424B3 1 d424b3.htm APPLE REIT SIX, INC SUPPLEMENT NO 7 APPLE REIT SIX, INC SUPPLEMENT NO 7

Filed Pursuant to Rule 424(b)(3)

Registration No. 333-112169

SUPPLEMENT NO. 7 DATED OCTOBER 28, 2004

 

TO PROSPECTUS DATED APRIL 23, 2004

 

APPLE REIT SIX, INC.

 

The following information supplements the prospectus of Apple REIT Six, Inc. dated April 23, 2004 and is part of the prospectus. This Supplement is cumulative and replaces all prior Supplements. Prospective investors should carefully review the prospectus and this Supplement No. 7.

 

TABLE OF CONTENTS

 

Status of the Offering

   S – 2  

Recent Developments

   S – 2  

Acquisitions and Related Matters

   S – 3  

Summary of Contracts

   S – 4  

Our Properties

   S – 6  

Selected Financial Data

   S – 9  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

   S – 10

Experts

   S – 14

Index to Financial Statements

   F – 1  

 

The prospectus, and each supplement, contains forward-looking statements within the meaning of the federal securities laws, and such statements are intended to be covered by the safe harbors created by those laws. These forward-looking statements may involve our plans and objectives for future operations, including future growth and availability of funds. These forward-looking statements are based on current expectations, which are subject to numerous risks and uncertainties. Assumptions relating to these statements involve judgments with respect to, among other things, the continuation of our offering of units, future economic, competitive and market conditions and future business decisions, together with local, national and international events (including, without limitation, acts of terrorism or war, and their direct and indirect effects on travel and the economy). All of these matters are difficult or impossible to predict accurately and many of them are beyond our control. Although we believe the assumptions relating to the forward-looking statements, and the statements themselves, are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that these forward-looking statements will prove to be accurate. In light of the significant uncertainties inherent in these forward-looking statements, the inclusion of this information should not be regarded as a representation by us or any other person that our objectives and plans, which we consider to be reasonable, will be achieved.

 

S-1


STATUS OF THE OFFERING

 

We completed the minimum offering of units (with each unit consisting of one Common Share and one Series A Preferred Share) at $10.50 per unit on April 29, 2004. We are continuing the offering at $11 per unit in accordance with the prospectus.

 

As of October 25, 2004, we had closed on the following sales of units in the offering:

 

Price Per

    Unit


  

Number of

Units Sold


  

Gross

Proceeds


   Proceeds Net of Selling
Commissions and Marketing
Expense Allowance


$10.50

   4,761,905    $ 50,000,000    $ 45,000,000

$11.00

   18,798,978    $ 206,788,756    $ 186,109,891
    
  

  

Total

   23,560,883    $ 256,788,756    $ 231,109,891
    
  

  

 

RECENT DEVELOPMENTS

 

On October 12, 2004, we closed on the purchase of eight hotels under eight separate contracts for an aggregate gross purchase price of $95,600,000. These hotels contain a total of 962 guest rooms or suites.

 

The purchase price was funded by our ongoing offering of units. We also used the proceeds of our ongoing offering to pay $1,912,000, representing 2% of the aggregate gross purchase price for the recently purchased hotels, as a commission to Apple Six Realty Group, Inc. This entity is owned by Glade M. Knight, who is one of our directors and our Chief Executive Officer.

 

As a result of these recent purchases, we currently own a total of 11 hotels, which are located in the states indicated in the map below:

 

LOGO

 

S-2


ACQUISITIONS AND RELATED MATTERS

 

Overview

 

We purchased our hotels through our wholly-owned subsidiaries. Each hotel has been leased by our purchasing subsidiary to another one of our wholly-owned subsidiaries, as the lessee, under a separate hotel lease agreement. For simplicity, the applicable lessee will be referred to below as the “lessee.”

 

Each hotel is managed under a separate management agreement between the lessee and the applicable manager. For simplicity, the manager will be referred to below as the “manager.”

 

The hotel lease agreements and management agreements are among the contracts described in the next section. The table below specifies the franchises, purchasers, lessees and managers for our hotels (with additional hotel information provided in a following section):

 

Hotel (a)


  Franchise (b)

  Purchaser/Lessor

  Lessee

  Manager (c)

Fort Worth, Texas

  Springhill
Suites
  Apple Six
Hospitality
Texas, L.P.
  Apple Six
Services, L.P.
  Springhill SMC
Corporation

Myrtle Beach, South Carolina

  Courtyard by
Marriott
  Apple Six
Hospitality, Inc.
  Apple Six Hospitality
Management, Inc.
  Courtyard Management
Corporation

Redmond, Washington

  Marriott   Apple Six
Hospitality, Inc.
  Apple Six Hospitality
Management, Inc.
  Marriott
International, Inc.

Anchorage, Alaska

  Hilton
Garden Inn
  Apple Six
Hospitality, Inc.
  Apple Six Services
Anchorage I, LLC
  Stonebridge Realty
Advisors, Inc.

Anchorage, Alaska

  Homewood
Suites
  Apple Six
Hospitality, Inc.
  Apple Six Services
Anchorage II, LLC
  Stonebridge Realty
Advisors, Inc.

Phoenix, Arizona

  Hampton
Inn
  Apple Six
Hospitality, Inc.
  Apple Six Hospitality
Management, Inc.
  Stonebridge Realty
Advisors, Inc.

Arcadia, California

  Springhill
Suites
  Apple Six
Hospitality, Inc.
  Apple Six Hospitality
Management, Inc.
  Stonebridge Realty
Advisors, Inc.

Arcadia, California

  Hilton
Garden Inn
  Apple Six
Hospitality, Inc.
  Apple Six Hospitality
Management, Inc.
  Stonebridge Realty
Advisors, Inc.

Lake Forest, California

  Hilton
Garden Inn
  Apple Six
Hospitality, Inc.
  Apple Six Hospitality
Management, Inc.
  Stonebridge Realty
Advisors, Inc.

Lakewood, Colorado

  Hampton
Inn
  Apple Six
Hospitality, Inc.
  Apple Six Hospitality
Management, Inc.
  Stonebridge Realty
Advisors, Inc.

Glendale, Colorado

  Hampton Inn
& Suites
  Apple Six
Glendale, Inc.
  Apple Six Services
Glendale, Inc.
  Stonebridge Realty
Advisors, Inc.

Note for Table:

 

(a) Hotels are listed in order of lease commencement date.
(b) Trademarked (symbol omitted in table and elsewhere in this document). The Marriott, Springhill Suites and Courtyard by Marriott franchises are the property of Marriott International, Inc. or one of its affiliates. The other franchises indicated above are the property of Hilton Hotels Corporation or one of its affiliates.
(c) The hotels managed by Stonebridge Realty Advisors, Inc. were purchased from affiliates of the manager.

 

S-3


We have no relationship or affiliation with the hotel sellers or the managers, except for the relationship resulting from our acquisitions, the management agreements and any related documents. No manager or any hotel management or licensing corporation (including Marriott International, Inc. or Hilton Hotels Corporation) or any of their affiliates will be deemed an issuer, obligor, sponsor or guarantor in respect of any securities described in our prospectus, nor will they have any responsibility or liability for any statement or omission in our prospectus or for such securities.

 

Our purchase contracts remain in effect for two other hotels (located in Anchorage, Alaska and Foothill Ranch, California) containing 185 guest rooms. A purchase of both hotels would involve an aggregate gross purchase price of $18,900,000 and the assumption of certain debt secured by the hotels in the aggregate principal amount of approximately $10,100,000. We currently believe there is a reasonable probability that we will acquire these hotels, even though a number of material conditions to closing remain unsatisfied. There can be no assurance, however, that we will complete an acquisition of either or both of these hotels.

 

Assumption of Loans

 

In connection with our purchase of the Glendale, Colorado hotel, Apple Six Glendale, Inc. (our wholly-owned subsidiary and the purchaser of the hotel) assumed an existing loan that remains secured by the hotel. The lender is GE Commercial Finance Business Property Corporation. On the date of purchase, the outstanding principal balance of the loan was $6,602,661. We do not consider this amount material in view of our operations and assets. The loan has a maturity date of January 1, 2013. The loan documents provide for a fixed annual rate of interest equal to 6.93%. Loan payments of principal and interest (on an amortized basis) are due to the lender on a monthly schedule.

 

SUMMARY OF CONTRACTS

 

Hotel Lease Agreements

 

Each hotel is covered by a separate hotel lease agreement between our wholly-owned purchasing subsidiary and the applicable lessee (another one of our wholly-owned subsidiaries, as specified in the previous section). Each lease provides for an initial term of 10 years. Each lessee has the option to extend its lease term for two additional five-year periods, provided it is not in default at the end of the prior term or at the time the option is exercised.

 

Each lease provides for annual base rent and percentage rent. The annual base rent is payable in advance in equal monthly installments and will be adjusted each year in proportion to the Consumer Price Index (based on the U.S. City Average). The annual base rents and lease commencement dates for the hotels are shown below:

 

Hotel


   Franchise

   Annual Base Rent

   Date of Lease
Commencement


Fort Worth, Texas

   Springhill Suites    $ 1,279,389    May 28, 2004

Myrtle Beach, South Carolina

   Courtyard by Marriott      842,634    June 8, 2004

Redmond, Washington

   Marriott      5,808,091    June 12, 2004

Anchorage, Alaska

   Hilton Garden Inn      1,695,471    October 12, 2004

Anchorage, Alaska

   Homewood Suites      1,612,117    October 12, 2004

Phoenix, Arizona

   Hampton Inn      668,227    October 12, 2004

Arcadia, California

   Springhill Suites      736,182    October 12, 2004

Arcadia, California

   Hilton Garden Inn      1,195,841    October 12, 2004

Lake Forest, California

   Hilton Garden Inn      1,152,801    October 12, 2004

Lakewood, Colorado

   Hampton Inn      644,122    October 12, 2004

Glendale, Colorado

   Hampton Inn & Suites      1,066,327    October 12, 2004

 

The annual percentage rent depends on a formula that compares fixed “suite revenue breakpoints” with a portion of “suite revenue,” which is equal to gross revenue from guest rentals less sales and room taxes and credit card fees. The suite revenue breakpoints will be adjusted each year in proportion to the Consumer Price Index

 

S-4


(based on the U.S. City Average). Specifically, the annual percentage rent is equal to the sum of (a) 17% of all suite revenue for the year, up to the applicable suite revenue breakpoint; plus (b) 55% of the suite revenue for the year in excess of the applicable suite revenue breakpoint, as reduced by base rent paid for the year.

 

Management Agreements

 

Each of the hotels is being managed by the manager under separate management agreements between the manager and the applicable lessee (which is one of our wholly-owned subsidiaries, as specified in the previous section). The manager is responsible for managing and supervising the daily operations of the hotels and for collecting guest rents for the benefit of the applicable lessee. The fees and other terms of these agreements are the result of commercial negotiations between otherwise unrelated parties, and we believe that such fees and terms are appropriate for the hotels and the markets in which they operate.

 

Franchise Agreements

 

With respect to the seven hotels that are franchised by Hilton Hotels Corporation or one of its affiliates, there are separate franchise license agreements between the franchisor and the applicable lessee (as specified in the previous section). Apple Six Hospitality, Inc. (our wholly-owned subsidiary) has entered into separate and substantially similar guarantees in which it has guaranteed the payment and performance of each lessee under the franchise license agreements.

 

With respect to the Springhill Suites in Arcadia, California, there is a relicensing franchise agreement between Apple Six Hospitality Management, Inc. (which is our wholly-owned subsidiary and the lessee of the hotel) and Marriott International, Inc., or one of its affiliates. In addition, we have separately guaranteed the payment and performance of the lessee under the relicensing franchise agreement.

 

Owner Agreements

 

With respect to each of the four hotels that are franchised by Marriott International, Inc. or one of its affiliates, there are separate owner agreements between the applicable manager, purchaser and lessee. Each owner agreement generally provides that the purchaser (our wholly-owned subsidiary) will (a) be bound by certain restrictions in the related management agreement or relicensing franchise agreement for the hotel; and (b) perform the obligations of the lessee (which is another one of our wholly-owned subsidiaries) in the event of its default under the related management agreement or relicensing franchise agreement for the hotel.

 

(Remainder of Page is Intentionally Blank)

 

S-5


OUR PROPERTIES

 

Our hotels offer guest rooms and suites, together with related amenities, that are consistent with their operation as extended-stay, select service or full service hotels. The hotels are located in developed or developing areas and in competitive markets. We believe the hotels are well-positioned to compete in their respective markets based on location, amenities, rate structure and franchise affiliation. In the opinion of management, the hotels are adequately covered by insurance. The following tables present further information about the hotels (including information about the two hotels that remain subject to purchase contracts but have not yet been purchased):

 

Table 1. General Information

 

Hotel


  Franchise

 

Number

of

Rooms/

Suites


 

Gross

Purchase

Price


 

Average

Daily

Rate (Price)

per Room/

Suite (a)


 

Federal
Income Tax
Basis for
Depreciable
Real Property
Component

of Hotel (b)


Current

                         

Fort Worth, Texas

  Springhill Suites   145   $ 13,340,000   $ 100 – 110   $ 11,138,840

Myrtle Beach, South Carolina

  Courtyard by Marriott   135     9,200,000     89 – 129     7,193,760

Redmond, Washington

  Marriott   262     64,000,000     200 – 250     53,809,757

Anchorage, Alaska

  Hilton Garden Inn   125     18,900,000     109 – 139     14,697,350

Anchorage, Alaska

  Homewood Suites   122     13,200,000     129 – 209     13,200,000

Phoenix, Arizona

  Hampton Inn   99     6,700,000     69 – 109     5,259,450

Arcadia, California

  Springhill Suites   86     8,100,000     119     6,465,600

Arcadia, California

  Hilton Garden Inn   124     12,000,000     118 – 147     10,366,900

Lake Forest, California

  Hilton Garden Inn   103     11,400,000     79 – 104     10,402,750

Lakewood, Colorado

  Hampton Inn   170     10,600,000     59 –   79     5,043,000

Glendale, Colorado

  Hampton Inn & Suites   133     14,700,000     59 – 169     8,640,500
       
 

           
    Total (Current Hotels)   1,504   $ 182,140,000            

Pending

                         

Anchorage, Alaska

  Hampton Inn   101     11,500,000     89 – 139     10,822,000

Foothill Ranch, California

  Hampton Inn   84     7,400,000     79 – 112     5,709,000
       
 

           
    Total (Pending Hotels)   185   $ 18,900,000            
                           
    Total (Current and Pending Hotels)   1,689   $ 201,040,000            

Notes for Table 1:

 

(a) The amounts shown are subject to change, and exclude discounts that may be offered to corporate and frequent customers.
(b) The depreciable life is 39 years (or less, as may be permitted by federal tax laws) using the straight-line method. The modified accelerated cost recovery system will be used for the personal property component of each hotel.

 

S-6


Table 2. Operating Information (a)

 

PART A         Avg. Daily Occupancy Rates (%)

 

Hotel


  

Franchise


   2000

    2001

    2002

    2003

    2004

 

Current

                                             

Fort Worth, Texas

   Springhill Suites      —         —         —         —         53 %

Myrtle Beach, South Carolina

   Courtyard by Marriott      58 %     58 %     60 %     63 %     69 %

Redmond, Washington

   Marriott      —         —         —         —         59 %

Anchorage, Alaska

   Hilton Garden Inn      —         —         81 %     80 %     84 %

Anchorage, Alaska

   Homewood Suites      —         —         —         —         66 %

Phoenix, Arizona

   Hampton Inn      66 %     62 %     61 %     69 %     78 %

Arcadia, California

   Springhill Suites      74 %     72 %     68 %     74 %     81 %

Arcadia, California

   Hilton Garden Inn      67 %     59 %     65 %     75 %     84 %

Lake Forest, California

   Hilton Garden Inn      —         —         —         —         38 %

Lakewood, Colorado

   Hampton Inn      —         —         —         32 %     44 %

Glendale, Colorado

   Hampton Inn & Suites      74 %     70 %     69 %     69 %     65 %

Pending

                                             

Anchorage, Alaska

   Hampton Inn      78 %     78 %     84 %     83 %     84 %

Foothill Ranch, California

   Hampton Inn      78 %     71 %     73 %     79 %     70 %
PART B         Revenue per Available Room/Suite ($)

 

Hotel


  

Franchise


   2000

    2001

    2002

    2003

    2004

 

Current

                                             

Fort Worth, Texas

   Springhill Suites      —         —         —         —       $ 53  

Myrtle Beach, South Carolina

   Courtyard by Marriott    $ 47     $ 45     $ 48     $ 46     $ 59  

Redmond, Washington

   Marriott      —         —         —         —       $ 85  

Anchorage, Alaska

   Hilton Garden Inn      —         —       $ 98     $ 93     $ 93  

Anchorage, Alaska

   Homewood Suites      —         —         —         —       $ 79  

Phoenix, Arizona

   Hampton Inn    $ 55     $ 55     $ 52     $ 55     $ 67  

Arcadia, California

   Springhill Suites    $ 61     $ 59     $ 58     $ 65     $ 76  

Arcadia, California

   Hilton Garden Inn    $ 62     $ 55     $ 59     $ 68     $ 77  

Lake Forest, California

   Hilton Garden Inn      —         —         —         —       $ 37  

Lakewood, Colorado

   Hampton Inn      —         —         —       $ 22     $ 32  

Glendale, Colorado

   Hampton Inn & Suites    $ 56     $ 57     $ 58     $ 56     $ 65  

Pending

                                             

Anchorage, Alaska

   Hampton Inn    $ 85     $ 90     $ 89     $ 84     $ 70  

Foothill Ranch, California

   Hampton Inn    $ 64     $ 63     $ 62     $ 64     $ 60  

Note for Table 2:

 

(a) The periods presented begin with the opening year of each hotel. Results of operations for those periods before the effective date of our ownership were provided by the applicable seller or manager for such periods.

 

S-7


Table 3. Tax and Related Information

 

Hotel


   Franchise

  

Tax

Year


   

Real

Property

Tax Rate (c)


   

Real

Property

Tax


Current

                       

Fort Worth, Texas

   Springhill Suites    2003  (a)   3.190277 %   $ 44,672

Myrtle Beach, South Carolina

   Courtyard by Marriott    2003  (a)   24.45 %     66,068

Redmond, Washington

   Marriott    2004  (a)   1.01916 %     314,798

Anchorage, Alaska

   Hilton Garden Inn    2004  (a)   1.6180 %     186,732

Anchorage, Alaska

   Homewood Suites    2004  (a)   1.6180 %     94,250

Phoenix, Arizona

   Hampton Inn    2004  (b)   12.3662 %     106,171

Arcadia, California

   Springhill Suites    2004  (b)   1.1536 %     89,586

Arcadia, California

   Hilton Garden Inn    2004  (b)   1.1205 %     154,957

Lake Forest, California

   Hilton Garden Inn    2004  (b)   2.0030 %     23,513

Lakewood, Colorado

   Hampton Inn    2003  (a)   8.4508 %     134,197

Glendale, Colorado

   Hampton Inn & Suites    2003  (a)   7.8728 %     114,156

Pending

                       

Anchorage, Alaska

   Hampton Inn    2004  (a)   1.6180 %     147,587

Foothill Ranch, California

   Hampton Inn    2004  (b)   1.2240 %     47,436

Notes for Table 3:

 

(a) Represents calendar year.
(b) Represents fiscal year.
(c) Property tax rate is an aggregate figure for county, city and other local taxing authorities (to the extent applicable).

 

(Remainder of Page is Intentionally Blank)

 

S-8


SELECTED FINANCIAL DATA

(dollars in thousands except for share data)

 

     For the Period
January 20, 2004
(initial capitalization)
through June 30, 2004
 

Revenues:

        

Suite revenue

   $ 406  

Interest income and other revenue

     94  
    


Total revenue

     500  

Expenses:

        

Hotel expenses

     216  

Taxes, insurance and other

     27  

General and administrative

     138  

Depreciation

     83  

Interest and other expenses

     2  
    


Total expenses

     466  
    


Net income

   $ 34  

Per Share

        

Earnings per common share

   $ 0.01  

Distributions paid per common share

   $ 0.11  

Weighted-average common shares outstanding—basic and diluted

     3,251  

Balance Sheet Data

        

Cash and cash equivalents

   $ 89,686  

Investment in hotels, net

   $ 24,003  

Total assets

   $ 114,812  

Shareholders’ equity

   $ 114,799  

Other Data

        

Cash flow from:

        

Operating activities

   $ (485 )

Investing activities

   $ (24,595 )

Financing activities

   $ 114,742  

Number of hotels owned at end of period

     2  

Funds From Operations Calculation

        

Net income

   $ 34  

Depreciation

   $ 83  
    


Funds from operations (a)

   $ 117  

FFO per share

   $ 0.04  

 

(a) Funds from operations (FFO) is defined as net income (computed in accordance with generally accepted accounting principles - GAAP) excluding gains and losses from sales of depreciable property, plus depreciation, amortization and certain start-up costs. The company considers FFO in evaluating property acquisitions and its operating performance and believes that FFO should be considered along with, but not as an alternative to, net income and cash flows as a measure of the company’s activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs.

 

S-9


MANAGEMENT’S DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(for the quarter ended June 30, 2004)

 

Overview

 

Apple REIT Six, Inc. (together with its wholly owned subsidiaries, the “Company”), is a Virginia corporation that intends to qualify as a real estate investment trust (“REIT”) for federal income tax purposes. The Company, which owns two properties and has a limited operating history, was formed to invest in hotels, residential apartment communities and other selected real estate in selected metropolitan areas in the United States. Initial capitalization occurred on January 20, 2004, when 10 shares of common stock and Series A preferred stock were purchased by Apple Six Advisors, Inc. and 240,000 shares of Series B Preferred shares were purchased by Mr. Glade M. Knight, the Company’s Chairman, Chief Executive Officer and President. The Company’s fiscal year end is December 31. The consolidated financial statements include the accounts of the Company and its direct or indirect subsidiaries Apple Six Hospitality, Apple Six Residential, Apple Six Ventures and Apple Six Hospitality Management. All intercompany accounts and transactions have been eliminated. The performance of the Company’s hotels can be influenced by many factors, including local hotel competition, local and national economic conditions and the performance of the individual managers assigned to its hotels. In evaluating financial condition and operating performance, the most important matters on which the Company focuses are revenue measurements, such as average occupancy, average daily rate and revenue per available room, and expenses, such as hotel operating expenses, general and administrative and other expenses described below.

 

Hotels Owned

 

The Company commenced operations in May 2004 upon the purchase of its first hotel property. As of June 30, 2004, the Company owned a total of 2 hotel properties, with a total of 280 suites.

 

The following table summarizes the locations of and number of suites for the 2 hotels the Company owned at June 30, 2004:

 

City


   State

   Franchise/Brand

  Date
Acquired


   # of Suites

Fort Worth

   Texas    Springhill Suites®   May 2004    145

Myrtle Beach

   South Carolina    Courtyard®   June 2004    135
                  
                   280
                  

 

The purchase price for all of the hotels was funded by the Company’s ongoing best efforts offering of Units. The Company leases all of its hotels to its wholly-owned taxable REIT subsidiary under hotel lease agreements. The Company also used the proceeds of its offering to pay $450,800, approximately 2% of the gross purchase price for these hotels, as a commission to Apple Six Realty Group, Inc. (“ASRG”), 100% owned by Glade M. Knight, the Company’s Chairman and Chief Operating Officer.

 

No goodwill or intangible assets were recorded in connection with any of the acquisitions.

 

Management Agreements

 

The Company’s Marriott brand hotels are subject to management agreements under which Marriott or its affiliates (the “Manager”) manages the hotels and provides the Company access to Marriott’s intellectual property and proprietary sales and reservation system, generally for an initial term of 30 years with renewal terms at the option of the Company or the Manager of up to 3 additional 10 year terms. The agreements generally provide for payment of base management fees, which are calculated annually and are a percentage of sales,

 

S-10


incentive management fees over a priority return (as defined in the management agreements), system fees, marketing fees and chain services. Additionally, these agreements have termination provisions for the Company if certain operating results are not achieved.

 

Total expenses incurred during the through June 30, 2004 for management fees and franchise fees were $26,537. These expenses are included in management fees in the consolidated statements of operation.

 

Results of Operations

 

Since operations commenced on May 28, 2004, with the Company’s first acquisition, a comparison to prior year results is not possible. In general, the performance of the Company’s hotels have met expectations for the short period held. Hotel performance is impacted by many factors including local hotel competition and local and national economic conditions in the United States. As a result, there can be no assurance that the Company’s operating performance will continue to meet expectations.

 

Revenues

 

The Company’s principal source of revenue is hotel suites revenue and related other revenue. Hotel operations included were for the 2 hotels acquired through June 30, 2004 and the respective periods owned. For the period from January 20, 2004 (initial capitalization) through June 30, 2004, the Company had suite revenue and other revenue of $406,496 and $21,389, respectively.

 

For the period acquired through June 30, 2004, the hotels achieved average occupancy of 59.9%, ADR of $97.50 and RevPAR of $58.32. ADR, or average daily rate, is calculated as room revenue divided by the number of rooms sold, and RevPAR, or revenue per available room, is calculated as occupancy multiplied by ADR.

 

For the period from January 20, 2004 (initial capitalization) through June 30, 2004, the Company had interest income of $76,809. Interest income represents earnings on excess cash invested in short term money market instruments.

 

Expenses

 

For the period from January 20, 2004 (initial capitalization) through June 30, 2004, hotel direct expenses of the hotels totaled $218,724 or 54% of suite revenue. This expense as a percentage of sales is expected to decline as revenue ramps up for newly acquired properties.

 

Taxes, insurance, and other expense for the period from January 20, 2004 (initial capitalization) through June 30, 2004 was $26,982 or 7% of suite revenue.

 

General and administrative expense for the period from January 20, 2004 (initial capitalization) through June 30, 2004 was $137,545 or 34% of suite revenue. The Company anticipates this percentage to continue to decrease as its asset base grows.

 

Depreciation expense for the period from January 20, 2004 (initial capitalization) through June 30, 2004 was $82,830. This amount represents depreciation expense of its 2 hotels and related personal property for the respective periods owned.

 

Liquidity and Capital Resources

 

The Company is raising capital through a “best-efforts” offering of Units by David Lerner Associates, Inc. (the “Managing Dealer”), which receives selling commissions and a marketing expense allowance based on proceeds of the shares sold.

 

S-11


Each Unit consists of one common share and one Series A preferred share. The Series A preferred shares will have no voting rights, no conversion rights and no distribution rights. The only right associated with the Series A preferred shares will be a priority distribution upon the sale of the Company’s assets. The priority would be equal to $11.00 per Series A preferred share, and no more, before any distributions are made to the holders of any other shares. The Series A preferred shares will not be separately tradable from the common shares to which they relate.

 

From the Company’s initial capitalization on January 20, 2004 through June 30, 2004, the Company incurred costs of approximately $13,608,272 related to its offering. These costs are reflected as a reduction to shareholders’ equity. As of June 30, 2004, the Company has closed on a total of 11,963,473 Units, representing gross proceeds and proceeds net of selling and marketing fees of approximately $129,217,250 and $115,608,978, respectively.

 

Through June 30, 2004, the Company had paid dividends totaling approximately $867,000 or $0.11 per share. As the Company did not acquire its first hotel until May 28, 2004, substantially the entire dividend was a return of capital. The Company intends to continue paying dividends on a monthly basis at an annual rate of 8%; however, since there can be no assurance of the Company’s ability to acquire properties that provide income at this level, there can be no assurance as to the classification or duration of the dividend at this rate.

 

The Company intends to acquire real estate properties with its available cash. Although the Company is currently performing due diligence on several possible acquisitions, the timing of finding suitable properties is dependant upon many external factors and there can be no assurances as to the length of time to utilize all proceeds of its best-efforts offering for investment in Real Estate. The Company’s proceeds raised and not invested in Real Estate are held as cash or cash equivalents.

 

Related Party Transactions

 

The Company is party to a property acquisition and disposition agreement with ASRG, pursuant to which ASRG serves as real estate advisor in connection with the Company’s acquisition and disposition of real estate assets. A fee of 2% of the gross purchase price or gross sale price in addition to certain reimbursable expenses is payable for these services. As of June 30, 2004, $450,800 was paid to ASRG relating to the Company’s recent acquisitions.

 

The Company is party to an advisory agreement with Apple Six Advisors, Inc. (“ASA”), pursuant to which ASA provides management services to the Company. An annual fee ranging from .1% to .25% of total equity proceeds received by the Company in addition to certain reimbursable expenses is payable for these services. ASA in turn reimburses Apple Hospitality Two for costs associated with providing these services. As of June 30, 2004, $100,000 had been expensed under this agreement.

 

Glade M. Knight is Chairman and CEO of ASRG, Cornerstone Realty Investment Trust, Apple Hospitality Two, Apple Hospitality Five, and ASA.

 

Series B Convertible Preferred Stock

 

The Company has authorized 240,000 shares of Series B convertible preferred stock. The Company has issued 240,000 Series B convertible preferred shares to Glade M. Knight, Chairman, Chief Executive Officer and President of the Company, in exchange for the payment by him of $0.10 per Series B convertible preferred share, or an aggregate of $24,000. The Series B convertible preferred shares are convertible into common shares pursuant to the formula and on the terms and conditions set forth below.

 

There are no dividends payable on the Series B convertible preferred shares. Holders of more than two-thirds of the Series B convertible preferred shares must approve any proposed amendment to the articles of incorporation that would adversely affect the Series B convertible preferred shares.

 

S-12


Upon the Company’s liquidation, the holder of the Series B convertible preferred shares is entitled to a priority liquidation payment before any distribution of liquidation proceeds to the holders of the common shares. However, the priority liquidation payment of the holder of the Series B convertible preferred shares is junior to the holders of the Series A preferred shares distribution rights. The holder of a Series B convertible preferred share is entitled to a liquidation payment of $11 per number of common shares each Series B convertible preferred share would be convertible into according to the formula described below. In the event that the liquidation of the Company’s assets results in proceeds that exceed the distribution rights of the Series A preferred shares and the Series B convertible preferred shares, the remaining proceeds will be distributed between the common shares and the Series B convertible preferred shares, on an as converted basis.

 

Each holder of outstanding Series B convertible preferred shares shall have the right to convert any of such shares into Common Shares of the Company upon and for 180 days following the occurrence of any of the following events:

 

(1) substantially all of the Company’s assets, stock or business is sold or transferred through exchange, merger, consolidation, lease, share exchange, sale or otherwise, other than a sale of assets in liquidation, dissolution or winding up of the Company;

 

(2) the termination or expiration without renewal of the advisory agreement, or if the Company ceases to use ASRG to provide property acquisition and disposition services; or

 

(3) the Company’s common shares are listed on any securities exchange or quotation system or in any established market.

 

Upon the occurrence of any conversion event, each Series B convertible preferred share may be converted into a number of common shares based upon the gross proceeds raised through the date of conversion in the $1 billion offering made by this prospectus according to the following table:

 

Gross Proceeds Raised from

Sales of

Units through Date of

Conversion


  

Number of Common Shares

through Conversion of

One Series B Convertible Preferred Share


$100 million

     1.83239

$150 million

     3.19885

$200 million

     4.83721

$250 million

     6.11068

$300 million

     7.29150

$350 million

     8.49719

$400 million

     9.70287

$450 million

   10.90855

$500 million

   12.11423

$550 million

   13.31991

$600 million

   14.52559

$650 million

   15.73128

$700 million

   16.93696

$750 million

   18.14264

$800 million

   19.34832

$850 million

   20.55400

$900 million

   21.75968

$950 million

   22.96537

$1 billion     

   24.17104

 

In the event that after raising gross proceeds of $1 billion, the Company raises additional gross proceeds in a subsequent public offering, each Series B convertible preferred share may be converted into an additional

 

S-13


number of common shares based on the additional gross proceeds raised through the date of conversion in a subsequent public offering according to the following formula: (X/50 million) x 1.20568, where X is the additional gross proceeds rounded down to the nearest 50 million.

 

No additional consideration is due upon the conversion of the Series B convertible preferred shares. The conversion into common shares of the Series B convertible preferred shares will result in dilution of the shareholders’ interests.

 

Compensation expense related to issuance of 240,000 Series B convertible preferred shares to Mr. Knight will be recognized at such time when the number of common shares to be issued for conversion of the Series B shares can be reasonably estimated and the event triggering the conversion of the Series B shares to common shares is probable. The expense will be measured as the difference between the fair value of the common stock for which the Series B shares can be converted and the amounts paid for the Series B shares. Although the fair market value cannot be determined at this time, compensation expense if the maximum offering is achieved could range from $0 to in excess of $63 million (assumes $11 per unit fair market value).

 

Subsequent Events

 

In July 2004, the Company paid $441,783 or $.073 per share, in a distribution to its common shareholders.

 

In July 2004, the Company acquired the Redmond Marriott Town Center in Redmond, Washington for a gross purchase price of $64 million. The hotel contains a total of 262 rooms, of which 4 are suites, and offers amenities generally offered by upscale full-service hotels.

 

In July 2004, the Company closed on an additional 2,925,036 shares, representing gross proceeds of $32,175,401 and proceeds net of selling and marketing costs of $28,957,861.

 

Impact of Inflation

 

Operators of hotels, in general, possess the ability to adjust room rates daily to reflect the effects of inflation. Competitive pressures may, however, limit the operators’ ability to raise room rates. Currently the Company is not experiencing any material impact from inflation.

 

Seasonality

 

The hotel industry historically has been seasonal in nature. Seasonal variations in occupancy at its hotels may cause quarterly fluctuations in its revenues. To the extent that cash flow from operations is insufficient during any quarter, due to temporary or seasonal fluctuations in revenue, the Company expects to utilize cash on hand to make distributions.

 

EXPERTS

 

The audited financial statements for our hotels in Fort Worth, Texas and Redmond, Washington are set forth below. These financial statements have been included herein in reliance on the reports of L.P. Martin & Company, P.C., independent certified public accountants, which are also included herein, and upon the authority of that firm as an expert in accounting and auditing.

 

The audited financial statements regarding GBI of South Carolina, LLC and the ten hotels constituting the Stonebridge Acquisition Hotels (including the two hotels that remain subject to purchase contracts but have not yet been purchased) are set forth below. These financial statements have been included herein in reliance on the report of McGladrey & Pullen, LLP, independent certified public accountants, which is also included herein, and upon the authority of that firm as an expert in accounting and auditing.

 

S-14


INDEX TO FINANCIAL STATEMENTS

 

Financial Statements of Businesses Acquired

   
Fort Worth, Texas Springhill Suites by Marriott® Hotel    

Independent Auditors’ Report

  F-3  

Balance Sheets – December 31, 2003 and 2002

  F-4  

Statements of Partners’ Capital (Deficit) – Years Ended December 31, 2003 and 2002

  F-5  

Statements of Cash Flows – Years Ended December 31, 2003 and 2002

  F-6  

Notes to the Financial Statements

  F-7  

GBI of South Carolina, LLC

(Seller of Myrtle Beach, South Carolina Courtyard by Marriott® Hotel)

   

Independent Auditors’ Report

  F-9  

Balance Sheets – December 31, 2003 and 2002

  F-10

Statements of Income – Years Ended December 31, 2003 and 2002

  F-11

Statements of Members’ Equity – Years Ended December 31, 2003 and 2002

  F-12

Statements of Cash Flows – Years Ended December 31, 2003 and 2002

  F-13

Notes to the Financial Statements

  F-14
Redmond, Washington Marriott® Town Center Hotel    

Independent Auditors’ Report

  F-17

Balance Sheets – December 31, 2003 and 2002

  F-18

Statements of Partners’ Capital – Years Ended December 31, 2003 and 2002

  F-19

Statements of Operations – Years Ended December 31, 2003 and 2002

  F-20

Statements of Cash Flows – Years Ended December 31, 2003 and 2002

  F-21

Notes to the Financial Statements

  F-22

Stonebridge Acquisition Hotels

   

Independent Auditors’ Report

  F-24

Combined Balance Sheets – December 31, 2003, 2002 and 2001

  F-25

Combined Statements of Income – Years Ended December 31, 2003, 2002 and 2001

  F-26

Combined Statements of Members’ Equity – Years Ended December 31, 2003, 2002 and 2001

  F-27

Combined Statements of Cash Flows – Years Ended December 31, 2003, 2002 and 2001

  F-28

Notes to the Combined Financial Statements

  F-29

Unaudited Financial Statements

   

Fort Worth, Texas Springhill Suites by Marriott® Hotel

   

Balance Sheet – March 31, 2004 (unaudited)

  F-36

Statements of Partners’ Deficit

   

For the Period January 1, 2004 through March 31, 2004 (unaudited)

  F-37

Statements of Operations

   

For the Period January 1, 2004 and March 31, 2004 (unaudited)

  F-37

Statements of Cash Flows

   

For the Period January 1, 2004 through March 31, 2004 (unaudited)

  F-38

GBI of South Carolina, LLC

   

(Seller of Myrtle Beach, South Carolina Courtyard by Marriott® Hotel)

   

Balance Sheet – March 31, 2004 (unaudited)

  F-39

Statements of Income – Three Months Ended March 31, 2004 and 2003 (unaudited)

  F-40

Statements of Cash Flows – Three Months Ended March 31, 2004 and 2003 (unaudited)

  F-41

Redmond, Washington Marriott® Town Center Hotel

   

Balance Sheet – March 31, 2004 (unaudited)

  F-42

Statements of Partners’ Capital

   

For the Period January 1, 2004 through March 31, 2004 (unaudited)

  F-43

Statements of Operations

   

For the Period January 1, 2004 and March 31, 2004 (unaudited)

  F-43

Statements of Cash Flows

   

For the Period January 1, 2004 through March 31, 2004 (unaudited)

  F-44

 

F-1


Stonebridge Acquisition Hotels

   

Combined Balance Sheets – December 31, 2003 and June 30, 2004 (unaudited)

  F-45

Combined Statements of Income – Six Months Ended June 30, 2004 and 2003 (unaudited)

  F-46

Combined Statements of Cash Flows – Six Months Ended June 30, 2004 and 2003 (unaudited )

  F-47
     

Pro Forma Financial Information

   
Apple REIT Six, Inc.    

Pro Forma Condensed Consolidated Balance Sheet as of June 30, 2004 (unaudited)

  F-48

Notes to Pro Forma Condensed Consolidated Balance Sheet (unaudited)

  F-49

Pro Forma Condensed Consolidated Statements of Operations for the year ended December 31, 2003 and the six months ended June 30, 2004 (unaudited)

  F-50

Notes to Pro Forma Condensed Consolidated Statements of Operations (unaudited)

  F-53

 

F-2


Independent Auditors’ Report

 

To the Board of Directors

Apple REIT Six, Inc.

Richmond, Virginia

 

We have audited the accompanying balance sheets of the Fort Worth, Texas—Springhill Suites by Marriott Hotel (the Hotel) as of December 31, 2003 and 2002, and the related statements of partners’ capital (deficit) and cash flows for the years then ended. These financial statements are the responsibility of the management of the Hotel. Our responsibility is to express an opinion on these financial statements based on our audits.

 

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

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Hotel as of December 31, 2003 and 2002, and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States.

 

/s/ L.P. Martin & Company, P.C.

 

July 9, 2004

 

F-3


FORT WORTH, TEXAS—SPRINGHILL SUITES BY MARRIOTT HOTEL

 

BALANCE SHEETS

 

DECEMBER 31, 2003 AND 2002

 

     2003

    2002

ASSETS               

INVESTMENT IN HOTEL PROPERTY:

              

Land

   $ 1,168,138     $ 979,229

Furniture and Equipment

     86,250       —  

Construction in Progress

     5,780,514       358,440
    


 

TOTAL INVESTMENT IN HOTEL PROPERTY

     7,034,902       1,337,669
    


 

Cash

     57,112       1,761

Affiliate Loans

     18,083       —  

Deposits

     2,400       —  
    


 

       77,595       1,761
    


 

TOTAL ASSETS

   $ 7,112,497     $ 1,339,430
    


 

LIABILITIES AND PARTNERS’ DEFICIT               

LIABILITIES:

              

Mortgage Payable

   $ 6,282,629     $ 600,000

Accounts Payable

     1,174,717       114,022

Affiliate Loans

     665,000       368,619

Accrued Liabilities

     18,126       —  
    


 

TOTAL LIABILITIES

     8,140,472       1,082,641

PARTNERS’ CAPITAL (DEFICIT)

     (1,027,975 )     256,789
    


 

TOTAL LIABILITIES AND PARTNERS’ DEFICIT

   $ 7,112,497     $ 1,339,430
    


 

 

 

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

 

F-4


FORT WORTH, TEXAS—SPRINGHILL SUITES BY MARRIOTT HOTEL

 

STATEMENTS OF PARTNERS’ CAPITAL (DEFICIT)

 

YEARS ENDED DECEMBER 31, 2003 AND 2002

 

Balance, January 1, 2002

   $ 274,821  

Capital Contributions

     —    

Distributions

     (18,032 )
    


Balance, December 31, 2002

     256,789  

Capital Contributions

     1,000  

Distributions

     (1,285,764 )
    


Balance, December 31, 2003

   $ (1,027,975 )
    


 

 

 

 

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

 

F-5


FORT WORTH, TEXAS—SPRINGHILL SUITES BY MARRIOTT HOTEL

 

STATEMENTS OF CASH FLOWS

 

YEARS ENDED DECEMBER 31, 2003 AND 2002

 

     2003

    2002

 

CASH FLOWS TO INVESTING ACTIVITIES:

                

Purchase of Hotel Property

   $ (4,618,412 )   $ (53,813 )

Deposits

     (2,400 )     —    
    


 


NET CASH FLOWS TO INVESTING ACTIVITIES

     (4,620,812 )     (53,813 )
    


 


CASH FLOWS FROM (TO) FINANCING ACTIVITIES:

                

Mortgage Loan Proceeds

     6,282,629       —    

Mortgage Loan Curtailments

     (600,000 )     —    

Increase in Affiliate Loans, Net

     278,298       55,769  

Equity Contributions

     1,000       —    

Equity Distributions

     (1,285,764 )     (18,032 )
    


 


NET CASH FLOWS FROM FINANCING ACTIVITIES

     4,676,163       37,737  
    


 


NET INCREASE (DECREASE) IN CASH

     55,351       (16,076 )

CASH, BEGINNING OF YEAR

     1,761       17,837  
    


 


CASH, END OF YEAR

   $ 57,112     $ 1,761  
    


 


 

NONCASH FINANCING AND INVESTING ACTIVITIES:

 

2003 Hotel property purchases in the amounts of $1,060,695 and $18,126, respectively, were financed with accounts payable and accrued liabilities. 2002 Hotel property purchases in the amounts of $368,619 and $114,022, respectively, were financed with affiliate loans and accounts payable.

 

 

 

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

 

F-6


FORT WORTH, TEXAS—SPRINGHILL SUITES BY MARRIOTT HOTEL

 

NOTES TO THE FINANCIAL STATEMENTS

 

DECEMBER 31, 2003 AND 2002

 

NOTE 1—ORGANIZATION AND BASIS OF PRESENTATION

 

The accompanying financial statements present the financial information of the Fort Worth, Texas—Springhill Suites by Marriott Hotel (the Hotel) as of December 31, 2003 and 2002 and for the years then ended and include financial transactions from both owners during the period; FWSS Property, L. P. and SSFW Property, L.P. Material transactions and balances between these commonly controlled entities have been eliminated in the accompanying financial statements.

 

FWSS Property, L. P., a limited partnership, was formed in 2001 to acquire and develop the Hotel property. FWSS Property, L.P. acquired the land in 2001 and incurred certain preliminary development and holding costs. On April 14, 2003, FWSS Property, L.P. sold the Hotel land to SSFW Property, L P., a related limited partnership. FWSS Property, L.P.’s basis of the land, as adjusted for closing costs of the sale, transferred to SSFW Property, L.P. Since April 14, 2003, substantial additional construction and development costs have been incurred by SSFW Property, L.P.

 

At December 31, 2003, the Hotel was under construction and accordingly had not opened for business. Hotel construction was completed and the Hotel opened for business in May, 2004. The Hotel will provide 145 guest rooms and will specialize in providing full service lodging for business or leisure travelers.

 

NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Use of Estimates—The preparation of financial statements in conformity with accounting principles generally accepted in the United States 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.

 

Cash and Cash Equivalents—Cash and cash equivalents include short-term interest bearing accounts with original maturities of 90 days or less.

 

Concentrations—Cash balances maintained at major financial institutions may, at times during the year, exceed the FDIC-insured limit. However, these deposits may be redeemed upon demand, and therefore, bear minimal risk.

 

Investment in Hotel Property—Land, furniture and equipment and construction in progress are stated at the Owner’s cost, not to exceed fair market value. Costs of improvements, including interest, financing costs and real estate taxes during the construction period, are capitalized. Capitalized interest totaled $151,438 in 2003 and $34,023 in 2002. Upon the sale or retirement of property and equipment, the cost and related accumulated depreciation are removed from the respective accounts, and the resulting gain or loss, if any, is included in income.

 

Construction in progress consists of costs incurred to construct the hotel and develop the site up to the time the Hotel is placed in operation. No depreciation has been recorded to date since the Hotel has not been placed in operation.

 

Entity Transactions—Certain income and costs that are entity specific and do not pertain to the hotel operations have been classified as partners’ capital transactions.

 

F-7


FORT WORTH, TEXAS—SPRINGHILL SUITES BY MARRIOTT HOTEL

 

NOTES TO THE FINANCIAL STATEMENTS—(Continued)

 

DECEMBER 31, 2003 AND 2002

 

Asset Impairment—Long-lived assets are evaluated for impairment based on undiscounted future cash flows, and, if impaired, are carried at fair value. No impairment losses have been recorded to date.

 

NOTE 3—RELATED PARTY TRANSACTIONS

 

SSFW Property, L.P. owes FWSS Property, L.P. $665,000 for the transfer of the Hotel land on April 14, 2003.

 

The Owner has agreed to pay development fees totaling $435,000 to an affiliate in connection with development of the Hotel property. Through December 31, 2003, $304,500 was accrued and paid and has been included in construction in progress. The remaining $130,500 is to be paid in six monthly installments in 2004.

 

NOTE 4—MORTGAGE LOAN PAYABLE

 

In 2001, FWSS Property, L.P. obtained a $600,000 mortgage with Compass Bank to finance the acquisition of the Hotel land. The loan, which was secured by the Hotel land, was paid April 14, 2003, commensurate with the sale of the Hotel land to SSFW Property, L.P.

 

SSFW Property, L.P. obtained a $12,735,000 development loan from Compass Bank, to finance construction of the Hotel property, in April 2003. The loan bore interest on cumulative advances at a rate of Libor plus 2.0%. Through December 31, 2003, $6,282,629 had been advanced. The loan was secured by the Hotel’s tangible and intangible assets and was guaranteed by W. I. Realty I, L.P., a related party. The loan was paid May 28, 2004 upon the sale of the Hotel property. (See Note 5)

 

NOTE 5—SUBSEQUENT EVENT

 

On May 28, 2004, the Owner sold the Hotel property and certain related assets, net of liabilities to an affiliate of Apple Hospitality Six, Inc. for $13,340,000.

 

F-8


Independent Auditor’s Report

 

To the Board of Directors

Apple REIT Six, Inc.

Richmond, Virginia

 

We have audited the accompanying balance sheets of GBI of South Carolina, LLC as of December 31, 2003 and 2002, and the related statements of income, members’ equity, and cash flows for the years then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

 

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

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of GBI of South Carolina, LLC as of December 31, 2003 and 2002, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

 

As discussed in Note 6, in June 2004, the Company sold its hotel investment.

 

/s/ McGladrey & Pullen, LLP

 

Richmond, Virginia

July 16, 2004

 

F-9


GBI of South Carolina

(A Limited Liability Company)

 

Balance Sheets

December 31, 2003 and 2002

 

     2003

   2002

Assets

             

Investment in hotel, net of accumulated depreciation of $1,689,800 and $1,331,585, respectively

   $ 7,248,018    $ 7,616,861

Cash

     7,621      4,596

Restricted funds held for capital improvements

     221,304      161,397

Due from affiliates

     491,675      130,344

Other assets

     33,712      5,888
    

  

Total assets

   $ 8,002,330    $ 7,919,086
    

  

Liabilities And Members’ Equity

             

Liabilities:

             

Mortgage note payable

   $ 6,601,697    $ 6,794,768

Accounts payable and accrued expenses

     14,646      31,571

Other liabilities

     17,475      18,597
    

  

Total liabilities

     6,633,818      6,844,936
    

  

Commitments and subsequent events

             

Members’ Equity

     1,368,512      1,074,150
    

  

Total liabilities and members’ equity

   $ 8,002,330    $ 7,919,086
    

  

 

 

 

See Notes To Financial Statements.

 

F-10


GBI of South Carolina

(A Limited Liability Company)

 

Statements Of Income

Years Ended December 31, 2003 And 2002

 

     2003

    2002

 

Revenues

                

Suites

   $ 2,206,782     $ 2,131,003  

Other

     168,303       150,774  
    


 


Total revenues

     2,375,085       2,281,777  
    


 


Expenses

                

Operating

     650,822       707,807  

Hotel administration

     157,028       147,835  

Sales and marketing

     120,222       118,815  

Utilities

     116,933       106,980  

Repairs and maintenance

     99,980       102,977  

Management fees

     166,254       159,724  

Taxes, insurance and other

     129,669       97,404  

General and administrative

     56,337       55,588  

Depreciation

     358,215       357,936  
    


 


Total expenses

     1,855,460       1,855,066  
    


 


Operating income

     519,625       426,711  

Interest income

     2,018       8,460  

Interest expense

     (227,281 )     (343,954 )
    


 


Net income

   $ 294,362     $ 91,217  
    


 


 

 

 

See Notes To Financial Statements.

 

F-11


GBI of South Carolina

(A Limited Liability Company)

 

Statements Of Members’ Equity

Years Ended December 31, 2003 and 2002

 

Balance, January 1, 2002

   $ 982,933

Net income

     91,217
    

Balance, December 31, 2002

     1,074,150

Net income

     294,362
    

Balance, December 31, 2003

   $ 1,368,512
    

 

 

 

 

 

See Notes To Financial Statements.

 

F-12


GBI of South Carolina

(A Limited Liability Company)

 

Statements Of Cash Flows

Years Ended December 31, 2003 And 2002

 

     2003

    2002

 

Cash Flows From Operating Activities

                

Net income

   $ 294,362     $ 91,217  

Adjustments to reconcile net income to net cash provided by operating activities:

                

Depreciation

     358,215       357,936  

Disposals of furniture, fixtures and equipment

     10,628       —    

(Increase) decrease in operating assets:

                

Due from affiliates

     (361,331 )     (130,344 )

Other assets

     (27,824 )     5,310  

Increase (decrease) in operating liabilities:

                

Accounts payable and accrued expenses and other liabilities

     (18,047 )     43,533  

Due to affiliates

     —         (62,450 )
    


 


Net cash provided by operating activities

     256,003       305,202  
    


 


Cash Flows From Investing Activities

                

Purchases of furniture, fixtures and equipment

     —         (43,381 )

Net increase in restricted funds held for capital improvements

     (59,907 )     (83,459 )
    


 


Net cash used in investing activities

     (59,907 )     (126,840 )
    


 


Cash Flows From Financing Activities

                

Repayment of principal on mortgage note payable

     (193,071 )     (180,114 )
    


 


Net cash used in financing activities

     (193,071 )     (180,114 )
    


 


Net increase (decrease) in cash

     3,025       (1,752 )

Cash, beginning of year

     4,596       6,348  
    


 


Cash, end of year

   $ 7,621     $ 4,596  
    


 


Supplemental Disclosure of Cash Flow Information Interest paid, no amounts capitalized

   $ 227,281     $ 343,954  
    


 


 

 

See Notes To Financial Statements.

 

F-13


GBI of South Carolina

(A Limited Liability Company)

 

Notes To Financial Statements

 

Note 1. Nature of Business and Significant Accounting Policies

 

Nature of business: GBI of South Carolina, LLC (the Company) is a South Carolina limited liability company which was formed on May 15, 1997, for the purpose of acquiring land and developing a Courtyard by Marriott and operating the hotel under a management agreement with Courtyard Management Corporation (the Manager). The hotel, located in Myrtle Beach, South Carolina, became operational in February 1999, when the management agreement with Marriott International, Inc. became effective and the hotel commenced operations.

 

A summary of significant accounting policies follows:

 

Personal assets and liabilities and members’ salaries: In accordance with the generally accepted method of presenting limited liability company financial statements, the financial statements do not include the personal assets and liabilities of the members, including their obligation for income taxes on their distributive shares of the income of the corporation, nor any provision for income tax expense.

 

The expenses shown in the statements of income do not include any salaries to the members.

 

Restricted cash: The Company is also required to fund the Manager with sufficient funds, generally 5% of gross revenue, to cover the cost of replacements and renewals to the hotel’s property and improvements. The Manager holds these funds in escrow in short-term money market securities on behalf of the hotel until the funds are spent on capital improvements.

 

Investment in hotel: The investment in hotel is stated at cost. Interest and property taxes incurred during the construction of the facilities were capitalized and depreciated over the life of the asset. Costs of improvements are capitalized. Costs of normal repairs and maintenance are charged to expense as incurred. Upon the sale or retirement of property and equipment, the cost and related accumulated depreciation are removed from the respective accounts, and the resulting gain or loss, if any, is included in income.

 

Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets. The useful lives of assets are 39 years for buildings, 15 years for improvements and 5—7 years for furniture, fixtures and equipment.

 

Valuation of long-lived assets: The Company accounts for the valuation of long-lived assets under Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS No. 144 requires that long-lived assets and certain identifiable intangible assets be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of the long-lived asset is measured by a comparison of the carrying amount of the asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets. Assets to be disposed of are reportable at the lower of the carrying amount or fair value, less costs to sell. No impairment losses have been recorded to date.

 

Income taxes: No federal or state income taxes are payable by the Company, and therefore, no tax provision has been reflected in the accompanying financial statements. The members are required to include their respective share of Company profits or losses in their individual tax returns. The tax returns, the status of the Company as such for tax purposes, and the amount of allocable Company income or loss, are subject to examinations by the Internal Revenue Service. If such examinations result in changes with respect to the Company status, or in changes to allocable Company income or loss, the tax liability of the members would be changed accordingly.

 

F-14


GBI of South Carolina

(A Limited Liability Company)

 

Notes To Financial Statements—(Continued)

 

Revenue recognition: Revenue is recognized as earned, which is generally defined as the date upon which a guest occupies a room or consummation of purchases of other hotel services.

 

Sales and marketing: Sales and marketing costs are expensed when incurred. These costs represent the expense for franchise advertising and reservation systems under the terms of the hotel management agreement and general and administrative expenses that are directly attributable to advertising and promotion.

 

Fair value of financial instruments: The fair value of the Company’s cash, restricted cash, receivables, and notes payable approximate their carrying amounts.

 

Use of estimates: The presentation of the financial statements requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Note 2. Investment in Hotel

 

The hotel began construction in January 1998, and was completed and began operations in February 1999. The following is a summary of the carrying value of the Investment in hotels at December 31, 2003 and 2002:

 

     2003

    2002

 

Land

   $ 1,495,828     $ 1,499,078  

Building and improvements

     6,108,845       6,108,845  

Furniture, fixtures and equipment

     1,333,145       1,340,523  
    


 


       8,937,818       8,948,446  

Less accumulated depreciation

     (1,689,800 )     (1,331,585 )
    


 


Investment in hotel, net

   $ 7,248,018     $ 7,616,861  
    


 


 

Note 3. Mortgage Note Payable

 

The Company entered into a mortgage note payable with Wachovia Bank, N.A. for $7,250,000, which is secured by the Investment in the hotel. The mortgage note payable has a term of 20 years and is payable on August 15, 2019, with monthly payments of principal and interest. The interest rate on the note is one month LIBOR plus 210 basis points (3.22 % at December 31, 2003). The loan was repaid in full with proceeds from the sale of the hotel in June 2004 to Apple REIT Six, Inc. (see Note 6).

 

Note 4. Management Agreements

 

The Company is subject to a management agreement under which the Manager manages the Company’s hotel. The management agreement covers an initial term of 20 years with renewal terms at the option of the Manager of up to an additional 10 years. The agreement provides for payment of base management fees, which are calculated annually and are 7% of gross revenues, and incentive management fees, which are generally equal to 30% of operating profit (as defined in the management agreement) over the Owner’s priority return (as defined in the management agreement). Incentive management fees are payable only if and to the extent there is sufficient cash flow from the hotel after consideration of the Owner’s priority return on investment

 

F-15


GBI of South Carolina

(A Limited Liability Company)

 

Notes To Financial Statements—(Continued)

 

and consideration of the funding of property improvements. All base management fees of $166,254 and $159,724, were paid in 2003 and 2002, respectively. No incentive management fees were paid or accrued in either 2003 or 2002.

 

Note 5. Related Parties

 

The managing member of the Company manages several other hotel properties and maintains one bank account for the combined activity. The Due from Affiliate of $491,675 and $130,344 as of December 31, 2003 and 2002, respectively, are the funds maintained by the managing member in this account for the Company.

 

Note 6. Subsequent Event

 

In June 2004, the Company sold its hotel investment to Apple REIT Six, Inc. for a gross purchase price of $9.2 million.

 

F-16


Independent Auditors’ Report

 

To the Board of Directors

Apple REIT Six, Inc.

Richmond, Virginia

 

We have audited the accompanying balance sheets of the Redmond, Washington—Marriott Town Center Hotel (the Hotel) as of December 31, 2003 and 2002, and the related statements of operations, partners’ capital and cash flows for the years then ended. These financial statements are the responsibility of the management of the Hotel. Our responsibility is to express an opinion on these financial statements based on our audits.

 

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

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Hotel as of December 31, 2003 and 2002, and the results of their operations and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States.

 

/s/ L.P. Martin & Company, P.C.

 

June 9, 2004

 

F-17


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

BALANCE SHEETS

 

DECEMBER 31, 2003 AND 2002

 

     2003

   2002

ASSETS              

INVESTMENT IN HOTEL PROPERTY:

             

Land

   $ 6,033,946    $ 6,033,946

Furniture and Equipment

     486,741      3,933

Construction in Progress

     22,537,075      1,789,873
    

  

TOTAL INVESTMENT IN HOTEL PROPERTY

     29,057,762      7,827,752
    

  

Cash

     97,695      784,084

Restricted Cash

     225,241      —  

Loan Costs

     755,000      755,000
    

  

       1,077,936      1,539,084
    

  

TOTAL ASSETS

   $ 30,135,698    $ 9,366,836
    

  

LIABILITIES AND PARTNERS’ CAPITAL              

LIABILITIES:

             

Mortgage Payable

   $ 17,604,624    $ 1,000

Accounts Payable

     3,291,223      60,421

Accrued Liabilities

     46,081      —  

Affiliate Loans

     10,106      —  
    

  

TOTAL LIABILITIES

     20,952,034      61,421

PARTNERS’ CAPITAL

     9,183,664      9,305,415
    

  

TOTAL LIABILITIES AND PARTNERS’ CAPITAL

   $ 30,135,698    $ 9,366,836
    

  

 

 

 

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

 

F-18


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

STATEMENTS OF PARTNERS’ CAPITAL

 

YEARS ENDED DECEMBER 31, 2003 AND 2002

 

Balance, January 1, 2002

   $ —    

Capital Contributions

     9,350,000  

Net Income

     2,878  

Distributions

     (47,463 )
    


Balance, December 31, 2002

     9,305,415  

Net Loss

     (54,637 )

Distributions

     (67,114 )
    


Balance, December 31, 2003

   $ 9,183,664  
    


 

 

 

 

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

 

F-19


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

STATEMENTS OF OPERATIONS

 

YEARS ENDED DECEMBER 31, 2003 AND 2002

 

     2003

    2002

REVENUES:

              

Interest Income

   $ 1,018     $ 2,878

EXPENSES:

              

Pre-Opening Costs

     55,655       —  
    


 

NET INCOME (LOSS)

   $ (54,637 )   $ 2,878
    


 

 

 

 

 

 

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

 

F-20


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

STATEMENTS OF CASH FLOWS

 

YEARS ENDED DECEMBER 31, 2003 AND 2002

 

     2003

    2002

 

CASH FLOWS FROM (TO) OPERATING ACTIVITIES:

                

Net Income (Loss)

   $ (54,637 )   $ 2,878  

Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities:

                

Change in:

                

Accounts Payable

     55,480       —    
    


 


NET CASH FLOWS FROM OPERATING ACTIVITIES

     843       2,878  
    


 


CASH FLOWS TO INVESTING ACTIVITIES:

                

Purchase of Hotel Property

     (17,998,501 )     (7,767,331 )
    


 


CASH FLOWS FROM (TO) FINANCING ACTIVITIES:

                

Increase in Restricted Cash

     (225,241 )     —    

Payment of Loan Costs

     —         (755,000 )

Mortgage Loan Proceeds

     17,603,624       1,000  

Equity Contributions

     —         9,350,000  

Equity Distributions

     (67,114 )     (47,463 )
    


 


NET CASH FLOWS FROM FINANCING ACTIVITIES

     17,311,269       8,548,537  
    


 


NET INCREASE (DECREASE) IN CASH

     (686,389 )     784,084  

CASH, BEGINNING OF YEAR

     784,084       —    
    


 


CASH, END OF YEAR

   $ 97,695     $ 784,084  
    


 


 

NONCASH FINANCING AND INVESTING ACTIVITIES:

 

2003 and 2002 Hotel property purchases in the amounts of $3,175,322 and $60,421, respectively, were financed with accounts payable. In addition, 2003 Hotel property purchases in the amounts of $46,081 and $10,106, respectively, were financed with accrued liabilities and affiliate loans.

 

 

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

 

F-21


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

NOTES TO THE FINANCIAL STATEMENTS

 

DECEMBER 31, 2003 AND 2002

 

NOTE 1—ORGANIZATION AND BASIS OF PRESENTATION

 

The accompanying financial statements present the financial information of the Redmond, Washington—Marriott Town Center Hotel (the Hotel) as of December 31, 2003 and 2002 and for the years then ended. The Hotel is owned by Redmar Property, L.P., a limited partnership. Construction on the Hotel began during 2002. Upon completion, the Hotel will provide 262 guest rooms and will specialize in providing full service lodging for business or leisure travelers. At December 31, 2003, the Hotel was under construction and accordingly had not opened for business. It is anticipated that Hotel construction will be completed and the Hotel will open for business in late Spring, 2004.

 

NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Use of Estimates—The preparation of financial statements in conformity with accounting principles generally accepted in the United States 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.

 

Cash and Cash Equivalents—Cash and cash equivalents include short-term interest bearing accounts with original maturities of 90 days or less.

 

Restricted Cash—Restricted cash represents funds deposited in a joint escrow account with PPR Redmond Retail, LLC to finance future off site improvements.

 

Concentrations—Cash balances maintained at major financial institutions may, at times during the year, exceed of the FDIC-insured limit. However, these deposits may be redeemed upon demand, and therefore, bear minimal risk.

 

Investment in Hotel Property—Land, furniture and equipment and construction in progress are stated at the Owner’s cost, not to exceed fair market value. Costs of improvements, including interest, financing costs and real estate taxes during the construction period, are capitalized. Capitalized interest totaled $241,843 in 2003 and $62,994 in 2002. Upon the sale or retirement of property and equipment, the cost and related accumulated depreciation are removed from the respective accounts, and the resulting gain or loss, if any, is included in income.

 

Construction in progress consists of costs incurred to construct the hotel and develop the site up to the time the Hotel is placed in operation. No depreciation has been recorded to date since the Hotel has not been placed in operation.

 

Entity Transactions—Certain income and costs that are entity specific and do not pertain to the hotel operations have been classified as partners’ capital transactions.

 

Asset Impairment—Long-lived assets are evaluated for impairment based on undiscounted future cash flows, and, if impaired, are carried at fair value. No impairment losses have been recorded to date.

 

Income Taxes—The Hotel was owned by a limited partnership throughout the financial statement periods. Income and losses of a limited partnership are passed through to the owners and taxed on their individual tax returns. Accordingly, the financial statements do not reflect an income tax provision.

 

F-22


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

NOTES TO THE FINANCIAL STATEMENTS—(Continued)

 

DECEMBER 31, 2003 AND 2002

 

Loan Costs—Construction loan costs are capitalized to investment in hotel property. Permanent loan costs are separately classified and are amortized straight-line over the loan term. No amortization has been recorded through December 31, 2003.

 

NOTE 3—RELATED PARTY TRANSACTIONS

 

The owner of the Hotel owes W. I. Realty I, LP $10,106 at December 31, 2003 for various amounts advanced and payments made to finance hotel construction costs. The limited partnership agreement provides for the affiliate fees listed below.

 

          Amount Earned and Paid

  

Future Portion

( Not Owed at
December 31, 2003)


Type of Fee


  

Payee


         2003      

         2002      

  

Development Fee

   Redmar Associates, LLC    $ 343,750    $ 350,000    $ 1,506,250

Guarantee Fee

   Redmar Guarantor, LLC      —        —      $ 660,950

Supervision/Overhead Fee

   Redmar Associates, LLC      —        —      $ 230,550

Supplies/Acquisition Fee

   Redmar Associates, LLC      —        —      $ 558,500

 

The development fees paid through December 31, 2003 have been capitalized and included in construction in progress. $206,250 of the future development fees owed will be due in monthly installments of $34,375 in 2004. The remaining future portion of the development fees as well as the future portion of the other fees will be owed as one or more subsequent events occur.

 

NOTE 4—MORTGAGE LOAN PAYABLE

 

The Owner obtained a $36,000,000 development loan to finance construction of the Hotel property from Compass Bank in 2002. The loan is for a maximum term of thirty months and bears interest on cumulative advances at a rate of Libor plus 210 basis points. Through December 31, 2003 and 2002, $17,604,624 and $1,000, respectively had been advanced. The loan is secured by the Hotel’s tangible and intangible assets and is guaranteed by W. I. Realty I, L. P.

 

The Owner has also obtained a permanent loan commitment in the amount of $36,000,000 from GMAC Commercial Mortgage Corporation. Upon closing, the note will bear interest at Libor plus 3.85%. During the first year, required payments will be interest only. During the next three years monthly payments will be based on a 25 year amortization period. After four years, the entire unpaid portion will be due in full. As of December 31, 2003, closing had not occurred.

 

NOTE 5—SUBSEQUENT EVENT

 

The Owner has a contract with Apple Hospitality Six, Inc. to sell the Hotel property and certain related assets, net of liabilities for $64,000,000. The sale is anticipated to close in June, 2004.

 

F-23


Independent Auditor’s Report

 

To the Members of

Stonebridge Acquisition Hotels

 

We have audited the accompanying combined balance sheets of Stonebridge Acquisition Hotels, as of December 31, 2003, 2002 and 2001, and the related combined statements of income, members’ equity, and cash flows for the years then ended. These financial statements are the responsibility of the Hotels’ management. Our responsibility is to express an opinion on these financial statements based on our audits.

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. 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 combined financial statements referred to above present fairly, in all material respects, the financial position of Stonebridge Acquisition Hotels, as of December 31, 2003, 2002 and 2001, and the results of their operations and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

 

As discussed in Note 7, in October 2004, the investment in eight Hotels was sold.

 

/s/    McGladrey & Pullen, LLP        

 

Richmond, Virginia

October 13, 2004

 

F-24


STONEBRIDGE ACQUISITION HOTELS

 

COMBINED BALANCE SHEETS

 

DECEMBER 31, 2003, 2002 AND 2001

 

     2003

   2002

   2001

Assets                     

Investment in hotels, net of accumulated depreciation of $9,318,406, $7,284,685, $5,273,690, respectively

   $ 53,945,637    $ 44,005,428    $ 36,501,745

Construction in progress

     12,017,629      2,779,938      2,614,189

Cash

     1,861,337      1,780,646      2,134,552

Accounts receivable

     1,273,381      897,527      378,647

Restricted funds held for:

                    

Taxes

     78,477      92,998      129,259

Furniture, fixtures and equipment

     573,428      397,216      369,722

Prepaid expenses and other current assets

     122,887      166,957      84,328

Franchise fees, net of accumulated amortization of $56,775, $41,062, $26,709, respectively

     115,190      105,903      70,940

Loan Origination Costs, net of accumulated amortization of $304,502, $187,588, $326,871, respectively

     851,542      766,373      453,716
    

  

  

Total assets

   $ 70,839,508    $ 50,992,986    $ 42,737,098
    

  

  

Liabilities And Members’ Equity                     

Liabilities:

                    

Mortgages payable

   $ 55,928,796    $ 41,739,131    $ 33,626,839

Due to affiliates

     1,950,000      —        —  

Accounts payable and accrued expenses

     3,071,936      1,552,660      945,905
    

  

  

Total liabilities

     60,950,732      43,291,791      34,572,744

Commitments and Subsequent Event

                    

Members’ Equity

     9,888,776      7,701,195      8,164,354
    

  

  

Total liabilities and members’ equity

   $ 70,839,508    $ 50,992,986    $ 42,737,098
    

  

  

 

 

See Notes to Combined Financial Statements.

 

F-25


STONEBRIDGE ACQUISITION HOTELS

 

COMBINED STATEMENTS OF INCOME

 

YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001

 

     2003

    2002

    2001

 

Revenues:

                        

Suites

   $ 19,497,521     $ 16,925,093     $ 14,414,906  

Other

     1,088,324       931,234       878,364  
    


 


 


Total revenues

     20,585,845       17,856,327       15,293,270  
    


 


 


Expenses:

                        

Operating

     5,064,300       3,693,241       3,078,348  

Hotel administration

     1,965,828       2,014,890       1,843,765  

Sales and marketing

     762,970       687,611       526,103  

Utilities

     725,420       634,706       545,514  

Repairs and maintenance

     803,278       640,377       405,717  

Management and franchise fees

     2,637,224       2,300,329       2,079,419  

Taxes, insurance and other

     1,487,640       932,752       806,749  

Depreciation and amortization

     2,201,333       2,348,377       1,949,505  
    


 


 


Total expenses

     15,647,993       13,252,283       11,235,120  
    


 


 


Operating income

     4,937,852       4,604,044       4,058,150  

Interest income

     13,459       12,071       25,836  

Interest expense

     (2,804,257 )     (2,370,316 )     (2,588,198 )
    


 


 


Net income

   $ 2,147,054     $ 2,245,799     $ 1,495,788  
    


 


 


 

 

See Notes to Combined Financial Statements.

 

F-26


STONEBRIDGE ACQUISITION HOTELS

 

COMBINED STATEMENTS OF MEMBER’S EQUITY

 

YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001

 

     2003

    2002

    2001

 

Beginning Balance

   $ 7,701,195     $ 8,164,354     $ 7,925,900  

Net Income

     2,147,054       2,245,799       1,495,788  

Contributions

     4,921,320       1,000,000       1,700,000  

Distributions

     (4,880,793 )     (3,708,958 )     (2,957,334 )
    


 


 


Ending Balance

   $ 9,888,776     $ 7,701,195     $ 8,164,354  
    


 


 


 

 

 

See Notes to Combined Financial Statements.

 

F-27


STONEBRIDGE ACQUISITION HOTELS

 

COMBINED STATEMENTS OF CASH FLOWS

 

YEARS ENDED DECEMBER, 2003, 2002 AND 2001

 

     2003

    2002

    2001

 

Cash Flows From Operating Activities

                        

Net income

   $ 2,147,054     $ 2,245,799     $ 1,495,788  

Adjustments to reconcile net income to net cash provided by operating activities:

                        

Depreciation and amortization

     2,201,333       2,348,377       1,949,505  

Change in assets and liabilities:

                        

(Increase) decrease in:

                        

Accounts receivable

     (375,854 )     (518,880 )     118,748  

Prepaid expenses and other current assets

     44,070       (82,629 )     367,773  

Increase (decrease) in:

                        

Accounts payable and accrued expenses

     16,168       321,522       (39,309 )
    


 


 


Net cash provided by operating activities

     4,032,771       4,314,189       3,892,505  
    


 


 


Cash Flows From Investing Activities

                        

Purchase of capital assets, including construction in progress

     (9,320,552 )     (1,812,876 )     (1,835,565 )

Franchise fees

     (25,000 )     (49,315 )     —    

Net (increase) decrease in restricted funds held

     (161,691 )     8,767       (131,239 )
    


 


 


Net cash used in investing activities

     (9,507,243 )     (1,853,424 )     (1,966,804 )
    


 


 


Cash Flows From Financing Activities

                        

Proceeds from notes payable

     5,430,928       18,920,940       4,730,000  

Principal payments on notes payable

     (1,664,150 )     (18,853,335 )     (4,010,640 )

Due to Affiliate

     1,950,000       —         —    

Loan origination fees

     (202,142 )     (173,318 )     (155,005 )

Equity Funding

     4,921,320       1,000,000       1,700,000  

Distributions

     (4,880,793 )     (3,708,958 )     (2,957,334 )
    


 


 


Net cash provided by (used in) financing activities

     5,555,163       (2,814,671 )     (692,979 )
    


 


 


Net increase (decrease) in cash

     80,691       (353,906 )     1,232,722  

Cash:

                        

Beginning

     1,780,646       2,134,552       901,830  
    


 


 


Ending

   $ 1,861,337     $ 1,780,646     $ 2,134,552  
    


 


 


Supplemental Disclosure of Cash Flow Information

                        

Cash payments for interest, including capitalized interest

   $ 3,006,814     $ 2,490,792     $ 2,926,877  
    


 


 


Supplemental Schedule of Noncash Investing and Financing Activities

                        

Capital assets purchased included in accounts payable

   $ 1,503,108     $ 285,233     $ —    
    


 


 


Property and equipment financed by notes payable

   $ 10,422,887     $ 8,044,685     $ 2,000,000  
    


 


 


 

See Notes To Combined Financial Statements.

 

F-28


Stonebridge Acquisition Hotels

 

Notes To Combined Financial Statements

 

Note 1. Nature of Business and Significant Accounting Policies

 

Nature of business: The accompanying combined financial statements present the financial information of the following Hotel properties (the Hotels):

 

365 Lodging, LLC is a Colorado limited liability company which was formed on July 3, 2002, for the purpose of acquiring land and developing a Homewood Suites by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Anchorage, Alaska became operational in March 2004, when the management agreement became effective and the hotel commenced operations.

 

Anchorage Lodging, LLC is a Colorado limited liability company which was formed on March 13, 1997, for the purpose of acquiring land and developing a Hampton Inn by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Anchorage, Alaska became operational in October 1997, when the management agreement became effective and the hotel commenced operations.

 

Arcadia Lodging, LLLP is a Colorado limited liability limited partnership which was formed on May 18, 1998, for the purpose of acquiring land and developing a Hilton Garden Inn by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Arcadia, California, became operational in October 1999, when the management agreement became effective and the hotel commenced operations.

 

Arcadia Suites, LLLP is a Colorado limited liability limited partnership which was formed on May 18, 1998, for the purpose of acquiring land and developing a Springhill Suites by Marriott and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Arcadia, California, became operational in November 1999, when the management agreement became effective and the hotel commenced operations.

 

Borealis Lodging, LLC is a Colorado limited liability company which was formed on July 27, 2000, for the purpose of acquiring land and developing a Hilton Garden Inn by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Anchorage, Alaska, became operational in June 2002, when the management agreement became effective and the hotel commenced operations.

 

Foothill Ranch Lodging, LP is a Colorado limited partnership which was formed on April 15, 1997, for the purpose of acquiring land and developing a Hampton Inn by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Foothill Ranch, California became operational in August 1998, when the management agreement became effective and the hotel commenced operations.

 

Glendale Lodging, LLLP is a Colorado limited liability limited partnership which was formed on August 20, 1997, for the purpose of acquiring land and developing a Hampton Inn and Suites by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, (the Manager). The hotel, located in Denver, Colorado, became operational in April 1999, when the management agreement became effective and the hotel commenced operations.

 

Jeffco Lodging, LLP is a Colorado limited liability partnership which was formed on September 1, 2003, for the purpose of acquiring real estate of a Hampton Inn by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Lakewood,

 

F-29


Stonebridge Acquisition Hotels

 

Notes To Combined Financial Statements—(Continued)

 

Colorado, became operational in September 2003, when the management agreement became effective and the hotel commenced operations.

 

Orange County Lodging, LP is a Colorado limited partnership which was formed on April 15, 1997, for the purpose of acquiring land and developing a Hilton Garden Inn by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Lake Forest, California, became operational in April 2004, when the management agreement became effective and the hotel commenced operations.

 

Phoenix Lodging, LLC is a Colorado limited liability company which was formed on April 11, 1997, for the purpose of acquiring land and developing a Hampton Inn by Hilton and operating the hotel under a management agreement with Stonebridge Hospitality Services, LLC (the Manager). The hotel, located in Phoenix, Arizona, became operational in November 1998, when the management agreement became effective and the hotel commenced operations.

 

A summary of the Hotels’ significant accounting policies follows:

 

Personal assets and liabilities and members’ salaries: In accordance with the generally accepted method of presenting limited liability company and partnership financial statements, the combined financial statements do not include the personal assets and liabilities of the members, including their obligation for income taxes on their distributive shares of the net income of the limited liability company or partnership nor any provision for income tax expense.

 

The expenses shown in the combined statements of income do not include any salaries to the members.

 

Principles of combination: The accompanying financial statements of Stonebridge Acquisition Hotels include the accounts of 365 Lodging, LLC, Anchorage Lodging, LLC, Arcadia Lodging, LLLP, Arcadia Suites, LLLP, Borealis Lodging, LLC, Foothill Ranch Lodging, LP, Glendale Lodging, LLLP, Jeffco Lodging, LLP, Orange County Lodging, LP, and Phoenix Lodging, LLC (collectively the Hotels). The Hotels are separate legal entities that share management and common ownership. All significant related balances and transactions have been eliminated in combination.

 

Concentrations of credit risk: The Hotels maintain their cash in bank deposit accounts which, at times, may exceed federally insured limits. The Hotels have not experienced any losses in such accounts. The Hotels believe they are not exposed to any significant credit risk on cash.

 

Restricted funds: The Hotels are required to fund some of the various mortgage holders with sufficient funds, generally 5% of gross revenue, to cover the cost of replacements and renewals to the hotel’s property and improvements. The mortgagors hold these funds in escrow in short-term money market securities on behalf of the hotel until the funds are spent on capital improvements.

 

Accounts receivable: Accounts receivable is comprised primarily of trade receivables due from Hotel guests. An allowance for doubtful accounts is based on management’s estimate of the expected collectibility of these trade receivables. There is no allowance at December 31, 2003, 2002 and 2001. Trade receivables are written off when deemed uncollectible. Recoveries of trade receivables previously written off are recorded when received.

 

A trade receivable is considered past due when any portion of the receivable balance is outstanding for more than 90 days. Interest is charged on trade receivables that are outstanding for more than 30 days and is recognized as charged. No interest has been charged to trade receivables during 2003, 2002 or 2001.

 

F-30


Stonebridge Acquisition Hotels

 

Notes To Combined Financial Statements—(Continued)

 

Investment in hotels: The investment in hotels is stated at cost. Interest and property taxes incurred during the construction of the facilities were capitalized and depreciated over the life of the asset. Costs of improvements are capitalized. Costs of normal repairs and maintenance are charged to expense as incurred. Upon the sale or retirement of property and equipment, the cost and related accumulated depreciation are removed from the respective accounts, and the resulting gain or loss, if any, is included in operations.

 

Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets. The useful lives of assets are 39 years for buildings, 15 years for improvements and 5 to 7 years for furniture, fixtures and equipment.

 

Valuation of long-lived assets: The Hotels accounts for the valuation of long-lived assets under Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS No. 144 requires that long-lived assets and certain identifiable intangible assets be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of the long-lived asset is measured by a comparison of the carrying amount of the asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets. Assets to be disposed of are reportable at the lower of the carrying amount or fair value, less costs to sell. No impairment losses have been recorded to date.

 

Franchise fees: Franchise fees are amortized on a straight-line basis which approximates the effective interest method over the term of the agreement commencing on the hotel opening dates.

 

Loan origination costs: Construction loan costs are capitalized to investment in hotel property and are depreciated in accordance with the Hotels’ normal depreciation policies. Permanent loan costs are amortized using straight-line methods, which approximates the effective interest method, over the terms of the respective mortgages. Amortization expenses totaled $140,766, $177,738 and $184,535 for the years ended December 31, 2003, 2002 and 2001 respectively.

 

Income taxes: No federal or state income taxes are payable by the Hotels, and therefore, no tax provision has been reflected in the accompanying financial statements. The members are required to include their respective share of Hotels profits or losses in their individual tax returns. The tax returns, the status of the Hotels as such for tax purposes, and the amount of allocable Hotels income or loss, are subject to examinations by the Internal Revenue Service. If such examinations result in changes with respect to the Hotels status, or in changes to allocable Hotels income or loss, the tax liability of the members would be changed accordingly.

 

Revenue recognition: Revenue is recognized as earned, which is generally defined as the date upon which a guest occupies a room or consummation of purchases of other hotel services.

 

Sales and marketing: Sales and marketing costs are expensed when incurred. These costs represent the expense for franchise advertising and reservation systems under the terms of the hotel management agreement and general and administrative expenses that are directly attributable to advertising and promotion.

 

Estimates: The presentation of the financial statements requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

F-31


Stonebridge Acquisition Hotels

 

Notes To Combined Financial Statements—(Continued)

 

Note 2. Investment in Hotel Properties

 

The following is a reconciliation of the carrying value of the Investment in hotels at December 31, 2003, 2002 and 2001:

 

     2003

   2002

   2001

Land and land improvements

   $ 10,748,333    $ 9,111,282    $ 9,111,282

Building and improvements

     43,633,333      35,293,358      27,315,775

Furniture, fixtures and equipment

     8,882,377      6,885,473      5,348,378
    

  

  

       63,264,043      51,290,113      41,775,435

Less accumulated depreciation

     9,318,406      7,284,685      5,273,690
    

  

  

Investment in hotels, net

   $ 53,945,637    $ 44,005,428    $ 36,501,745
    

  

  

 

F-32


Stonebridge Acquisition Hotels

 

Notes To Combined Financial Statements—(Continued)

 

Note 3. Mortgages Payable

 

Mortgages payable at December 31, 2003, 2002 and 2001 consist of the following:

 

     2003

   2002

   2001

365 Lodging, LLC Mortgage with GE Capital, secured by the investment in the hotel; term of 10 years and due September 2013; interest at Libor + 2.75%

   $ 3,411,162    $ —      $ —  

365 Lodging, LLC Mortgage with Great Western, secured by the investment in the hotel; term of 6 years and due September 15, 2009; interest at 5.5.%

     3,849,500      —        —  

Anchorage Lodging, LLC Mortgage with GE Capital Corporation secured by the investment in the hotel; term of 10 years and due April 2009; interest at 7.75%

     5,775,303      5,954,167      6,119,556

Arcadia Lodging, LLLP Mortgage with Corus Bank secured by the investment in the hotel; term of 3 years and due May 2005; interest at LIBOR + 3.75%

     5,813,205      6,015,233      —  

Arcadia Lodging, LLLP Mortgage with ChinaTrust Bank secured by the investment in the hotel; interest at Prime + 1.25%; Paid off April 2002

     —        —        6,221,344

Arcadia Suites, LLLP Mortgage with Corus Bank secured by the investment in the hotel; term of 3 years and due April 2005; interest at LIBOR + 3.75%

     4,383,728      4,525,690      —  

Arcadia Suites, LLLP Mortgage with ChinaTrust Bank secured by the investment in the hotel; interest at Prime + 1.25%; Paid off 2002

     —        —        4,542,568

Borealis Lodging, LLC Mortgage with HilMAC secured by the investment in the hotel; term of 5 years and due December 2007; interest at 6.05%

     9,031,159      9,262,219      —  

Borealis Lodging, LLC Mortgage with Great Western secured by the investment in the hotel; interest at Prime + .75%; Paid off 2003

     —        500,000      2,000,000

Foothill Ranch Lodging, LP Mortgage with PNC Bank secured by the investment in the hotel; term of 10 years and due August 2011; interest at 8.06%

     4,587,756      4,650,457      4,708,255

Glendale Lodging, LLLP Mortgage with GE Capital secured by the investment in the hotel; term of 10 years and due January 2013; interest at 6.93%

     6,734,506      6,900,000      —  

Glendale Lodging, LLLP Mortgage with Corus Bank secured by the investment in the hotel; interest at Prime + 5.75%; Paid off 2002

     —        —        5,987,278

Jeffco Lodging, LLP Mortgage with Guaranty Bank and Trust secured by the investment in the hotel; term of 4 years and due July 2007; interest at 4%

     5,197,659      —        —  

Orange County Lodging, LP Mortgage with FirsTier Capital secured by the investment in the hotel; term of 2 years and due January 2004; interest at Prime + .5%

     3,339,393      —        —  

Phoenix Lodging, LLC Mortgage with GE Capital secured by the investment in the hotel; term of 10 years and due February 2009; interest at 7.48%

     3,805,425      3,931,365      4,047,838
    

  

  

     $ 55,928,796    $ 41,739,131    $ 33,626,839
    

  

  

 

F-33


Stonebridge Acquisition Hotels

 

Notes To Combined Financial Statements—(Continued)

 

Future maturities at December 31, 2003 are as follows:

 

Year Ending

December 31,


2004

   $ 1,915,249

2005

     12,524,136

2006

     5,023,902

2007

     6,975,059

2008

     9,855,619

Thereafter

   $ 19,634,831
    

Total

   $ 55,928,796
    

 

Interest of $202,557, $120,475 and $47,106 was capitalized in the years ended December 31, 2003, 2002 and 2001, respectively.

 

Note 4. Management Agreements

 

The Hotels are subject to management agreements, which cover an initial term of 5 to 20 years with varying renewal terms. The agreements provide for payment of base management fees, marketing fees, and reservation system fees, which are calculated monthly and range from 4.6% to 6% of gross rental revenues. Management fees of $968,514, $787,946 and $667,016, were expensed in 2003, 2002 and 2001, respectively.

 

Note 5. Franchise Agreements

 

Franchise fees totaling $171,965, $146,965 and $97,650 have been paid to Hilton and Marriott International, Inc. as of December 31, 2003, 2002, and 2001, respectively. Amortization expense totaled $15,713, $14,353 and $13,194 for the years ended December 31, 2003, 2002 and 2001, respectively.

 

The Hotels are subject to various franchise agreements under which the Hotels agree to use the Franchisor’s trademark, standards of service (cleanliness, management, advertising) and construction quality and design. There are agreements with Hilton (Homewood Suites, Hampton Inn, Hampton Inn and Suites and Hilton Garden Inn) and Marriott International, Inc. (Springhill Suites). The agreements cover initial term of 5 to 20 years with varying renewal terms. The agreement provides for payment of base management fees, which are calculated monthly and range from 3% to 8% of gross rental revenues. Franchise fees of $1,269,506, $1,104,377 and $983,802 were paid in 2003, 2001 and 2001, respectively

 

Note 6. Related Parties

 

The managing member of the Hotels is also the President of the Manager. The “Due to affiliates” of $1,200,000 to Arcadia Lodging, LLLP and $750,000 to Arcadia Suites, LLLP as of December 31, 2003 are funds loaned from the Manager in order to assist with distributions to the other members. Interest at 5% per annum is being paid monthly and the outstanding principal balances are anticipated to be paid within a year.

 

The Hotels also owe the Manager $332,253, $234,870 and $176,335 at December 31, 2003, 2002 and 2001, respectively for the management fees, employee expenses and miscellaneous operating expenses in the normal course of business. All amounts owed were paid in the subsequent year. These amounts are included in accounts payable and accrued expenses in the accompanying combined financial statements.

 

F-34


Stonebridge Acquisition Hotels

 

Notes To Combined Financial Statements—(Continued)

 

Note 7. Subsequent Event

 

In October 2004, the Hotels sold eight of the hotel investments to Apple REIT Six, Inc. for a gross purchase price of $95 million. The sale of two of the hotel investments are pending. The gross purchase price for these investments is $19 million and the sale is expected to close in November 2004. Debt in Anchorage Lodging, LLC, Foothill Ranch Lodging, LP, and Glendale Lodging, LLLP with an aggregate principal balance of approximately $17 million, will be assumed by the purchaser.

 

F-35


FORT WORTH, TEXAS—SPRINGHILL SUITES BY MARRIOTT HOTEL

 

BALANCE SHEET

 

MARCH 31, 2004 (Unaudited)

 

 

ASSETS

        

INVESTMENT IN HOTEL PROPERTIES:

        

Land

   $ 1,168,138  

Furniture and Equipment

     462,314  

Construction in Progress

     9,239,727  
    


TOTAL INVESTMENT IN HOTEL PROPERTY

     10,870,179  
    


Cash

     869  

Deposits

     2,400  
    


       3,269  
    


TOTAL ASSETS

   $ 10,873,448  
    


LIABILITIES AND PARTNERS’ DEFICIT         
LIABILITIES:         

Mortgage Payable

   $ 9,360,205  

Accounts Payable

     1,760,120  

Affiliate Loans

     774,118  

Accrued Liabilities

     18,128  
    


TOTAL LIABILITIES

     11,912,571  

PARTNERS’ DEFICIT

     (1,039,123 )
    


TOTAL LIABILITIES AND PARTNERS’ DEFICIT

   $ 10,873,448  
    


 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-36


FORT WORTH, TEXAS—SPRINGHILL SUITES BY MARRIOTT HOTEL

 

STATEMENT OF PARTNERS’ DEFICIT

 

FOR THE PERIOD JANUARY 1, 2004 THROUGH MARCH 31, 2004 (Unaudited)

 

Balance, January 1, 2004

   $ (1,027,975 )

Net Loss

     (11,148 )
    


Balance, March 31, 2004

   $ (1,039,123 )
    


STATEMENT OF OPERATIONS

 

FOR THE PERIOD JANUARY 1, 2004 AND MARCH 31, 2004 (Unaudited)

 

 

 

REVENUES    $ —    

EXPENSES:

        

Pre-Opening Costs

     11,148  
    


NET LOSS

   $ (11,148 )
    


 

 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-37


FORT WORTH, TEXAS—SPRINGHILL SUITES BY MARRIOTT HOTEL

 

STATEMENT OF CASH FLOWS

 

FOR THE PERIOD JANUARY 1, 2004 THROUGH MARCH 31, 2004 (Unaudited)

 

CASH FLOWS FROM (TO) OPERATING ACTIVITIES:

        

Net Loss

   $ (11,148 )

Change in:

        

Accounts Payable

     11,148  
    


NET CASH FLOWS FROM OPERATING ACTIVITIES

     —    
    


CASH FLOWS TO INVESTING ACTIVITIES:

        

Purchase of Hotel Property

     (3,133,819 )
    


CASH FLOWS FROM FINANCING ACTIVITIES:

        

Mortgage Loan Proceeds

     3,077,576  
    


NET DECREASE IN CASH

     (56,243 )

CASH, JANUARY, 1, 2004

     57,112  
    


CASH, MARCH 31, 2004

   $ 869  
    


 

 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-38


GBI of South Carolina

(A Limited Liability Company)

 

Balance Sheet

March 31, 2004 (unaudited)

 

Assets    2004

Investment in hotel, net of accumulated depreciation of $1,762,493

   $ 7,175,325

Cash and cash equivalents

     20,186

Reserve held for furniture, fixtures and equipment

     235,624

Other assets, net

     415,285
    

Total assets

   $ 7,846,420
    

Liabilities And Partners’ Capital

      

Liabilities:

      

Notes payable – secured

   $ 6,551,282

Other liabilities

     58,298
    

Total liabilities

     6,609,580
    

Partners’ Capital

     1,236,840
    

Total liabilities and partners’ capital

   $ 7,846,420
    

 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-39


GBI of South Carolina

(A Limited Liability Company)

 

Statements Of Income

Three months ended March 31, 2004 and 2003 (unaudited)

 

     2004

    2003

 

Revenues

                

Suite

   $ 406,788     $ 359,062  

Other

     33,016       23,268  
    


 


Total revenues

     439,804       382,330  
    


 


Expenses

                

Operating

     144,956       123,353  

Hotel administrative

     41,068       22,520  

Sales and marketing

     19,443       24,423  

Utilities

     28,722       25,442  

Repair and maintenance

     21,691       22,430  

Management fees

     31,786       26,763  

Taxes, insurance and other

     26,182       26,623  

General and administrative

     53,763       16,782  

Depreciation of real estate owned

     80,678       71,423  
    


 


Total expenses

     448,289       359,759  
    


 


Operating (loss) income

     (8,485 )     22,571  

Interest income

     523       504  

Interest expense

     (54,935 )     (58,856 )
    


 


Net loss

   $ (62,897 )   $ (35,781 )
    


 


 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-40


GBI of South Carolina

(A Limited Liability Company)

 

Statements Of Cash Flows

Three months ended March 31, 2004 and March 31, 2003 (unaudited)

 

     2004

    2003

 

Cash Flows From Operating Activities

                

Net income

   $ (62,897 )     (35,781 )

Adjustments to reconcile net income to net cash provided by operating activities:

                

Depreciation of hotel assets

     80,678       71,423  

Change in operating assets and liabilities:

                

Due from third party manager

     (87,500 )     (87,500 )

Other assets

     (294,073 )     (119,713 )

Accounts payable and accrued expenses

     26,177       137,068  
    


 


Net cash provided by operating activities

     (337,615 )     (34,503 )
    


 


Cash Flows From Investing Activities

                

(Increase) decrease in cash reserved for capital improvements

     (14,320 )     (9,259 )

Capital (expenditures) disposals

     (7,985 )     42,734  
    


 


Net cash used in investing activities

     (22,305 )     33,475  
    


 


Cash Flows From Financing Activities

                

Due from affiliates

     422,900       49,360  

Repayment of principal on notes payable

     (50,415 )     (46,734 )
    


 


Net cash used in financing activities

     372,485       2,626  
    


 


Net decrease in cash and cash equivalents

     12,565       1,598  

Cash and cash equivalents, beginning of year

     7,621       4,596  
    


 


Cash and cash equivalents, end of year

   $ 20,186     $ 6,194  
    


 


Supplemental Disclosure of Cash Flow Information

                

Interest paid, no amounts capitalized

   $ 54,935     $ 58,856  
    


 


 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-41


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

BALANCE SHEET

 

MARCH 31, 2004 (Unaudited)

 

ASSETS

 

INVESTMENT IN HOTEL PROPERTIES:

      

Land

   $ 6,033,946

Furniture and Equipment

     1,170,212

Construction in Progress

     27,630,258
    

TOTAL INVESTMENT IN HOTEL PROPERTY

     34,834,416
    

Cash

     303,983

Restricted Cash

     225,241

Affiliate Loans

     2,249

Loan Costs

     755,000
    

       1,286,473
    

TOTAL ASSETS

   $ 36,120,889
    

LIABILITIES AND PARTNERS’ CAPITAL

      

LIABILITIES:

      

Mortgage Payable

   $ 24,003,153

Accounts Payable

     3,002,540

Accrued Liabilities

     46,081
    

TOTAL LIABILITIES

     27,051,774

PARTNERS’ CAPITAL

     9,069,115
    

TOTAL LIABILITIES AND PARTNERS’ CAPITAL

   $ 36,120,889
    

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-42


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

STATEMENT OF PARTNERS’ CAPITAL

 

FOR THE PERIOD JANUARY 1, 2004 THROUGH MARCH 31, 2004 (Unaudited)

 

Balance, January 1, 2004

   $ 9,183,664  

Net Loss

     (106,269 )

Capital Distributions

     (8,280 )
    


Balance, March 31, 2004

   $ 9,069,115  
    


 

STATEMENT OF OPERATIONS

 

FOR THE PERIOD JANUARY 1, 2004 AND MARCH 31, 2004 (Unaudited)

 

REVENUES:

        

Interest Income

   $ 2  

EXPENSES:

        

Pre-Opening Costs

     106,271  
    


NET LOSS

   $ (106,269 )
    


 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-43


REDMOND, WASHINGTON—MARRIOTT TOWN CENTER HOTEL

 

STATEMENT OF CASH FLOWS

 

FOR THE PERIOD JANUARY 1, 2004 THROUGH MARCH 31, 2004 (Unaudited)

 

 

CASH FLOWS FROM (TO) OPERATING ACTIVITIES:

        

Net Loss

   $ (106,269 )

Change in:

        

Accounts Payable

     5,876  
    


NET CASH FLOWS TO OPERATING ACTIVITIES

     (100,393 )
    


CASH FLOWS TO INVESTING ACTIVITIES:

        

Purchase of Hotel Property

     (6,083,567 )
    


CASH FLOWS FROM (TO) FINANCING ACTIVITIES:

        

Mortgage Loan Proceeds

     6,398,529  

Equity Distributions

     (8,280 )
    


NET CASH FLOWS FROM FINANCING ACTIVITIES

     6,390,248  
    


NET INCREASE IN CASH

     206,288  

CASH, JANUARY, 1, 2004

     97,695  
    


CASH, MARCH 31, 2004

   $ 303,983  
    


 

 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-44


STONEBRIDGE ACQUISITION HOTELS

 

COMBINED BALANCE SHEETS (UNAUDITED)

 

DECEMBER 31, 2003 AND JUNE 30, 2004

 

     December 31, 2003

   June 30, 2004

Assets              

Investment in hotel, net

   $ 53,945,637    $ 72,938,429

Construction in Progress

     12,017,629      —  

Cash and cash equivalents

     1,861,337      1,643,128

Accounts Receivable

     1,273,381      1,210,080

Restricted funds held for:

             

Taxes

     78,477      86,848

Furniture, fixtures and equipment

     573,428      683,235

Other assets, net

     1,089,619      1,262,205
    

  

Total assets

   $ 70,839,508    $ 77,823,925
    

  

Liabilities And Net Assets              

Liabilities:

             

Notes payable

   $ 55,928,796    $ 64,995,996

Accounts payable & accrued expenses

     5,021,936      1,804,128
    

  

Total liabilities

     60,950,732      66,800,124

Commitments and subsequent events

             

Members’ Equity

     9,888,776      11,023,801
    

  

Total liabilities and members’ equity

   $ 70,839,508    $ 77,823,925
    

  

 

 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-45


STONEBRIDGE ACQUISITION HOTELS

 

COMBINED STATEMENTS OF INCOME (UNAUDITED)

 

SIX MONTHS ENDED JUNE 30, 2004 AND 2003

 

     2004

   2003

Revenues:

             

Suites

   $ 12,359,491    $ 9,164,615

Other

     726,410      530,772
    

  

Total revenues

     13,085,901      9,695,387
    

  

Expenses:

             

Operating

     3,605,960      2,524,123

Hotel Administration

     1,220,707      558,366

Sales and marketing

     599,490      351,942

Utilities

     449,053      319,025

Repairs and maintenance

     550,054      374,865

Management & Franchise Fees

     1,664,811      1,226,320

Taxes, insurance and other

     743,623      809,314

Depreciation

     1,521,889      1,178,337
    

  

Total expenses

     10,355,587      7,342,292
    

  

Operating income

             

Interest income

     3,294      8,705

Interest expense

     1,600,287      1,376,624
    

  

Net income

   $ 1,133,321    $ 985,176
    

  

 

 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-46


STONEBRIDGE ACQUISITION HOTELS

 

COMBINED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

SIX MONTHS ENDED JUNE 30, 2004 AND 2003

 

     2004

    2003

 

Cash Flows From Operating Activities

                

Net income

   $ 1,133,321     $ 985,176  

Adjustments to reconcile net income to net cash provided by operating activities:

                

Depreciation

     1,521,889       1,178,337  

Increase in operating assets

     (109,285 )     (69,820 )

Decrease in operating liabilities

     (1,267,808 )     (192,964 )
    


 


Net cash provided by operating activities

     1,278,117       1,900,729  
    


 


Cash Flows From Investing Activities

                

Purchase of capital assets

     (8,497,052 )     (4,499,928 )

Net increase in restricted funds held

     (118,178 )     (130,757 )
    


 


Net cash used in investing activities

     (8,615,230 )     (4,630,685 )
    


 


Cash Flows From Financing Activities

                

Proceeds from notes payable

     9,067,200       3,109,873  

Due to Affiliate

     (1,950,000 )     —    

Equity Funding (Distributions)

     1,704       (1,011,852 )
    


 


Net cash provided by financing activities

     7,118,904       2,098,021  
    


 


Net decrease in cash

   $ (218,209 )   $ (631,935 )

Cash:

                

Beginning

   $ 1,861,337     $ 1,780,646  
    


 


Ending

   $ 1,643,128     $ 1,148,711  
    


 


 

 

 

 

See also the audited financial statements included as part of this Supplement No. 7

 

F-47


Apple REIT Six, Inc.

 

Pro Forma Condensed Consolidated Balance Sheet as of June 30, 2004 (unaudited, in thousands)

 

The following unaudited Pro Forma Condensed Consolidated Balance Sheet of Apple REIT Six, Inc. (“AR6”) gives effect to the purchase of a Marriott Town Center in Redmond, Washington for a gross purchase price of $64 million on July 7, 2004, the purchase of one Springhill Suites by Marriott located in Arcadia, California; three Hilton Garden Inn's located in Arcadia, California, Anchorage, Alaska, and Lake Forest, California; three Hampton Inn by Hilton hotels located in Lakewood, Colorado, Phoenix, Arizona, and Glendale, Colorado, and one Homewood Suites by Hilton hotel located in Anchorage, Alaska. The gross purchase price was $95.6 million and closed effective October 12, 2004, and two pending hotel purchases of Hampton Inns by Hilton in Anchorage, Alaska and Foothill Ranch, California for an approximate purchase price of $18.9 million. The pending purchases and the hotels purchased on October 12, 2004 are collectively referred to as the “Stonebridge Portfolio.”

 

This pro forma Balance Sheet also assumes all of the hotels had been leased to our wholly owned taxable REIT subsidiaries pursuant to master hotel lease arrangements. The hotels acquired will be managed by affiliates of Marriott International and Hilton Hotels Corporation under separate management agreements.

 

Such pro forma information is based in part upon the historical Consolidated Balance Sheet of AR6 and the historical balance sheets of the hotels.

 

The following unaudited Pro Forma Condensed Consolidated Balance Sheet of AR6 is not necessarily indicative of what the actual financial position would have been assuming such transactions had been completed as of June 30, 2004, nor does it purport to represent the future financial position of AR6.

 

The unaudited pro forma condensed consolidated balance sheets should be read in conjunction with, and are qualified in their entirety by, the historical consolidated balance sheets of the acquired hotels included in this prospectus.

 

Balance Sheet as of June 30, 2004 (unaudited, in thousands)

 

     Company
Historical
Balance
Sheet


    Marriott
Town
Center
Redmond


   Stonebridge
Portfolio


   Pro forma
Adjustments


    Total
Pro forma


 

ASSETS

                                    

Investment in hotel properties, net

   $ 24,003     $ 34,834    72,939    $ 179,310 (B)        
                           (107,773 )(C)   $ 203,313  

Cash and cash equivalents

     89,686       304    1,643      (86,633 )(G),(H)     5,000  

Restricted cash-furniture, fixtures and equipment escrow

     275       225    770      2,209 (I)     3,479  

Other assets

     848       757    2,472      (3,229 )(D)     848  
    


 

  
  


 


Total Assets

   $ 114,812     $ 36,120    77,824    $ (16,116 )   $ 212,640  
    


 

  
  


 


LIABILITIES and SHAREHOLDERS’ EQUITY

                                    

Liabilities

                                    

Mortgage notes payable

     —       $ 24,003    64,996    $ (72,243 )(E)   $ 16,756  

Accounts payable and accrued expenses

   $ 13       3,002    1,804      (4,627 )(J)     192  

Other accrued expenses

     —         46    —        (46 )(E)     —    
    


 

  
  


 


Total Liabilities

     13       27,051    66,800      (76,916 )     16,948  

Shareholders’ equity (deficit)

     —         9,069    11,024      (20,093 )(F)     —    

Class B Convertible Stock, no par value, authorized 240,000 shares

     24       —      —        —         24  

Common stock, no par value, authorized 200,000,000 shares

     115,609       —      —        80,893 (A)     196,502  

Distribution greater than net income

     (834 )     —      —        —         (834 )
    


 

  
  


 


Total Shareholders’ Equity

     114,799       9,069    11,024      60,800       195,692  
    


 

  
  


 


Total Liabilities and Shareholders’ Equity

   $ 114,812     $ 36,120    77,824    $ (16,116 )   $ 212,640  
    


 

  
  


 


 

F-48


Notes to Pro Forma Condensed Consolidated Balance Sheet (unaudited)

 

(A) Represents incremental gross proceeds of $91,924,000 from sale of 8,357,000 units subsequent to June 30, 2004 used to fund acquisitions (see Note B).

 

(B) Total purchase price for the properties purchased after June 30, 2004 consists of the following. Purchase price allocation is preliminary and subject to change.

 

     Marriott
Town
Center
Redmond


    Stonebridge
Portfolio


    Total
combined


 
     (in thousands)  

Purchase price per contract

   $ 64,000     $ 114,500     $ 178,500  

Escrows and other assets assumed

     (179 )     (3,025 )     (3,204 )

Acquisition fee payable to Apple Six Realty Group

     1,280       2,290       3,570  

Additional estimated closing costs

     249       195       444  
    


 


 


Investment in hotel properties

     65,350       113,960       179,310 (B)

Escrows and other assets acquired

     179       3,025       3,204  

Liabilities Assumed

     —         (16,756 )     (16,756 )

Real estate and property taxes

     —         (179 )     (179 )
    


 


 


Investment in hotel properties net of liabilities

   $ 65,529     $ 100,050     $ 165,579  
    


 


 


Total purchase price, net

                   $ 165,579  

Less: Cash on hand to fund acquisitions

                     (89,686 )

Plus: Working capital requirements

                     5,000  
                    


Equity proceeds needed for acquisitions and working capital

                   $ 80,893  
                          

Purchase price, cash required to pay seller

                   $ 80,893  

Net raise percentage

                     0.88  
                    


Gross dollars needed to fund acquisitions

                   $ 91,924  

Gross dollars needed in addition to the initial offering

                   $ 91,924  

Price per share

                   $ 11.00  
                    


Units required in addition to the initial offering

                     8,357  

Actual outstanding shares 6/30/04

                     11,963  
                    


Total Shares outstanding

                     20,320  

 

(C) Represents elimination of historical net carrying value of real estate under prior owner.

 

(D) Represents elimination of net deferred loan costs and other intangible assets associated with prior owner.

 

(E) Represents elimination of liabilities associated with prior owner, not assumed by the Company.

 

(F) Represents elimination of shareholders’ equity associated with the prior owner.

 

(G) Represents elimination of prior owners cash and cash equivalents.

 

(H) Cash needed to fund one quarter’s dividend and working capital needs, less cash on hand of $89,686,000.

 

(I) Represents assumption of certain escrows in the amount of $3,204,000.

 

(J) Represents assumption of certain liabilities in the amount of $179,000.

 

F-49


Apple REIT Six, Inc.

 

Pro Forma Condensed Consolidated Statements of Operations (unaudited)

 

For the year ended December 31, 2003 and the six months ended June 30, 2004

(in thousands)

 

The following unaudited Pro Forma Condensed Consolidated Statement of Operations of Apple REIT Six, Inc. (“AR6”) gives effect to the purchase of a Springhill Suites by Marriott in Fort Worth, Texas for an approximate purchase price of $13,340,000, purchased on May 28, 2004, the purchase of a Courtyard by Marriott in Myrtle Beach, SC for a gross purchase price of $9.2 million, purchased on June 8, 2004, the purchase of a Town Center by Marriott in Redmond, Washington on July 7, 2004 for a gross purchase price of $64 million, and the purchase of one Springhill Suites by Marriott located in Arcadia, California; three Hilton Garden Inn’s located in Arcadia, California, Anchorage, Alaska, and Lake Forest, California; three Hampton Inn by Hilton hotels located in Lakewood, Colorado, Phoenix, Arizona, and Glendale, Colorado, and one Homewood Suites by Hilton hotel located in Anchorage, Alaska. The gross purchase price was $95.6 million and closed effective October 12, 2004, and two pending hotel purchases of Hampton Inns by Hilton in Anchorage, Alaska and Foothill Ranch, California for an approximate purchase price of $18.9 million. The pending purchases and the hotels purchased on October 12, 2004 are collectively referred to as the “Stonebridge Portfolio.”

 

This pro forma Statement of Operations also assumes all of the hotels had been leased to our wholly owned taxable REIT subsidiaries pursuant to master hotel lease arrangements. The hotels acquired will be managed by affiliates of Marriott International and Hilton Hotels Corporation under separate management agreements.

 

Such pro forma information is based in part upon the historical Consolidated Statement of Operations of AR6 and the historical Statement of Operations of the hotels.

 

The following unaudited Pro Forma Condensed Consolidated Statement of Operations of AR6 is not necessarily indicative of what the actual financial position would have been assuming such transactions had been completed as of January 1, 2003, nor does it purport to represent the future financial position of AR6.

 

The unaudited pro forma condensed consolidated statement of operations should be read in conjunction with, and are qualified in their entirety by, the historical consolidated statement of operations of the acquired hotels included in this prospectus.

 

F-50


For the year ended December 31, 2003 (unaudited, in thousands)

 

    Company
Historical
Statement of
Operations (A)


  Historical
Springhill
Suites by
Marriott
Ft. Worth (A)


  Historical
Courtyard by
Marriott
Myrtle Beach (A)


  Marriott
Town Center
Redmond (A)


    Stonebridge
Portfolio (A)


  Pro forma
Adjustments


    Total
Pro forma


Revenue:

                                             

Suite revenue

  $ —     $ —     $ 2,207     —       $ 19,498     —       $ 21,705

Other operating revenue

    —       —       168     —         1,088     —         1,256

Interest income

    —       —       2   $ 1       13   $ (16 )(F)     —  
   

 

 

 


 

 


 

Total revenue

    —       —       2,377     1       20,599     (16 )     22,961

Expenses:

                                             

Operating expenses

    —       —       1,145     —         9,322     —         10,467

General and administrative

    —       —       56     56       —       1,092 (B)     1,204

Management fees

    —       —       166     —         2,637     —         2,803

Taxes, insurance and other

    —       —       130     —         1,488     —         1,618

Depreciation of real estate owned

    —       —       358     —         2,201     (2,559 )(C)     2,106
                                      2,106 (D)      

Interest

    —       —       227     —         2,804     (1,858 )(E)     1,173
   

 

 

 


 

 


 

Total expenses

    —       —       2,082     56       18,452     (1,219 )     19,371

Income tax expense

    —       —       —       —         —       —   (H)     —  
   

 

 

 


 

 


 

Net income before extraordinary items

  $ —     $ —     $ 295   $ (55 )   $ 2,147   $ 1,203     $ 3,590
   

 

 

 


 

 


 

Earnings per common share:

                                             

Basic and diluted

  $ —                                       $ 0.43
   

                                   

Basic and diluted weighted average common shares outstanding

    —                                 8,377 (G)     8,377
   

                                   

 

F-51


For the six months ended June 30, 2004 (unaudited, in thousands)

 

    Company
Historical
Statement of
Operations (A)


  Historical
Springhill
Suites by
Marriott
Ft. Worth (A)


    Historical
Courtyard by
Marriott
Myrtle Beach (A)


    Marriott
Town Center
Redmond (A)


    Stonebridge
Portfolio (A)


  Pro forma
Adjustments


    Total
Pro Forma


Revenue:

                                                 

Suite revenue

  $ 406   $ —       $ 678       —       $ 12,360     —       $ 13,444

Other operating revenue

    21     —         55       —         726     —         802

Interest income

    77     —         1       —         3   $ (81 )(F)     —  
   

 


 


 


 

 


 

Total revenue

    504     —         734       —         13,089     (81 )     14,246

Expenses:

                                                 

Operating expenses

    193     —         427       —         6,425     —         7,045

General and administrative

    138     18       90       212       —       546 (B)     1,004

Management fees

    27     —         53       —         1,665     —         1,745

Taxes, insurance and other

    27     —         43       —         744     —         814

Depreciation of real estate owned

    83     —         135       —         1,522     1,317 (C)     1,400
                                          (1,657 )(D)      

Interest

    5     —         92       —         1,600     (1,106 )(E)     591
   

 


 


 


 

 


 

Total expenses

    473     18       840       212       11,956     (900 )     12,599

Income tax expense

    —       —         —         —               —   (H)     —  
   

 


 


 


 

 


 

Net income

  $ 31   $ (18 )   $ (106 )   $ (212 )   $ 1,133   $ 819     $ 1,647
   

 


 


 


 

 


 

Earnings per common share:

                                                 

Basic and diluted

  $ 0.01                                         $ 0.14
   

                                       

Basic and diluted weighted average common shares outstanding

    3,251                                   8,382 (G)     11,633
   

                                       

 

F-52


Notes to Pro Forma Condensed Consolidated Statements of Operations (unaudited):

 

(A) Represents results of operations for the hotels acquired on a pro forma basis as if the hotels were owned by the Company at January 1, 2003 and for the respective periods prior to acquisition by the Company in 2004. The Company was formed on January 20, 2004 and consequently had no operations in 2003. Additionally, one property began operations in 2003 and four properties began operations in 2004. and therefore had limited historical operational activity. The properties and their respective opening dates were as follows: Hampton Inn & Suites, Lakewood—9/16/2003, Homewood Suites, Anchorage—3/9/2004, Hilton Garden Inn, Lake Forest—3/31/2004, Spring Hill Suites, Ft. Worth—5/28/2004, Marriott Suites, Redmond—6/19/2004

 

(B) Represents the advisory fee of .25% of accumulated capital contributions under the “best efforts” offering for the period of time not owned by the Company plus anticipated legal and accounting fees, and other costs associated with being a public company.

 

(C) Represents elimination of historical depreciation and amortization expense of the acquired properties.

 

(D) Represents the depreciation on the hotels acquired based on the purchase price allocation to depreciable property and the dates the hotels began operations, broken out as follows: The weighted average lives of the depreciable assets are 39 years for building and 7 years for FF&E. The estimated useful lives are based on management’s knowledge of the properties and the hotel industry in general.

 

Year ended December 31, 2003

(in thousands)

   Ft. Worth
SHS


   Myrtle Beach
CY


   Marriott
Town Center
Redmond


   Stonebridge
Portfolio


   Total

Depreciation

   $ —      $ 230    $ —      $ 1,876    2,106
                                
                                 2,106
                                

Six months ended June 30, 2004

(in thousands)

                                

Depreciation

   $ —      $ 115      —        1,202    1,317
                                
                                 1,317
                                

 

(E) The interest related to prior owners debt, which was not assumed, has been eliminated.

 

(F) Represents elimination of interest income on cash used to fund acquisitions.

 

(G) Weighted average shares were calculated based on the date each hotel opened and the corresponding shares required to be issued as necessary to generate the purchase price.

 

(H) Estimated income tax expense of our wholly owned taxable REIT subsidiary is zero based on the contractual agreements put in place between the Company and our lessee based on a combined rate of 40%. Based on the terms of the lease agreements our taxable subsidiary would have incurred a loss during these periods. No operating loss benefit has been recorded as realization is not certain.

 

F-53


(In accordance with applicable accounting standards, the report of Ernst & Young LLP

as set forth on page F-2 of the Prospectus of Apple REIT Six, Inc. dated as of April 23, 2004 is hereby changed to read as follows in its entirety)

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

The Board of Directors and Shareholder of Apple REIT Six, Inc.

 

We have audited the accompanying consolidated balance sheet of Apple REIT Six, Inc. as of January 20, 2004. This balance sheet is the responsibility of the Company’s management. Our responsibility is to express an opinion on this balance sheet based on our audit.

 

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the balance sheet is free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the balance sheet. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall balance sheet presentation. We believe that our audit of the balance sheet provides a reasonable basis for our opinion.

 

In our opinion, the consolidated balance sheet referred to above presents fairly, in all material respects, the consolidated financial position of Apple REIT Six, Inc. at January 20, 2004 in conformity with U.S. generally accepted accounting principles.

 

/s/ ERNST & YOUNG LLP

 

Richmond, Virginia

January 20, 2004

 

F-54