licenses to operate Bayshore with the applicable  licensing
agencies by  September  30,  1999,  with all  licenses to be issued on or before
December 31, 1999.  This was  accomplished  effective  September 1, 1999.  Buyer
further  agrees to indemnify  and hold  Sellers  harmless  from all  liabilities
arising in connection  with the operation of Bayshore from and after the date of
the Watercrest Lease until the Closing Date.

     The Agreement contains Sellers'  representations and warranties related to,
among others:

     (i)    due organization and existence;
     (ii)   authorization of the Agreement;
     (iii)  good title to the real and personal property of Bayshore;
     (iv)   the  operating  condition of the  buildings and appurtenances on the
            real estate;
     (v)    proper  licensing for  operation of  Bayshore  as a  150 bed nursing
            home;
     (vi)   payment of real estate taxes;
     (vii)  fair  presentation  of  the  financial   condition  and  results  of
            operations  of  Bayshore as contained  in the  financial  statements
            Sellers have delivered to Buyer;
     (viii) no pending labor problems with the existing union at Bayshore;
     (ix)   no material and adverse litigation with respect to Bayshore;
     (x)    proper filing of all taxes, tax returns and cost reports;
     (xi)   sufficient insurance coverage with respect to Bayshore; and
     (xii)  no environmental claims.

The Agreement  contains Buyer's  warranties and  representations  related to due
organization and existence,  and proper  authorization  of the Agreement,  among
others.

     Conditions to the Buyer's obligation to consummate the Agreement include:

     (i)   no adverse change in Bayshore and the Sellers' Assets;
     (ii)  Sellers' compliance with the terms of the Agreement;


                                       18
<PAGE>

     (iii) Buyer's  receipt  of a  commitment  to  finance  the  Assets on terms
           reasonably acceptable to Buyer;
     (iv)  no material and adverse litigation affecting Bayshore or the Sellers'
           Assets;
     (v)   the patient census shall not be less than 113 with Medicaid certified
           beds to be 115 and Medicare certified beds to be 16; and
     (vi)  Buyer's receipt of evidence that all cost reports of Sellers required
           to be filed prior to the Closing Date have been timely filed.

     Conditions to the Sellers' obligation to close the sale of Bayshore include
Buyer's continuing compliance with the Agreement,  no litigation pending against
Buyer  questioning  the legality of the  transactions  under the Agreement,  and
Sellers' receipt of shareholder  approval of the sale of Sellers'  Assets.  Such
shareholder approval was secured effective February 10, 2000

     Closing adjustments to the Purchase Price shall include proration of:

     (i)   real estate taxes;
     (ii)  water, sewage and electricity charges;
     (iii) fees for customer annual or periodic licenses and permits;
     (iv)  employee wages and related payroll taxes and expenses; and
     (v)   charges on service and maintenance agreements.

Sellers  shall also be  responsible  for the  payment of real  estate  brokerage
commissions.  Buyer and Sellers  shall pay equally all closing  costs  including
documentary  stamp taxes,  county  surtax,  recording  fees and title  insurance
premiums.

     Sellers jointly and severally indemnify Buyer for, among others items:

     (i)   liabilities and  obligations of Sellers  arising prior to the Closing
           Date unless otherwise expressly assumed by Buyer;
     (ii)  damages or deficiencies resulting from any misrepresentation,  breach
           of  warranty  or  nonfulfillment  of any obligation  on the  part  of
           Sellers;
     (iii) any  retroactive  payments due to the State of  Florida or the United
           States for  periods prior to the  closing unless specifically assumed
           by Buyer; and
     (iv)  liabilities arising  out of the  transfer of funds or property by any
           patient to the Sellers prior to the Closing Date.

     Buyer indemnifies Sellers for, among other items:

     (i)   liabilities of Sellers  arising  after the Closing Date and expressly
           assumed  by Buyer or  relating to the operation of Bayshore by Buyer;
           or
     (ii)  any damage or deficiency resulting from any misrepresentation, breach
           of warranty or  nonfulfillment of any obligation on the part of Buyer
           under the Agreement.

Much  national  attention is currently  focused on healthcare  reform.  Although
there is concern as to the status of  reimbursement  programs on which the Trust
indirectly relies for its rental income,  management believes the long term care
industry will benefit from significant healthcare reform.

IMPACT OF YEAR 2000

     The Trust  experienced no financial or  operational  impact related to Year
2000  issues.  Insofar as could be  determined,  the Trust's  relationship  with


                                       19
<PAGE>

suppliers,  vendors and other third parties were not  adversely  affected by the
Year  2000   concerns.

     Bayshore is  substantially  dependent on Medicaid  reimbursements  from the
State of Florida.  There were no identifiable computer problems resulting in the
failure of the State of Florida to make Medicaid payments.

     Bayshore is  substantially  dependent on Medicaid  reimbursements  from the
State of Florida.  To the extent that the State of Florida  encounters  problems
resulting from the Year 2000 Problem, and is unable to make timely payments, the
Trust  may be  adversely  impacted.  The  Trust  has not  currently  established
contingency plans to handle the most reasonably likely worst case scenario which
the Trust  believes  to be the  failure of the State of  Florida to timely  make
Medicaid payments.



                                       20
<PAGE>

                      HEALTHCARE INVESTORS OF AMERICA, INC.


PART II - OTHER INFORMATION


Item 1 through 4 and Item 6.  Not Applicable.


Item 5. Other Information

The Trust  entered  into a Purchase and Sale  Agreement  dated June 3, 1999 with
Abraham Shaulson. See above under Liquidity and Sources of Capital.




                                       21
<PAGE>

                      HEALTHCARE INVESTORS OF AMERICA, INC.


                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant has caused this report to be signed on its behalf by the  undersigned
thereunto duly authorized.




                                     HEALTHCARE INVESTORS OF AMERICA, INC.
                                                              (Registrant)


Date:    May 15, 2000                /s/ F. Dale Markham
                                     ---------------------------------------
                                     F. Dale Markham
                                     Director, President and Chief Financial
                                     Officer (Principal Executive, Financial
                                     and Accounting Officer)


                                       22



<TABLE> <S> <C>

<ARTICLE>       5

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                         100,856
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                       3,272,072
<DEPRECIATION>                               1,411,245
<TOTAL-ASSETS>                               4,031,641
<CURRENT-LIABILITIES>                          631,406
<BONDS>                                      4,134,185
                                0
                                          0
<COMMON>                                      (742,950)
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                 4,031,641
<SALES>                                              0
<TOTAL-REVENUES>                               140,362
<CGS>                                                0
<TOTAL-COSTS>                                  162,560
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              97,121
<INCOME-PRETAX>                                (22,198)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            (22,198)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (22,198)
<EPS-BASIC>                                    (0.06)
<EPS-DILUTED>                                    (0.06)


</TABLE>


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