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


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

                                    FORM 10-K

     [x]     Annual  Report  Pursuant  to Section 13 or 15(d) of the  Securities
             Exchange Act of 1934 for the fiscal year ended DECEMBER 31, 2002
                                           OR
     [ ]     Transition Report Pursuant to Section 13 or 15(d) of the Securities
             Exchange Act of 1934

                           Commission File No. 0-15291

                           ARLINGTON HOSPITALITY, INC.

             (Exact name of registrant as specified in its charter)

                       DELAWARE                       36-3312434
                       --------                       ----------
            (State or other jurisdiction of        (I.R.S. Employer
            incorporation or organization)        Identification No.)

2355 S. ARLINGTON HEIGHTS RD., SUITE 400, ARLINGTON HEIGHTS, ILLINOIS   60005
- ---------------------------------------------------------------------   -----
       (Address of principal executive offices)                       (Zip Code)

       Registrant's telephone number, including area code: (847) 228-5400
           Securities registered pursuant to Section 12(b) of the Act:

                                              Name of each exchange
          Title of Each Class                   on which registered
          -------------------         ------------------------------------------
                 NONE                                    NONE

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

                    Common Stock, par value $0.005 per share
                    ----------------------------------------
                                (Title of class)


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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K (Sec.  229.405 of this chapter) is not contained  herein,  and
will not be  contained,  to the best of  Registrant's  knowledge,  in definitive
proxy or information  statements  incorporated  by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. |X|

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2) of the Act) Yes___ No |X|

While it is difficult to determine the number of shares owned by  non-affiliates
(within  the  meaning  of the  term  under  the  applicable  regulations  of the
Securities and Exchange Commission), the registrant estimates that the aggregate
market value of the registrant's  Common Stock held by  non-affiliates  on March
27,  2003  (based  upon an  estimate  that  75.04% of the shares are so owned by
non-affiliates  and upon the  closing  price for the Common  Stock of $3.33) was
$12,542,448.

================================================================================
As of March 27, 2003,  5,019,588  shares of the  Registrant's  Common Stock were
outstanding.

The following documents are incorporated into this Form 10-K by reference:  None









                                     PART I

ITEM 1.   BUSINESS.

GENERAL

Arlington   Hospitality,   Inc.  and  its  subsidiaries   (collectively,   where
appropriate,  the "Company") is engaged in the development  and  construction of
AmeriHost Inn hotels, and the ownership,  operation, management and sale of both
AmeriHost  Inn hotels and other  hotels.  The AmeriHost Inn brand was created by
the  Company  in 1989 to  provide  consistent,  cost-effective  development  and
operation  of  mid-price,  limited-service  hotels  in  various  markets.  After
developing  and operating the AmeriHost Inn brands for  approximately  10 years,
the Company  sold the  AmeriHost  Inn brands and  franchising  rights to Cendant
Corporation  ("Cendant")  in  September  2000.  Cendant is the  world's  largest
franchising  company  with hotel  brands  such as Super 8, Days Inn,  Ramada and
Wingate. To date, all the Company's AmeriHost Inn hotels have been developed and
constructed  using a two- or three-story  prototype,  featuring 60 to 120 rooms,
interior  corridors and an indoor pool area and  generally  have been located in
smaller town markets. The Company also has designed a four-story AmeriHost Inn &
Suites prototype for larger markets.

Upon the sale of the AmeriHost Inn brands and franchising rights to Cendant, the
Company  simultaneously  entered into franchise  agreements with Cendant for its
AmeriHost Inn hotels. The terms of the sale called for an initial payment to the
Company by Cendant of  approximately  $5.5  million  upon  closing (of which the
Company recorded a gain of approximately $5.2 million,  net of closing costs, in
2000),  plus three  subsequent  annual  payments of $400,000  (two of which were
received and  recognized  in September  2001 and  September  2002 with the final
payment to be received in September  2003).  The sale  transaction  with Cendant
also  provided  for  additional  payments and  incentives  to the Company as the
AmeriHost Inn hotel franchise system is expanded.  These additional payments and
incentives include,  for certain time periods and subject to certain limitations
as described in Item 7 below, a development incentive fee when a hotel developed
and owned by the Company is sold to an operator who enters into an AmeriHost Inn
franchise  agreement  with  Cendant and the sharing  with the Company of royalty
fees paid to Cendant by all other AmeriHost Inn  franchisees.  In addition,  the
Company  enjoys the benefits of operating  hotels under the Amerihost Inn brands
under favorable franchise agreements. In conjunction with this transaction,  the
Company  changed  its  name  to  Arlington  Hospitality,   Inc.  from  Amerihost
Properties, Inc. in May 2001.

Since 1993,  the Company's  growth  strategy has focused on the expansion of the
AmeriHost Inn brand through development and construction.  Currently,  more than
85% of the Company's hotels are Amerihost Inn-branded properties.  The Company's
AmeriHost  Inn hotels  generally  have  achieved a revenue  per  available  room
("RevPAR")  higher than that  realized  by the  Company's  other  owned  hotels,
including  those  operated under national  franchise  affiliations.  The Company
primarily  focuses on expanding this brand,  rather than acquiring or developing
hotels under other brand  affiliations,  and is rewarded for this  AmeriHost Inn
brand development under the Cendant agreement.

As of  December  31,  2002,  the  Company  owned,  operated or managed 72 hotels
located in 17 states, including 62 AmeriHost Inn hotels.



                                      -2-


The table  below  sets  forth  information  regarding  the  Company's  hotels at
December 31, 2002.




                                                           Open               Under
                                                           Hotels           Construction             Total
                                                     ----------------     ----------------     ---------------
                                                      Hotels    Rooms     Hotels     Rooms     Hotels    Rooms
                                                     -------   ------     ------   -------     ------   ------
                                                                                      
         Consolidated (1):
             AmeriHost Inn hotels                         53    3,385          3       230         56    3,615
             Other brands                                  8    1,045         -         -           8    1,045
                                                     -------   ------     ------   -------     ------   ------
                                                          61    4,430          3       230         64    4,660
                                                     -------   ------     ------   -------     ------   ------
         Unconsolidated:
             AmeriHost Inn hotels                          9      610          1        96         10      706
             Other brands                                  2      228         -         -           2      228
                                                     -------   ------     ------   -------     ------   ------
                                                          11      838          1        96         12      934
                                                     -------   ------     ------   -------     ------   ------

         Totals:
             AmeriHost Inn hotels                         62    3,995          4       326         66    4,321
             Other brands                                 10    1,273         -         -          10    1,273
                                                     -------   ------     ------   -------     ------   ------
                                                          72    5,268          4       326         76    5,594
                                                     =======   ======     ======   =======     ======   ======

         (1)  Consolidated  hotels are those in which the  Company has a 100% or
         controlling ownership interest or a leasehold interest.




Unaffiliated third parties also operated 30 AmeriHost Inn hotels under franchise
agreements  with  Cendant  as of  December  31,  2002,  nearly all of which were
previously owned and operated by the Company. As of December 31, 2002, according
to a franchise  system  report  provided  by  Cendant,  there were a total of 92
AmeriHost  Inn hotels  with 6,502  rooms in 20 states,  including  those  owned,
operated or managed by the Company and by other franchisees.

The other brand hotels operated by the Company are franchised  through Days Inn,
Howard  Johnson  Express or Ramada  Inn,  except for one hotel which is operated
independently, without a franchise brand.

As of December 31, 2002,  the Company had four  additional  AmeriHost Inn hotels
under  construction,  three of which are 100%  owned by the  Company  and one of
which is minority-owned.

The Company  offers  complete  operational  and financial  management  services,
including  sales,   marketing,   quality  control,   training,   purchasing  and
accounting. This expertise is used for the Company's own account, as well as for
joint ventures pursuant to written management contracts.  However, under certain
management  contracts,  the Company's joint venture  partners or co-managers are
responsible  for  the  day-to-day  operational  management,  while  the  Company
provides full financial management and operational consulting and assistance. As
of December 31, 2002,  the Company  managed or  co-managed  all of the hotels in
which it had an ownership interest.

Company-managed  hotels in which the Company has a minority  ownership  interest
are managed under contracts  ranging from one to 10 years, with optional renewal
periods of equal length, and which contain provisions under which the Company is
paid fees equal to a percentage of total gross  revenues for its  services.  The
Company has developed centralized systems and procedures which it believes allow
it to manage the hotels  effectively  and  efficiently.  The  Company may pursue
management   contracts  with  additional   third  parties,   including   Cendant
franchisees,  while continuing to manage hotels for current,  as well as future,
joint ventures.

As of December 31, 2002,  the Company had 15 projects  (one under  construction)
with joint  venture  partners,  including  multiple  projects with certain joint
venture  partners.  The  Company's  joint  ventures  have taken  various  forms,
including  general  partnerships,  limited  partnerships,  and limited liability
companies. Each joint venture has been formed with respect to a particular hotel
project and reflects the characteristics of that project, including the relative
contributions,  in  cash,  property  or  services,  of  its  partners.  In  most
instances,  the joint venture has taken the form of a limited  partnership  or a
limited liability  company,  with a wholly-owned  subsidiary of the Company as a
general partner or managing member with sole or joint management authority.  The
Company's  subsidiary,  as general  partner or managing  member,



                                      -3-


has  typically  received  an  ownership  interest  ranging  from  1% to 30%  for
contributing the Company's expertise.  In certain cases, the subsidiary also has
contributed a minimal amount of cash. The limited partners or members (which may
include  the  Company  or its  affiliates  in  some  instances)  have  typically
contributed  the cash equity  required  to fund the  project  and have  received
interests  proportionate  to  their  contributions.   A  typical  joint  venture
agreement  provides  that the profits and losses of the entity will be allocated
among the partners in proportion to their  respective  interests.  However,  the
distribution  of operating  cash flow and asset sale  proceeds to the Company in
proportion to its ownership interest is often subordinate to the prior return of
capital and other distributions  payable to the other joint venture partners. In
addition,  in two joint venture  arrangements,  the equity interests held by the
joint venture  partners,  including  equity  interests held by a Director of the
Company  (see Item 13), are  exchangeable  into shares of the  Company's  common
stock, and the Company has guaranteed minimum annual  distributions to the joint
venture  partners.  As the general  partner or managing  member,  the  Company's
subsidiary  generally has significant  management  authority with respect to the
day-to-day  operations of the joint  venture.  In certain  instances,  the joint
venture agreement or applicable law provides to the other joint venture partners
the right to amend the joint venture agreement, approve or prevent a transfer of
the general  partner's  partnership  interest,  remove the  general  partner for
cause,   approve  significant   transactions  or  dissolve  the  joint  venture.
Furthermore,  in  certain  cases,  the  Company is  obligated  and/or has funded
operating  shortfalls  on behalf of the joint  ventures,  usually in the form of
interest-bearing  loans. The joint venture  agreements do not typically restrict
the right of the Company or its  affiliates to engage in related or  competitive
business activities

The  Company  also  provides  employee  leasing  services to hotels in which the
Company has a minority  ownership  interest and to hotels owned by  unaffiliated
third  parties,  which are managed by the Company.  Under its  employee  leasing
program,  the Company employs all of the personnel  working at the participating
hotels and  leases  them to the hotel  owners  pursuant  to written  agreements.
Employee  leasing  allows  individual  hotel  owners with  minimal  employees to
benefit from economies of scale on personnel-related  costs that result from the
Company's employee population of more than 1,300 hotel employees.  The Company's
employee leasing agreements typically provide for one-year terms, with automatic
one-year  renewals.  The Company generally receives fees from each participating
hotel in an amount equal to the gross  payroll  costs for the leased  employees,
including  all  related  taxes  and  benefits,  plus a  percentage  of the gross
payroll.

All revenues attributable to development,  construction, management and employee
leasing  services  with  respect  to hotels in which the  Company  has a 100% or
controlling   ownership  or  leasehold   interest   have  been   eliminated   in
consolidation.   Additionally,   all  revenues   attributable   to  development,
construction,   management  and  employee   leasing  services  with  respect  to
unconsolidated hotels in which the Company has a minority ownership interest and
are accounting for under the equity method,  have been  eliminated to the extent
of the Company's ownership percentage.

AMERIHOST INN HOTELS

All of the  Company's  AmeriHost  Inn hotels are  operated  pursuant  to 20-year
franchise agreements with Cendant. Pursuant to these agreements, the Company has
access to the system's  reservation  system,  Internet  and global  distribution
systems,  marketing plans and trademarks.  The franchise  agreements require the
Company to  maintain  both the quality and  condition  of the hotel,  as well as
specific operating procedures.

The Company's  AmeriHost Inn hotels have been designed and  constructed  using a
two- or three-story prototype, featuring 60 to 120 rooms, interior corridors and
an indoor pool area. The AmeriHost Inn hotel's amenities and services include a,
whirlpool in the indoor pool area,  exercise  room,  meeting room and  extensive
exterior  lighting for added  security.  The standard  AmeriHost  Inn guest room
features an  electronic  card-key  lock,  in-room  safe,  in-room  coffee maker,
telephone  with data  port for  personal  computer,  a work area and a 25" color
television  with premium  cable service or movies on demand.  In addition,  each
AmeriHost Inn hotel  typically  contains two to 12 whirlpool  suites  which,  in
addition to the standard amenities, provide in-room whirlpools, microwave ovens,
compact  refrigerators  and an expanded  sitting area.  These  whirlpool  suites
generate  higher  rates  than those of a  standard  room and may build  customer
loyalty  via a room  "upgrade."  AmeriHost  Inn hotels do not  contain  food and
beverage facilities  normally associated with full-service  hotels. Food service
for hotel guests is generally  available  from adjacent or nearby  free-standing
restaurants which are independently owned and operated.


                                      -4-


The Company's  AmeriHost  Inn hotels are operated or managed in accordance  with
strict  guidelines   designed  to  provide  guests  with  a  consistent  lodging
experience.  The Company  believes the quality and  consistency of the amenities
and services  provided by the AmeriHost Inn hotels  increase guest  satisfaction
and  repeat  business.  In  addition,  the  AmeriHost  Inn brand  maintains  its
Commitment  Plus  100%  guest  satisfaction   guarantee  program.  This  program
guarantees  that every guest will leave  satisfied.  All AmeriHost Inn employees
have the  unconditional  authority  to  correct  any  oversight  to the  guest's
satisfaction,  or the  guest's  money will be  refunded,  up to 100%.  This 100%
satisfaction  guarantee  assists  the  brand  in  maintaining  its  quality  and
consistency.

The Company  currently  targets  smaller town markets  with  established  demand
generators such as major traffic arteries,  office complexes,  industrial parks,
shopping  malls,  colleges  and  universities  or  tourist  attractions,  as the
principal location for the development and construction of AmeriHost Inn hotels.
An AmeriHost  Inn hotel  typically is  positioned  to attract both  business and
leisure travelers seeking  consistent  amenities and quality rooms at reasonable
rates, generally ranging from $50 to $80 per night.

The Company believes its in-house design staff,  centralized purchasing program,
strict cost controls and experience  gained with the  construction  of more than
100 hotels all  contribute  to a favorable  cost  structure for  developing  and
constructing new AmeriHost Inn hotels. Furthermore, due to the centralization of
all accounting,  purchasing,  payroll and other  administrative  functions,  the
Company believes each hotel is operated efficiently and effectively with minimal
on-site  staff.  These factors  assist the Company in  maximizing  its return on
invested capital, while offering an excellent value to its guests.

As part of the  Company's  overall  strategy to expand the  AmeriHost  Inn hotel
brand,  the  Company  has  sold  26 of  its  AmeriHost  Inn  hotels  to  Cendant
franchisees and intends to pursue the sale of additional AmeriHost Inn hotels in
2003 and beyond.  The Company sold three  AmeriHost Inn hotels to franchisees in
1999.  During 2000, the Company sold four  AmeriHost Inn hotels to  franchisees,
and three joint ventures in which the Company was a partner sold their AmeriHost
Inn hotels to  franchisees.  During 2001,  nine AmeriHost Inn hotels operated by
the Company were sold to  franchisees,  and in 2002,  seven AmeriHost Inn hotels
operated  by the  Company  were sold to  franchisees.  The net  proceeds  (after
payment of related indebtedness) from such sales have primarily been used by the
Company to develop additional AmeriHost Inn hotels.

OTHER OWNED HOTELS

The Company  primarily  acquired  its  non-AmeriHost  Inn hotels  through  joint
ventures prior to 1993. These hotels are owned, operated and managed principally
as part of a national  franchise  system  under such brands as Days Inn,  Howard
Johnson  Express or Ramada Inn. The Company  believes that franchises in smaller
markets are important in maintaining  occupancy  levels,  which are supported by
the franchisor's national reservation systems,  marketing efforts and brand name
recognition.

The  Company's  non-AmeriHost  Inn hotels  generally are located in smaller town
markets, with nearby demand generators.  The non-AmeriHost Inn hotels contain 64
to 215 rooms, generate average daily rates ranging from $40 to $65 per night and
offer a variety of amenities and services.  The non-AmeriHost Inn hotels include
limited- and full-service hotels. The full-service hotels primarily contain food
and beverage  facilities,  many of which are operated through lease arrangements
with non-affiliated restaurant operators.

As part of the Company's  strategy to focus  primarily on ownership of AmeriHost
Inn hotels,  the Company intends to pursue sales of most of these  non-AmeriHost
Inn hotels.  During 1999, the Company sold one  wholly-owned,  non-AmeriHost Inn
hotel,  and two joint  ventures in which the  Company  was a partner  sold their
non-AmeriHost  Inn  hotels.  During  2000,  the  Company  sold one  wholly-owned
non-AmeriHost Inn hotel. During 2002, a joint venture in which the Company was a
partner sold its non-AmeriHost Inn hotel. The net proceeds from these sales were
primarily used by the Company to develop additional AmeriHost Inn hotels.




                                      -5-


HOTEL PROPERTIES

At December 31, 2002,  the Company owned and/or  managed 72 hotels in 17 states,
concentrated  in the  midwestern and southern  United States.  The Company had 4
additional hotels under construction  located generally in the same geographical
areas.

The following is a list of hotel  properties  under the Company's  management at
December 31, 2002, by state:



                                                                                                    Date
State             Hotel (1)                                                   Rooms           Operations Began
- -----             ---------                                                  -------          ----------------

                                                                                          
California         AmeriHost Inn Fontana                                         80                02/02/02
                                                                             ------

Florida            Howard Johnson Express Inn Ft. Myers                         124                09/30/92
                                                                             ------

Georgia            AmeriHost Inn Eagles Landing, Stockbridge                     60                08/08/95
                   AmeriHost Inn LaGrange                                        59                03/01/95
                   AmeriHost Inn Smyrna                                          60                12/21/95
                   Days Inn Northwest, Atlanta                                  104                11/01/91
                                                                             ------
                                                                                283
                                                                             ------

Illinois           AmeriHost Inn Jacksonville                                    60                06/14/96
                   AmeriHost Inn Macomb                                          60                05/19/95
                   AmeriHost Inn Players Riverboat Hotel, Metropolis            120                02/25/94
                   AmeriHost Inn Rochelle                                        61                03/07/97
                   AmeriHost Inn Sycamore                                        58                05/31/96
                   Days Inn Niles                                               150                01/01/90
                                                                             ------
                                                                                509
                                                                             ------

Indiana            AmeriHost Inn & Suites Columbia City                          60                03/05/99
                   AmeriHost Inn & Suites Decatur                                60                08/30/98
                   AmeriHost Inn Hammond                                         86                03/29/96
                   AmeriHost Inn & Suites Huntington                             62                08/21/98
                   AmeriHost Inn Plainfield                                      60                09/01/92
                   Days Inn Plainfield                                           64                05/01/90
                   Ramada Inn Lafayette                                         144                02/02/94
                                                                             ------
                                                                                536
                                                                             ------

Iowa               AmeriHost Inn & Suites Boone                                  60                08/21/98
                   AmeriHost Inn & Suites Le Mars                                63                01/07/98
                   AmeriHost Inn & Suites Mt. Pleasant                           63                07/02/97
                   AmeriHost Inn & Suites Pella                                  60                11/02/01
                   AmeriHost Inn Storm Lake                                      61                08/13/97
                                                                             ------
                                                                                307
                                                                             ------

Kentucky           AmeriHost Inn Murray                                          60                11/01/96
                                                                             ------



                                      -6-





                                                                                                     Date
State             Hotel (1)                                                   Rooms            Operations Began
- -----             -----                                                      -------           ----------------

                                                                                         
Michigan           AmeriHost Inn & Suites Battle Creek (4)                       62                03/19/99
                   AmeriHost Inn Coopersville                                    60                12/31/95
                   AmeriHost Inn & Suites Dowagiac                               64                09/28/01
                   AmeriHost Inn Grand Rapids North, Walker                      60                07/05/95
                   AmeriHost Inn Grand Rapids South                              61                06/11/97
                   AmeriHost Inn & Suites Howell                                 75                01/18/02
                   AmeriHost Inn Hudsonville                                     61                11/24/97
                   AmeriHost Inn & Suites Monroe                                 63                09/19/97
                   AmeriHost Inn Port Huron                                      61                07/01/97
                                                                             ------
                                                                                567
                                                                             ------

Mississippi        AmeriHost Inn Batesville                                      60                04/26/96
                   AmeriHost Inn Tupelo                                          61                07/25/97
                    Howard Johnson Express Inn Tupelo                           124                12/31/01
                                                                             ------
                                                                                245
                                                                             ------

Missouri           AmeriHost Inn Fulton                                          62                01/21/99
                   AmeriHost Inn Mexico                                          61
                    AmeriHost Inn Warrenton                                      63                11/07/97
                                                                             ------
                                                                                186
                                                                             ------

Ohio               AmeriHost Inn Ashland                                         62                08/09/96
                   AmeriHost Inn & Suites Athens (2)                            100                11/04/89
                   AmeriHost Inn & Suites Cambridge                              71                02/06/98
                   AmeriHost Inn & Suites Columbus Southeast (2)                 60                04/17/98
                   AmeriHost Inn & Suites East Liverpool (3)                     66                10/20/00
                   AmeriHost Inn Jeffersonville North                            61                07/20/96
                   AmeriHost Inn Jeffersonville South                            60                10/14/94
                   AmeriHost Inn Kenton                                          60                08/02/96
                   AmeriHost Inn Lancaster                                       60                09/04/92
                   AmeriHost Inn Logan                                           60                04/16/93
                   AmeriHost Inn Marysville                                      78                06/01/90
                   AmeriHost Inn & Suites Newark (4)                             72                01/29/99
                   AmeriHost Inn & Suites Oxford (3)                             61                12/04/00
                   AmeriHost Inn St. Marys                                       61                11/25/97
                   AmeriHost Inn & Suites Toledo/Maumee (3)                      85                07/24/02
                   AmeriHost Inn Upper Sandusky                                  60                04/12/95
                   AmeriHost Inn & Suites Wilmington                             61                02/21/97
                   AmeriHost Inn Wooster East                                    57                01/18/94
                   AmeriHost Inn Wooster North                                   60                10/20/95
                   AmeriHost Inn Zanesville                                      60                07/30/96
                   Days Inn New Philadelphia                                    104                06/04/92
                    Ramada Inn Dayton Mall                                       215                01/20/92
                                                                             ------
                                                                              1,634
                                                                             ------

                                       -7-



                                                                                                   Date

State             Hotel (1)                                                   Rooms            Operations Began
- -----             -----                                                      -------           ----------------

                                                                                         
Oklahoma           AmeriHost Inn & Suites Enid                                   60                06/11/98
                                                                             ------

Pennsylvania       Days Inn Altoona                                             139                08/31/92
                    Arlington Hotel Oil City                                    105                12/02/92
                                                                             ------
                                                                                244
                                                                             ------

Tennessee          AmeriHost Inn Jackson                                         60                04/01/98
                                                                             ------

Texas              AmeriHost Inn McKinney                                        61                01/07/97
                                                                             ------

West Virginia      AmeriHost Inn New Martinsville                                60                05/03/96
                   AmeriHost Inn Parkersburg North                               78                06/26/95
                   AmeriHost Inn Parkersburg South                               61                12/30/96
                                                                             ------
                                                                                199
                                                                             ------

Wisconsin          AmeriHost Inn & Suites Lomira                                 60                06/08/01
                    AmeriHost Inn Mosinee                                        53                04/30/93
                                                                             ------
                                                                                113
                                                                             ------

                                                TOTAL ROOMS                   5,268
                                                TOTAL PROPERTIES                 72

         (1)      Unless otherwise noted, the Company owns a direct or  indirect
                  equity or leasehold interest in the hotel.
         (2)      Indicates  properties  which are currently  co-managed with an
                  unaffiliated third party.
         (3)      Indicates  properties  which  are  currently   managed  by  an
                  unaffiliated third party.
         (4)      Indicates  properties which  were sold  subsequent to December
                  31, 2002.



HOTEL REVENUE RESULTS

The table below  shows the  average  occupancy  percentage,  average  daily rate
("ADR")  and RevPAR  experienced  by the  Company in 2002 in various  locations.
These statistics include all hotels open and operating for a period of more than
13 months as of December 31, 2002.



                                                               Average           Average           Revenue Per
                                                              Occupancy        Daily Rate        Available Room
                                                              ---------        ----------        --------------
                                                                                             
Ohio (21 hotels)                                                52.5%             $60.72              $31.85
Illinois, Iowa and Wisconsin (13 hotels)                        60.8%             $54.40              $33.06
Michigan and Pennsylvania (10 hotels)                           53.8%             $57.56              $30.94
Georgia, Mississippi and West Virginia (9 hotels)               59.5%             $51.39              $30.59
Indiana and Kentucky (8 hotels)                                 51.5%             $53.20              $27.38
Texas (1 hotel)                                                 57.8%             $55.38              $31.99
Other hotels (6 hotels located in Tennessee, Florida,
  Missouri and Oklahoma)                                        57.6%             $54.35              $31.29

         All hotels (68 hotels)                                 55.4%             $56.32              $31.17






                                      -8-



The  table  below  shows  the  same  room  average  occupancy,  ADR  and  RevPAR
experienced  by the  Company  in 2002 for its  AmeriHost  Inn hotels and for its
other  non-AmeriHost  Inn hotels.  These  statistics  include the  AmeriHost Inn
hotels and the  non-AmeriHost Inn hotels open and operating for a period of more
than 13 months as of December 31, 2002.

                                    Average         Average        Revenue Per
                                   Occupancy      Daily Rate     Available Room
                                   ---------      ----------     --------------
AmeriHost Inn (59 hotels)            58.9%           $57.19            $33.68

Non-AmeriHost Inn (9 hotels)         44.4%           $52.30            $23.22

         All hotels                  55.4%           $56.25            $31.17

The above charts do not include four hotels which were open, or owned, less than
12 months as of December 31, 2002.

DEVELOPMENT AND CONSTRUCTION

The  Company  pursues  new  business  utilizing  its  in-house  development  and
construction staff. The Company builds for itself and for joint venture entities
in which a wholly-owned  subsidiary retains an equity position in the hotel. The
Company also offers  turnkey  services to  unaffiliated  third  parties  under a
general  contractor   agreement,   which  include   development,   construction,
architectural/engineering,  interior  design and FF&E  (furniture,  fixtures and
equipment) purchasing.

The Company either hires a general contractor to construct the hotel for a fixed
price,  or acts as the  general  contractor  and  enters  into all  subcontracts
directly.  In order to minimize its risk associated with any cost overruns,  the
Company usually enters into fixed contracts with the general contractor, if any,
as well as any  subcontractors,  prior to the commencement of construction.  The
Company's project superintendents or managers oversee each phase of construction
in  order to  assure  the  quality  and  timing  of the  construction.  With few
exceptions,  such as the interior color scheme,  each AmeriHost Inn hotel is the
same in every detail,  including the overall layout,  room sizes and indoor pool
area. The replication of its prototype  design allows for accurate  budgeting of
construction  and overhead  costs.  The Company has an  interdisciplinary  staff
composed  of  architects,  an escrow  agent and  construction  professionals  to
perform many tasks in-house,  thereby reducing costly  outsourced  services.  By
administering the building process with its own staff, the Company is often able
to  offer a  competitive  advantage  in  terms  of  pricing,  compared  to other
developers.



                                      -9-


LODGING INDUSTRY

The United  States  lodging  industry's  performance  is strongly  correlated to
economic activity,  with changes in gross national product growth affecting both
room  supply and demand,  resulting  in  cyclical  changes in average  occupancy
rates,  average daily rates, and revenue per available room. After the recession
of the early  1990s,  the United  States  lodging  industry  showed  significant
improvement  throughout the mid and late 1990s in terms of aggregate  RevPar and
profitability  results. In 2000, the industry had its most profitable year ever,
$22.5 billion,  and the growth in hotel room demand peaked.  In 2001, the United
States  lodging  industry was severely  impacted by the economic  downturn,  the
September  11th  terrorist  attacks  and excess  supply.  Although,  the rate of
decline of industry-wide  profitability slowed in 2002 versus 2001, the industry
remained  in  a  stagnant-to-downward  trend,  as  indicated  by  the  following
statistics from PricewaterhouseCoopers:

                                                           2002          2001
                                                         ---------     --------

         Percentage change in industry-wide
           profitability per available room                -2.4%        -29.3%

         Decrease in industry-wide occupancy
           from prior year                                 -1.0%         -5.8%

         Decrease in industry-wide RevPAR
           from prior year                                 -2.6%         -6.9%

In 2002, according to a report by PricewaterhouseCoopers, both international and
domestic travel slowed for the first time in 18 years. Furthermore, according to
this same  report,  the last time  occupancies  were lower than the  occupancies
achieved during the period of 2000-2002 was during the period of 1969-1971.  For
all of these reasons,  2002 remained a difficult  year for the industry  despite
many predictions of a turnaround.

The  Company's  hotels'  operating  results  have been  affected by the downward
economic and industry  trends in 2001 and 2002, but to a lesser  degree,  due to
their size and  location in smaller  towns,  which are not as  dependent  on air
travel and large  conventions/group  business as larger city  hotels.  For 2002,
same  room  RevPAR  for the  Company's  AmeriHost  Inn  hotels  increased  3.7%,
significantly  outpacing the overall  lodging  industry and the  limited-service
sector.  According  to  Smith  Travel  Research,  RevPAR  declined  0.6% for the
mid-scale without food and beverage segment for the lodging industry in 2002.

GROWTH STRATEGY

The Company's  core strategy is to migrate its business to more  recurring  cash
flow and  income  streams  with less  investment  in  physical  assets  and less
indebtedness.  The Company  intends to achieve this core growth strategy for the
future through the following  steps: (i) accelerate the development of AmeriHost
Inn hotels primarily via joint ventures and for third parties, (ii) sell all, or
most, of its  non-AmeriHost  Inn hotels,  (iii) accelerate the sale of AmeriHost
Inn hotels and the reinvestment of net proceeds in new development,  (iv) expand
the relationship  with Cendant to increase the flow of franchise royalty sharing
and development fees from Cendant to the Company, and (v) improve operations at,
and returns from, existing hotels.

DEVELOPMENT AND CONSTRUCTION GROWTH STRATEGY

Having developed more than 100 hotels throughout the continental  United States,
the Company believes it has a strong  reputation in construction and development
that enables it to effectively  market these services to unaffiliated  entities.
The association  with Cendant in franchise  development and brand growth affords
the Company an  opportunity  to offer and provide  these  services  for a fee to
potential Cendant franchisees. The Company anticipates increasing its efforts to
grow such third-party income streams.

The  Company  intends to continue  using its hotel  development  and  management
expertise  to build and operate  hotels for itself,  as well as for future joint
ventures in which the Company  holds a minority  ownership  interest and in some


                                      -10-


instances, for other Cendant franchisees.  Cendant has designated the Company as
a preferred  developer for the AmeriHost Inn brands,  whereby Cendant will refer
potential  AmeriHost Inn  franchisees to the Company when they seek expertise in
hotel  development  and  construction.  In  addition,  the  Company is  pursuing
development contracts with unaffiliated entities.

During 2002,  the Company  completed  construction  on four AmeriHost Inn hotels
which were started in 2001 and began  construction on four additional  AmeriHost
Inn hotels. Two of the four hotels,  which started  construction in 2002, opened
in the first  quarter of 2003,  and the other two are  scheduled  to open in the
second  quarter of 2003. In addition,  the Company is currently in due diligence
and negotiation on five potential developments of AmeriHost Inn hotels. In 2003,
the Company will place  renewed  emphasis on working with existing and new joint
venture partners,  and with  non-affiliated  parties in developing and providing
"turnkey"  completed  AmeriHost  Inn  hotels.   Under  the  Company's  franchise
agreements  with  Cendant,  the  Company can claim  exclusive  rights to certain
geographic markets for a period of time,  allowing it to build a strong presence
in that market to achieve economies of scale and competitive advantages.

Historically,  the Company has financed its hotel  development and  construction
through a  combination  of equity and debt or lease  financing,  with the equity
typically  provided  by the  Company  and/or its joint  venture  partners,  debt
financing   typically   provided  by  local  or  regional  banks,   and  leasing
arrangements  provided by a real estate  investment trust ("REIT").  The Company
also has  secured  a $20  million  new  construction  loan  facility,  which has
typically  renewed  annually,  and  provides  for  construction  financing  that
converts to permanent financing upon opening. The Company has approximately $8.5
million  outstanding  under this  facility as of December 31, 2002,  relating to
three  AmeriHost  Inn  hotels,  which is, or will be,  converted  to,  long-term
permanent  financing.  The  availability  for new projects  under this  facility
increases as hotels,  which have been financed with the facility,  are sold, and
the related mortgage is paid off. The Company has until May 31, 2003, to utilize
this loan facility, subject to lender's approval of each project. The Company is
in the process of  renewing  this credit  facility  with the lender.  All of the
AmeriHost  Inn hotels  under  construction  at  December  31,  2002,  were being
financed through a combination of debt and equity.

The Company  believes that it can develop and operate  additional  AmeriHost Inn
hotels that can achieve occupancies and average daily rates similar to those the
Company has achieved at its existing AmeriHost Inn hotels. Moreover, the Company
believes that the  development of additional  AmeriHost Inn hotels,  through the
Company as well as through additional  AmeriHost Inn franchise sales by Cendant,
and the expanded geographic  diversity will continue to enhance the awareness of
the AmeriHost Inn brand,  improving revenues and market penetration at existing,
as well as future,  AmeriHost Inn hotels.  The Company  believes that leveraging
its expertise in hotel development and management by providing these services to
unaffiliated  parties  and Cendant  franchisees  will also assist the Company in
reaching its financial objectives.

SALES OF AMERIHOST INN AND NON-AMERIHOST INN HOTELS

As a part of the  Company's  overall  strategy to expand the AmeriHost Inn hotel
brand, the Company plans to sell a portion of its current hotel portfolio, which
includes both AmeriHost Inn and  non-AmeriHost  Inn hotels.  It is the Company's
goal to reinvest a  significant  portion of the net proceeds from the sales back
into the AmeriHost Inn brand in new development projects primarily through joint
ventures.  The  Company  will use its  current  development  staff  and also the
services  of  regional  and  national  hotel  brokerage  firms to  assist in the
accelerated sale of hotels,  as market conditions  permit,  with the aim to grow
the  AmeriHost  Inn  brand  and the  flow of  royalty  sharing  and  development
incentive fees from Cendant to the Company. A main focus in 2003 also will be to
sell off many  non-core  assets  (non-AmeriHost  Inn hotels),  subject to market
conditions.  This will allow more of the  Company's  resources  to be  allocated
toward the Company's goal of increasing AmeriHost Inn brand distribution through
the development of new AmeriHost Inn hotels.

HOTEL OPERATIONS

The  Company's  operating  goal is to provide its  customers  with a  consistent
lodging experience by offering a set of amenities and services which meet and/or
exceed the customer's expectations. The Company has developed a set of standards
and procedures for all aspects of building and operating an AmeriHost Inn hotel,
including site selection,  development,  construction,  management,  accounting,
marketing and purchasing.



                                      -11-


The  Senior  Vice  President  of  Operations  is  responsible  for  establishing
strategic  objectives for all hotel operations with a goal of maximizing  RevPAR
and  profitability.  In pursuit of such  goals,  the Senior  Vice  President  of
Operations supervises the Regional Directors of Operations,  who in turn oversee
the General  Managers  of the hotels.  The  General  Managers,  in turn,  train,
develop and oversee their hotel's  operational  teams. Each Regional Director of
Operations  is  responsible  for eight to 12 hotels,  depending  on size and the
geographic  dispersion of the  properties.  The Company also has corporate sales
and  marketing  personnel who provide  support for national,  regional and local
marketing efforts, as directed by the Vice President of Sales and Marketing. The
Company's  internal  auditors  perform audits of each hotel,  typically  twice a
year.  Their  responsibilities  include a review  of  financial  reports,  cash,
receivables,  operational  standards,  security and Federal and State compliance
matters. This department also provides on-site training for General Managers and
other on-site personnel.

The Company uses a marketing  strategy,  which seeks active  involvement  in the
local  community  in which  the  hotels  are  located.  The local  business  and
residential  community is often the hotels' best  referral  source.  Visitors to
these communities  often seek hotel referrals from family,  friends and business
associates.  The General  Managers are expected to devote time to participate in
activities  with local  businesses and the community.  The General  Managers are
expected to be involved in local civic groups and sponsor  special  events in an
effort to promote  community  awareness  and build  relationships  with business
leaders and local  residents.  The hotels  sponsor  local  social and  community
events and open their  facilities  to local clubs and civic  organizations.  The
community  involvement and local and regional  marketing  programs  showcase the
hotel to both the corporate and leisure markets.

The Company's corporate and regional sales/marketing  personnel, and its general
managers,  also will  continue  to utilize  Cendant's  reservation  system,  the
Internet  and other  distribution  channels  in its  efforts to  increase  hotel
revenues. The franchisor,  Cendant, maintains a toll-free reservation number for
the AmeriHost Inn system, which allows guests to make reservations at any one of
the AmeriHost Inn hotels nationwide.  In addition, the AmeriHost Inn web site is
capable of accepting reservations on-line,  further improving guests' ability to
easily reserve rooms. The Company also  participates in the Global  Distribution
System (GDS) and Cendant's Internet  distribution  channels.  GDS is the airline
reservation  system  utilized  by travel  agents  to make  hotel  bookings.  The
franchise  system also  periodically  implements  local and  regional  marketing
campaigns  using  radio,  newspaper,   direct  mail  and  other  marketing/sales
initiatives.  As part of its franchise agreements with Cendant, all franchisees,
including  the Company,  contribute  to the  marketing  fund used to promote the
brand on a national level.

The Company has  developed a  centralized  financial  management  system,  which
includes cash management,  accounts  payable,  the generation of daily financial
and operational  information and monthly  financial  statements.  This reporting
system  allows  property,  regional  and senior  management  to closely  monitor
operating  results.  The  Company  provides  standard  operating  procedures  to
maximize uniform and efficient financial reporting. These efficiencies allow the
property  management to focus on the  operation and marketing of the hotel.  The
centralized  financial management reporting system also enhances the quality and
reporting  of internal  financial  reports.  In  addition,  since the  Company's
employee  leasing  subsidiary  employs  all of  the  approximately  1,300  hotel
personnel,  the costs of certain  payroll and related  expense are lower than if
each hotel  maintained  its own  employees.  Similarly,  this system  allows the
Company to offer more attractive health insurance programs to its employees.

COMPETITION

There is significant  competition in the  mid-price,  limited- and  full-service
segments of the lodging  industry.  There are numerous hotel chains that operate
on a national or regional basis,  as well as other hotels,  motor inns and other
independent lodging establishments throughout the United States.  Competition is
primarily in the areas of price, location, age and quality of product, services,
amenities, and the quantity and quality of sales and marketing and of franchisor
reservation and other  distribution  channels to bring guests to the hotel. Many
of the Company's  competitors have recognized trade names, greater resources and
longer  operating  histories than the Company or Cendant.  However,  the Company
believes that its management is sufficiently experienced, and that the continued
development  of its sales and  marketing  efforts and the efforts of Cendant for
the  Company's  AmeriHost  Inn hotels  should  enable the Company to continue to
compete  successfully,  as evidenced  by the  Company's  RevPAR  results for its
AmeriHost  Inn  hotels,   versus  its   mid-price   without  food  and  beverage
competitors, per Smith Travel Research.




                                      -12-


There are a number of companies  which develop,  construct and renovate  hotels.
Some of these companies perform these services only for their own account, while
others actively pursue contracts for these services with third-party owners. The
Company  believes that it can develop,  construct  and renovate  hotels at costs
which are  competitive.  The Company  believes  that its use of a  well-designed
prototype,  significant  experience (the Company has managed the development and
construction  of more than 100 hotels) and volume  purchasing  of furniture  and
amenities results in development costs which are lower than those experienced by
many competitors  building comparable hotels. The Company also believes that its
ability  to  offer  additional  services,  such as  hotel  management,  provides
competitive advantages.

There are many hotel management  companies which provide management  services to
hotels  similar to the services  provided by the Company.  While the quantity of
competition may be high, the Company  believes that the quality of its services,
including  its   information  and  management   systems  and  employee   leasing
operations,  will  enable  the  Company  to compete  successfully.  The  Company
believes that its focus on smaller town markets also lessens competition for the
types of services provided by the Company.

The  Company  believes  that  the  relationship   between  the  development  and
construction  costs and the average  daily rates  achieved by the  AmeriHost Inn
hotels  is more  favorable  than  that  experienced  by  many  of the  Company's
competitors. In addition, a significant portion of the purchasing and accounting
functions  related to the hotels is handled  centrally,  thus enabling the local
general  managers and their staff to focus their efforts on marketing and sales.
The  centralization of many functions also assists in keeping costs lower due to
certain  economies  of scale.  This allows the  AmeriHost  Inn hotels to operate
efficiently and compete effectively.

FRANCHISE AGREEMENTS

At December 31, 2002, the Company had franchise  agreements  (collectively,  the
"Franchise  Agreements")  with  AmeriHost  Inn Franchise  Systems,  Inc. for its
AmeriHost  Inn hotels,  and with Days Inn of  America,  Inc.,  Howard  Johnson's
Franchise Systems, Inc. and Ramada Franchise Systems, Inc. for its non-AmeriHost
Inn hotels.  Although the terms of the various Franchise Agreements differ, each
requires  the  Company to pay a monthly  fee for the right to operate  the hotel
under the "flag" of that  Franchisor  and to have  access to the other  benefits
provided by such Franchisor,  including access to reservation systems, marketing
plans and use of trademarks.  The fees,  including the marketing and reservation
system  assessments,  typically  range  between  4% and  10% of  gross  revenues
attributable to room rentals. In addition, the Company and/or the joint venture,
which owns a hotel operated pursuant to a Franchise Agreement, will have ongoing
obligations  to maintain the quality and condition of the hotel to the standards
required by the  Franchisor.  The term of a  Franchise  Agreement  typically  is
between 10 and 20 years, with a substantial penalty for early termination by the
Company.  The  Company  believes  that it is in  compliance  with its  Franchise
Agreements, and the loss of any one of the Franchise Agreements would not have a
material impact on the Company.



                                      -13-


EMPLOYEES

As of December 31,  2002,  the Company and its  subsidiaries  had 1,421 full and
part-time employees:

             Hotel Management:
                 Operations                                 28
                 Accounting and finance                     15
                 Property general managers                  82

             Hotel Development:                             12

             Hotel Operations:                             958

             Corporate:
                 General and administrative                  9
                 Officers                                    2

             Employee Leasing:
                 General and administrative                  3
                 Operations                                312
                                                         -----
                                                         1,421
                                                         =====

To date,  the Company has not  experienced  any work  stoppages  or  significant
employee-related  problems.  The Company believes that its relationship with its
employees is good.

WEB SITE ACCESS TO COMPANY REPORTS

The   Company   makes   available   free  of  charge   through   its  web  site,
www.arlingtonhospitality.com,  its annual report on Form 10-K, quarterly reports
on Form 10-Q,  current  reports on Form 8-K, and all amendments to those reports
as soon as reasonably  practicable after such material is  electronically  filed
with the Securities Exchange Commission. The Company's Internet web site and the
information  contained  therein or  incorporated  therein are not intended to be
incorporated into this Annual Report on Form 10-K.

ITEM 2.   PROPERTIES.

The  Company  owns the office  building in which its  corporate  offices and the
offices of its  wholly-owned  subsidiaries  are located at 2355 South  Arlington
Heights Road,  Suite 400,  Arlington  Heights,  Illinois  60005.  The five-story
building  contains  approximately  56,000  rentable  square  feet,  of which the
Company occupies  approximately 19,000 square feet. Nearly all of the additional
space is leased to various  tenants  under  long-term  agreements.  This  office
building is pledged to secure related long-term mortgage debt.

At  December  31,  2002,  the  Company had a 100% or  controlling  ownership  or
leasehold  interest  in 61  operating  hotels  located in 17  states.  The land,
building,  furniture,  fixtures and equipment and  construction  in progress for
these  hotels are  reflected  in the  Company's  Consolidated  Balance  Sheet at
December 31, 2002.  These assets were  substantially  pledged to secure  related
long-term  mortgage  debt.  See  Item 1 and  Notes  6 and 7 to the  Consolidated
Financial Statements under Item 15.

In addition to the foregoing, the Company has an equity interest in partnerships
which  own  and/or  lease  property.  See Note 4 to the  Consolidated  Financial
Statements under Item 15.



                                      -14-


ITEM 3.   LEGAL PROCEEDINGS.

The Company is subject to claims and suits in the  ordinary  course of business.
In management's opinion,  currently pending legal proceedings and claims against
the Company will not, individually or in the aggregate,  have a material adverse
effect on the Company's financial condition, results of operations or liquidity.

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

No matters were  submitted to a vote of security  holders of the Company  during
the fourth quarter of the fiscal year ended December 31, 2002.

                                     PART II

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

The  Company's  Common Stock is traded on the Nasdaq  National  Market under the
symbol  HOST.  As of March 27, 2003,  there were 1,237  holders of record of the
Company's Common Stock. The following table shows the range of reported high and
low closing prices per share.
                                                        High($)        Low($)
                                                        -------        ------

FISCAL 2001
   First quarter                                          3.75            2.75
   Second quarter                                         4.24            3.01
   Third quarter                                          3.90            2.10
   Fourth quarter                                         3.49            1.95

FISCAL 2002
   First quarter                                          3.00            1.92
   Second quarter                                         4.80            2.74
   Third quarter                                          4.30            3.30
   Fourth quarter                                         4.00            2.90

FISCAL 2003
   First quarter (through March 27, 2003)                 3.53            3.05

The Company has not declared or paid any cash dividends on its Common Stock. The
Company  currently  intends to retain any earnings for use in its business  and,
therefore,  does not  anticipate  paying any cash  dividends in the  foreseeable
future. However, from time to time, the Company may utilize cash to purchase its
common stock.  Currently,  the Board of Directors has  authorized the Company to
buy back, at any time and without notice,  up to 1,000,000  shares of its Common
Stock under certain conditions.  Under this  authorization,  to date the Company
has not repurchased a significant number of shares. Any future  determination to
pay cash  dividends  or to  purchase  Common  Stock will be made in light of the
Company's  earnings,  financial  position,  capital  requirements and such other
factors as the Board of Directors deems relevant.

The  Board of  Directors  has the  authority  to issue up to  100,000  shares of
Preferred  Stock  in one or  more  series  and to fix the  rights,  preferences,
privileges and  restrictions  granted to or imposed upon any unissued  shares of
Preferred  Stock,  including  without  limitation,  dividend  rates,  conversion
rights, voting rights,  redemption and sinking fund provisions,  and liquidation
provisions,  and to fix the  number of shares  constituting  any  series and the
designations  of  such  series,  without  any  further  vote  or  action  by the
shareholders.  The Board of Directors,  without shareholder approval,  may issue
Preferred Stock with voting and conversion  rights which could adversely  affect
the voting  power of the holders of Common  Stock.  The  issuance  of  Preferred
Stock, while providing  flexibility in connection with possible acquisitions and
other corporate purposes, could, among other things, adversely affect the voting
power of the  holders of Common  Stock and could  have the  effect of  delaying,
deferring or  preventing a change in control of the Company.  The Company has no
present plans to issue any Preferred Stock.



                                      -15-



ITEM 6.   SELECTED FINANCIAL DATA.

The selected  consolidated  financial data presented below has been derived from
the Company's  consolidated  financial  statements.  The consolidated  financial
statements  for  all  years   presented  have  been  audited  by  the  Company's
independent  certified public  accountants,  whose reports on such  consolidated
financial  statements for each year of the three-year  period ended December 31,
2002, is included  herein under Item 15. The  information set forth below should
be read in  conjunction  with the  consolidated  financial  statements and notes
thereto  under Item 15 and  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations."

                      (in thousands, except per share data)
         (this presentation not covered by independent auditors' report)



                                                                       Fiscal Year Ended December 31,
                                                           ------------------------------------------------------
                                                             2002       2001        2000       1999        1998
                                                           --------   --------    --------   --------    --------
                                                                                          
STATEMENT OF OPERATIONS DATA:
  Revenue                                                  $ 76,531   $ 77,153    $ 76,151    $76,058    $ 68,618
  Operating costs and expenses                               60,871     58,500      58,736     57,868      54,286
  Depreciation and amortization expense                       5,516      4,676       4,542      4,567       5,487
  Leasehold rents - hotels                                    5,411      6,510       6,525      7,307       4,192
  Corporate general and administrative                        2,199      1,908       1,695      1,537       1,569
  Impairment provision                                          542        -           -          -           -
  Operating income                                            1,992      5,559       4,653      4,780       3,084

  Interest expense, net                                       5,025      4,332       4,819      5,155       5,592
  Gain on sale of fixed assets                                  727      1,286       6,663        553         305

  Income (loss), before extraordinary item and
    cumulative effect of change in accounting principle(1) $ (1,710)  $    755    $  4,010   $    201    $ (1,167)
                                                           ========   ========    ========   ========    ========
  Net income (loss)                                        $ (1,710)  $    755    $  4,010   $    201    $ (2,796)
                                                           ========   ========    ========   ========    ========

  Income (loss) per share, before extraordinary item
    and cumulative effect of
    change in accounting principle(1):
          Basic                                            $ (0.34)   $   0.15    $   0.81   $   0.04    $ (0.19)
                                                           =======    ========    ========   ========    =======
          Diluted                                          $ (0.34)   $   0.13    $   0.74   $   0.02    $ (0.20)
                                                           =======    ========    ========   ========    =======

  Net income (loss) per share:
          Basic                                            $ (0.34)   $   0.15    $  .0.81   $   0.04    $ (0.45)
                                                           =======    ========    ========   ========    =======
          Diluted                                          $ (0.34)   $   0.13    $   0.74   $   0.02    $ (0.45)
                                                           =======    ========    ========   ========    =======

  Weighted average shares outstanding:
          Basic                                               4,958      4,975       4,976      5,567       6,180
                                                           ========   ========    ========   ========    ========
          Diluted                                             4,958      5,182       5,272      5,857       6,513
                                                           ========   ========    ========   ========    ========

BALANCE SHEET DATA:
  Total assets                                             $119,934   $114,888    $ 98,143   $103,108    $115,281
  Long-term debt, including current portion                  76,242     72,199      58,604     60,349      71,841
  Working capital (deficiency)                               (8,995)    (4,575)     (4,172)    (6,817)     (6,924)
  Shareholders' equity                                       17,370     19,067      18,266     14,181      18,316
  Deferred income                                            10,867     10,715      12,196     14,001      13,164

OTHER DATA:
  Cash provided by (used in) operating activities            14,330     15,507       1,218       (885)      5,408
  Cash (used in) provided by investing activities           (17,073)  (27,105)    2,728      12,344      15,555
  Cash provided by (used in) financing activities             1,964     14,617      (5,983)   (12,187)    (18,819)
  Capital expenditures                                       18,578     25,400      10,434      2,103      42,183

   (1)   The Company recorded an extraordinary  loss of $333,000 in 1998, net of
         income taxes,  relating to the early extinguishment of mortgage debt on
         hotels  sold  in  connection  with a  sale/leaseback  transaction.  The
         Company  recorded  a  cumulative  effect  of  a  change  in  accounting
         principle of $1,296,000 in 1998,  net of income taxes,  relating to the
         adoption of Statement of Position No. 98-5,  "Reporting on the Costs of
         Start-up Activities."





                                      -16-



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

GENERAL

The Company is engaged in the development and sale of AmeriHost Inn hotels,  and
the  ownership,  operation  and  management  of  AmeriHost  Inn hotels and other
mid-price  hotels.  As of December  31, 2002,  the Company had 62 AmeriHost  Inn
hotels open, of which 52 were  wholly-owned or leased,  one was  majority-owned,
and nine were  minority-owned.  The Company opened three AmeriHost Inn hotels in
which the Company has an ownership  interest  during the past twelve months.  In
addition,  the Company  completed  construction of an AmeriHost Inn hotel for an
unaffiliated  third party in 2002. As of December 31, 2002,  three  wholly-owned
AmeriHost Inn hotels and one hotel in which the Company has a minority ownership
interest  were under  construction.  For all of 2002,  same room revenue for all
AmeriHost Inn hotels owned and operated by the Company, including minority-owned
hotels,  increased  approximately  3.7%,  attributable  to a  6.3%  increase  in
occupancy  offset by a decrease of $1.37 in average  daily rate.  These  results
relate to the 66 AmeriHost  Inn hotels that have been  operating for at least 13
full months  during 2002.  Same room revenues for all AmeriHost Inn hotels owned
and  operated  by the  Company  decreased  approximately  0.8% during the fourth
quarter of 2002,  compared  to the fourth  quarter  of 2001,  attributable  to a
decrease of 1.3% in  occupancy  offset by an increase of $0.32 in average  daily
rate.  These  results  relate  to the 62  AmeriHost  Inn  hotels  that have been
operating for at least 13 full months during the three months ended December 31,
2002.

Revenues from hotel  operations  consist of the revenues  from all  Consolidated
hotels.  Consolidated hotels are those hotels in which the Company has a 100% or
controlling  ownership  or  leasehold  interest,  and  are  consolidated  in the
Company's financial statements.  Unconsolidated hotels are those hotels in which
the Company has a minority or non-controlling  ownership or leasehold  interest,
and are accounted  for by the equity  method.  Non-core  hotels are those hotels
operated as independent of a franchise affiliation (one hotel as of December 31,
2002), or under a national  franchise  affiliation  other than the AmeriHost Inn
brand,  such as Days Inn, Ramada Inn, and Howard Johnson Express (nine hotels as
of December 31, 2002). Development and construction revenues consist of fees for
new  construction  and  renovation  activities  performed  by  the  Company  for
unconsolidated   hotels  and  unrelated  third  parties.   The  Company  records
commissions and revenue from the sale of its Consolidated  AmeriHost Inn hotels,
based  upon the net  sale  price,  as these  sales  are  considered  part of the
Company's strategy of building and selling hotels,  and therefore  expanding the
AmeriHost Inn brand.  The Company  receives revenue from management and employee
leasing services provided to unconsolidated  hotels and unrelated third parties.
Incentive  and royalty  sharing  fees  consist of the  amortization  of one-time
development incentive fees received upon the sale of an AmeriHost Inn hotel to a
third  party who enters  into an  AmeriHost  Inn  franchise  agreement,  and the
Company's portion of the franchise royalty fees paid by all AmeriHost Inn hotels
to Cendant  Corporation  ("Cendant"),  the franchisor and owner of the AmeriHost
Inn brand.  Finally,  the  Company  also owns the office  building  in which its
headquarters is located,  and receives revenues as landlord from the third-party
tenants in the building.

Revenues from Consolidated  AmeriHost Inn hotels decreased 4.1% to $43.2 million
during 2002,  from revenues of $45.1 million  during 2001,  due primarily to the
reduction in the number of owned hotels from their sale to third parties, offset
by  increases in same room  revenues.  Same room  revenues for all  Consolidated
AmeriHost Inn hotels owned and operated by the Company  increased  approximately
2.9%  during  2002,  compared  to  2001,  attributable  to a  5.5%  increase  in
occupancy,  partially offset by a decrease of $1.42 in average daily rate. These
results relate to the 55  Consolidated  AmeriHost Inn hotels that were operating
for at least  thirteen  full months  during  2002.  Revenues  from  Consolidated
non-core  hotels  decreased  5.9% during  2002,  compared  to 2001,  as a result
primarily of the 15.4% decrease in same room revenue.  Revenues from hotel sales
and  commissions  decreased  to $10.0  million  during  2002,  compared to $12.9
million in 2001, as a result of the sale of five hotels (four  wholly-owned  and
one  leased  AmeriHost  Inn  hotels)  versus  the  sale  of  nine  hotels  (five
wholly-owned  and four leased  AmeriHost Inn hotels).  Total revenues  decreased
0.8% to $76.5 million  during 2002,  from $77.2 million during 2001. The Company
recorded a net loss of ($1.7)  million for 2002,  or ($0.34) per diluted  share,
compared to net income of $755,100 or $0.13 per diluted  share in 2001.  The net
loss  for  2002  included  (i) a gain of  $298,000,  pretax,  from an  insurance
settlement,  (ii) certain one-time expenses of approximately  $683,000,  pretax,
related to the resignation and replacement of the Company's  President/CEO,  and
(iii) non-cash  charges of  approximately  $642,000,  pretax,  for an impairment
provision on primarily non-core hotels.


                                      -17-


On September 30, 2000, the Company sold the AmeriHost Inn brands and franchising
rights to Cendant.  The agreement with Cendant  provides for both short-term and
long-term  incentives  to the Company as the  AmeriHost Inn brands are expanded,
including (i) for the 25-year term of the agreement,  favorable  royalty payment
terms on any  AmeriHost  Inn hotels  owned/leased  and  operated by the Company,
including  hotels owned through joint ventures with prior approval from Cendant,
(ii) for the 25-year term of the agreement, the sharing of royalties received by
Cendant from all AmeriHost Inn hotels in the franchise  system  (excluding those
owned/leased and operated by the Company), and (iii) for the 15-year term of the
agreement,  a hotel  development  incentive fee each time an AmeriHost Inn hotel
owned/leased  and  operated by the Company is sold to an operator  who becomes a
Cendant franchisee.  The Company received $1.8 million in development  incentive
fees in 2002 which were deferred and are being amortized over a 76-month period.
Revenues  from  development  incentive and royalty  sharing fees,  including the
amortization  of  deferred   development   incentive  fees,  nearly  tripled  to
approximately $589,000 in 2002 compared to 2001.

Excluding hotels under construction, the Company had an ownership interest in 72
hotels  at  December  31,  2002,  versus 76 hotels at  December  31,  2001.  The
increased  ownership  from the  development  of  AmeriHost  Inn  hotels  for the
Company's own account and the acquisition of an AmeriHost Inn hotel from a joint
venture was offset by the sale of  AmeriHost  Inn hotels to Cendant  franchisees
and the sale of one non-AmeriHost Inn hotel. Total Consolidated hotels decreased
slightly to 61 hotels at December  31,  2002,  versus 63 hotels at December  31,
2001.

OPERATING RISKS

The Company's revenues and investments are nearly all in a single industry,  the
lodging industry.  As a result, the Company's  operations and results have been,
and will be,  adversely  affected  by one or more of the risks  inherent  in the
lodging industry.  These risks, include, but are not limited to: competition and
seasonality (as described under "Seasonality" below); cyclical overbuilding; the
results  and  operations  of  franchisors  utilized  by  the  Company's  hotels,
primarily  Cendant;  changing  levels of  demand  for  hotel  rooms and  related
services,  as currently  evidenced since the downturn in economic conditions and
the September 11, 2001  terrorist  attacks;  unexpected or ongoing  increases in
hotel expenses,  such as insurance,  energy and the costs of wages and benefits;
demographic and other market changes which impact customer preferences;  changes
in governmental  regulations that impact the hotel's cost of doing business; the
inability to fully reduce hotel expenditures to cover hotel revenue  shortfalls;
the recurring and extraordinary costs of necessary renovations and refurbishment
of hotels; and the impact of geopolitical events.

If  the  present  economic  and  lodging  industry  slowdown  or  concerns  over
geopolitical events worsens significantly,  or continues for a protracted period
of  time,  declines  in the  occupancy  levels  or  average  daily  rates of the
Company's hotels could have a material adverse effect on the Company's operating
results.

CRITICAL ACCOUNTING POLICIES

Consolidation Policy
- --------------------

A joint  venture  project  will be  consolidated  if the  Company has a majority
(i.e., greater than 50%) ownership interest,  or when the Company has a minority
ownership  interest  (i.e.,  less than 50%) and can  exercise  control  over the
critical  decisions  of the joint  venture.  The Company will  evaluate  several
factors in  determining  whether or not it has control over the joint venture to
warrant  consolidation.  These  factors  include  the  nature  of the  Company's
ownership (for example, the sole general partner in a limited  partnership,  the
sole managing member of a limited  liability  company,  etc.),  oversight of the
daily  operations,  and the ability to make major decisions such as to refinance
or sell the hotel asset without the consent of the other partners, among others.

Minority-owned  joint ventures in which the Company  maintains a non-controlling
ownership  interest are accounted for by the equity  method.  Under this method,
the Company maintains an investment account, which is increased by contributions
made and its share of the joint venture's income, and decreased by distributions
received and its share of the joint  venture's  losses,  in accordance  with the
terms  of the  joint  venture  agreement.  The  Company's  share  of each  joint
venture's income or loss, including gains and losses from capital  transactions,
is reflected on the Company's consolidated statement of operations as "Equity in
income and (losses) from unconsolidated joint ventures."


                                      -18-


Revenue Recognition
- -------------------

Hotel operations

The revenue from the operation of a Consolidated  hotel is recognized as part of
the hotel operations segment when earned.  Typically, cash is collected from the
guest at the time of check-in or  checkout,  however  the Company  also  extends
credit  to  selected  corporate  customers.   The  Company  had  a  reserve  for
specifically  identified doubtful corporate accounts receivable in the amount of
$150,000 at December  31, 2002.  The reserve for  doubtful  accounts is reviewed
periodically for reasonableness and is considered appropriate as of December 31,
2002.

Hotel sales and commissions

The Company's  intention is to operate the Consolidated  hotels until a buyer is
found at an  appropriate  price.  The Company may actively try to sell the hotel
during the construction  period, upon opening,  or anytime thereafter.  Once the
sale of the hotel is  consummated,  the Company  will realize the value from its
development.  Under this scenario,  the Company will depreciate the hotel assets
and classify them as investment assets while it operates the hotel,  since it is
not assured that a sale will ultimately be  consummated.  Beginning in 2001, the
Company  records  the hotel sale price as  development  revenue and the net cost
basis of the hotel asset as development  expense,  when the sale is consummated,
as part of the ongoing operational  activity of the Company.  Prior to 2001, the
sales of all hotels  which had been  operated  for longer  than 12 months,  were
recorded as a "gain on sale" below the  operating  income line,  computed as the
difference  between  the net sale price and the net cost basis of  building  the
hotel. This treatment was considered  appropriate since the strategy of building
and selling had not yet been  solidified  until the  consummation of the Cendant
transaction  in the latter part of 2000.  The Company  recorded $10.0 million in
hotel sales and commission  revenue in 2002. The REIT, which owns certain of the
Company's  leased  hotels,  closed on the sale of one AmeriHost Inn hotel during
2002.

The Company provides hotel  development,  management,  and staffing  services to
unrelated  third  parties and  unconsolidated,  minority-owned  joint  ventures.
Revenues  can be generated  in three ways:  (i) the Company will record  revenue
from the development and  construction of the hotel,  (ii) if the Company enters
into a hotel management  agreement with the owner, it will recognize  revenue in
accordance with the terms of the agreement, and (iii) if the Company enters into
a hotel  staffing  agreement  with  the  owner,  it will  recognize  revenue  in
accordance  with the  terms of the  agreement  as  services  are  performed.  An
unrelated  third party or an  unconsolidated  minority-owned  joint  venture may
contract with the Company for any or all three  services.  However,  the Company
will not  provide  employee  leasing  services  unless  it also  provides  hotel
management services pursuant to a written agreement.

Hotel development and construction

The Company  recognizes  revenue from the development and construction of hotels
for  third  parties  and  unconsolidated  minority-owned  entities  pursuant  to
development  and  construction  contracts with the hotel ownership  entity.  All
contracts  must be  fully  executed  prior  to the  start  of  construction.  In
addition, the Company will not begin construction on a hotel for a joint venture
or third party until it is assured that both the equity and debt  financing  are
in place.  The Company  records  the total  contract  price as revenue  over the
development and construction  period, and all development and construction costs
as operating expenses in the hotel development segment.

Development fee revenue from construction/renovation  projects with unaffiliated
third  parties  and  unconsolidated  joint  ventures  is  recognized  using  the
percentage-of-completion method.

Construction fee revenue from construction/renovation projects with unaffiliated
third  parties  and   unconsolidated   joint   ventures  is  recognized  on  the
percentage-of-completion  method, generally based on the ratio of costs incurred
to estimated  total  contract  costs.  Revenue from  contract  change  orders is
recognized  to the extent costs  incurred are  recoverable.  Profit  recognition
begins when  construction  reaches a progress  level  sufficient to estimate the
probable outcome. Provision is made for anticipated future losses in full at the
time they are identified.


                                      -19-


Hotel management services

The Company recognizes  management fee revenue when it performs hotel management
services for unrelated  third parties and  unconsolidated  joint  ventures.  The
management  fees are computed  based upon a percentage of total hotel  revenues,
ranging from 4% to 8%, plus incentive fees in certain  instances,  in accordance
with the terms of the  individual  written  management  agreements.  The Company
recognizes  the management  fee revenue in the hotel  management  segment as the
related hotel revenue is earned.

Employee leasing

The Company  recognizes  employee  leasing  revenue when it staffs  hotels,  and
performs related services,  for unrelated third parties and unconsolidated joint
ventures. Employee leasing revenues are generally computed as the actual payroll
costs plus an  administrative  fee ranging from 2% to 3%, in accordance with the
terms of the individual written staffing agreements.  The Company recognizes the
employee  leasing revenue in the employee leasing segment as the related payroll
cost is incurred.  Although the Company  maintains  employee leasing  agreements
with the hotel ownership entities,  the Company is still ultimately  responsible
for its employees.  In addition,  the Company is responsible for maintaining and
determining staffing levels,  scheduling,  hiring, firing,  performance reviews,
etc. through the Company's  General Managers.  Moreover,  the Company is at risk
with regard to personnel issues and lawsuits.  As such, the Company has recorded
employee  leasing  revenues  primarily  as the  gross  payroll  cost,  plus  the
administrative fee.

Incentive and royalty sharing

The Company seeks not only to generate profit from the sale of a hotel, but also
to generate a development  incentive fee and long-term,  ongoing royalty sharing
revenues  from  Cendant  Corporation.  Cendant  has agreed to pay the  Company a
development  incentive  fee every  time the  Company  sells one of its  existing
AmeriHost  Inn  hotels  to a buyer  who  executes  an  AmeriHost  Inn  franchise
agreement with Cendant.  In addition,  this fee also will be paid to the Company
for new hotels that the Company  develops which are then sold to a franchisee of
Cendant. This fee applies to the first 370 hotels sold by the Company during the
15-year  term of the  agreement.  The fee is  computed  based on the most recent
twelve  months  revenue,  or a stipulated  per room amount if the hotel has been
open less than one year. Since the Cendant agreement  provides for the potential
reimbursement  of this fee,  from  future  fees  earned,  in the event the buyer
defaults on the franchise  agreement within the first 76 months,  these fees are
deferred when received,  in accordance with Staff  Accounting  Bulletin No. 101,
"Revenue  Recognition in Financial  Statements." The deferred fees are amortized
as  incentive  and  royalty  sharing   segment   revenue  in  the   accompanying
consolidated  financial  statements on a  straight-line  basis over the 76-month
period, as the contingencies on the revenues are removed.

Cendant  has agreed to pay the  Company a portion of all  royalty  fees  Cendant
receives from all of its  AmeriHost  Inn  franchisees  through  September  2025.
Generally,  Cendant receives royalty fees from each of their  franchisees  based
upon a percentage of guest room revenue, ranging from 4% to 5%. In turn, Cendant
will pay the Company a portion of this fee as stipulated in the  agreement.  The
Company  includes this royalty  sharing fee as incentive and royalty sharing fee
revenue in the accompanying consolidated financial statements.

Deferred Income
- ---------------

During  1998 and 1999,  the Company  sold 30 hotels to a Real Estate  Investment
Trust ("REIT") for approximately $73 million.  Upon the sale of the hotels,  the
Company  simultaneously entered into agreements to lease back each of the hotels
from the REIT. The leases are for an initial term of 15 years,  as amended,  and
provide  for rent in the amount of 10% of the  original  sale  price,  increased
annually after year three by the lesser of 2% or the CPI  adjustment.  The gains
from  the  sale of the  hotels  in 1998 and 1999  were  deferred  for  financial
statement  reporting  purposes,  due  to the  continuing  involvement  with  the
long-term lease agreement, and are being amortized on a straight line basis into
income as a reduction of leasehold  rent expense over the 15-year  initial term.
Assuming the Company  leases all of the  remaining  REIT hotels until the end of
the term,  approximately  $694,000 will be amortized  annually as a reduction of
leasehold rent expense.  Upon the sale of a hotel, which is owned by the REIT to
an  unaffiliated  third party,  the



                                      -20-


remaining  unamortized  deferred  income is  recognized as gain on sale of fixed
assets in the Company's consolidated financial statements.

When the Company builds a hotel for an unconsolidated  joint venture,  a portion
of the profit is deferred.  The deferral is computed as the Company's  ownership
in the  joint  venture,  multiplied  by  the  development  fee  profit  and  the
construction profit (as it is recognized on the percentage of completion basis).
The deferred income is recognized by the Company over the estimated  useful life
of the related hotel asset. A portion of the deferral is amortized over the same
life the joint venture is depreciating  the hotel asset  (generally,  39 years),
and the remaining  portion is amortized  over the same life the joint venture is
depreciating the furniture,  fixtures & equipment (generally, 7 years). Upon the
sale of a hotel  by the  joint  venture  to an  unaffiliated  third  party,  the
remaining  unamortized  deferred  income is  recognized  as equity in income and
(loss) of affiliates in the Company's consolidated financial statements.

Impairment of Long-Lived Assets
- -------------------------------

On  January  1, 2002 the  Company  adopted  Statement  of  Financial  Accounting
Standards  No. 144,  "Accounting  for the  Impairment  or Disposal of Long-Lived
Assets" ("SFAS 144"). The statement addresses financial accounting and reporting
for the  impairment  or  disposal  of  long-lived  assets.  SFAS 144  requires a
long-lived  asset for sale to be  classified as "held for sale" in the period in
which certain criteria are met,  including that the sale of the asset within one
year is probable.  Based on historical  experience  and the  Company's  business
strategy,  the Company does not generally  assess a sale as probable  before the
transaction  closes,  and does not believe any of its properties meet all of the
criteria  necessary to classify assets as held for sale as of December 31, 2002.
SFAS 144 also  requires  that the results of  operations  of a  component  of an
entity that either has been  disposed  of or is  classified  as held for sale be
reported in  discontinued  operations  if the  operations  and cash flows of the
component  have been or will be  eliminated  from its  ongoing  operations.  The
Company  does not include the sales or  operations  of  AmeriHost  Inn hotels in
discontinued  operations  because it  retains  ongoing  royalty  fees from those
hotels after their sale. The operations of all other  long-lived  assets sold or
classified  as held for sale are  reflected as  discontinued  operations.  As of
December 31, 2002, there were no identifiable discontinued operations.

The Company periodically reviews the carrying value of certain of its long-lived
assets,  including its  investment in and advances to joint  ventures  which own
long-lived  assets,  in  relation  to  historical   results,   current  business
conditions  and trends to identify  potential  situations  in which the carrying
value of  assets  may not be  recoverable.  If such  reviews  indicate  that the
carrying value of such assets may not be recoverable, the Company would estimate
the  undiscounted  sum of the expected cash flows of such assets to determine if
such sum is less  than the  carrying  value of such  assets to  ascertain  if an
impairment exists. If an impairment exists, the Company would determine the fair
value by using quoted market  prices,  if available  for such assets.  If quoted
market  prices are not  available,  the Company  would  obtain an  appraisal  or
discount  the  expected  future  cash flows of such  assets.  During  2001,  the
Company's  reviews  indicated  that  there was no  permanent  impairment  of the
Company's long-lived assets. During 2002, the Company reduced the carrying value
of its  investments  in three  unconsolidated  joint ventures (two AmeriHost Inn
hotels and one non-core hotel) by approximately $192,000 in connection with such
review.  In addition,  during 2002, the Company reduced the carrying value of an
investment in one non-core  Consolidated joint venture by $450,000 in connection
with such review.  The  impairment  adjustments  for the  investments in the two
unconsolidated  AmeriHost Inn joint ventures and one non-core Consolidated joint
venture  are   reflected  as  an  impairment   provision  in  the   accompanying
consolidated financial statements.  The impairment adjustment for its investment
in one  non-core  unconsolidated  joint  venture is  reflected  in equity in net
income  (loss)  from   unconsolidated   joint   ventures  in  the   accompanying
consolidated financial statements.



                                      -21-


RESULTS OF OPERATIONS

The  following  table sets forth the  percentages  of  revenues  of the  Company
represented by components of net income for 2002, 2001 and 2000.



                                                               Percentage of Total Revenue
                                                           Year Ended December 31, (unaudited)
                                                     ---------------------------------------------
                                                         2002             2001             2000
                                                      ---------         ---------      ---------

                                                                                 
Revenue                                                  100.0%           100.0%          100.0%
Operating costs and expenses                              79.5             75.8            77.1
                                                       -------           ------         -------
                                                          20.5             24.2            22.9

Depreciation and amortization                              7.2              6.1             6.0
Leasehold rents - hotels                                   7.1              8.4             8.6
Corporate general and administrative                       2.9              2.5             2.2
Impairment provision                                       0.7              -               -

                                                       -------           ------         -------
Operating income                                           2.6              7.2             6.1

Interest expense                                          (7.2)            (6.7)           (7.4)
Interest and other income                                  1.0              1.8             1.5
Equity in income and losses of affiliates                 (0.5)            (1.2)           (0.1)
Gain on sale of assets                                     1.0              1.1             8.8

                                                       -------           ------         -------
Income (loss) before minority interests and
  income taxes                                            (3.1)             2.2             8.9

Minority interests in operations of consolidated
  subsidiaries and partnerships                           (0.1)            (0.4)           (0.1)

                                                       -------           ------         -------
Income (loss) before income taxes                         (3.2)             1.8             8.8

Income tax benefit (expense)                               1.0             (0.8)           (3.5)


                                                       -------           ------         -------
Net income (loss)                                         (2.2)%            1.0%            5.3%
                                                       =======           ======         =======




2002 compared to 2001

Revenues  decreased 0.8% to $76.5 million during 2002, from $77.2 million during
2001. The increases in the hotel development,  incentive and royalty sharing and
office   building  rental  segments  were  offset  by  decreases  in  the  hotel
operations,  hotel sales and commissions,  hotel management and employee leasing
segments.

Hotel operations revenue decreased 4.5% to $53.8 million during 2002, from $56.4
million during 2001.  Revenues from Consolidated  AmeriHost Inn hotels decreased
4.1% to $43.2 million during 2002, from $45.1 million during 2001. This decrease
was attributable primarily to the net reduction in the number of hotels from the
sale of five Consolidated  AmeriHost Inn hotels in 2002, partially offset by the
opening of two new Consolidated  AmeriHost Inn hotels, and partially offset by a
2.9% increase in same room revenue from the  Consolidated  AmeriHost Inn hotels.
Revenues from Consolidated  non-core hotels decreased 5.9% during 2002, compared
to 2001.  This decrease was  primarily the result of the 15.4%  decrease in same
room revenue from the Consolidated non-core hotels. The hotel operations segment
included the operations of 61  Consolidated  hotels  (including 53 AmeriHost Inn
hotels) comprising 4,430 rooms at December 31, 2002, compared to 63 Consolidated
hotels  (including 55 AmeriHost Inn hotels)  comprising  4,560 rooms at December
31, 2001.



                                      -22-


The Company  typically builds new hotels in growing markets where it anticipates
a certain level of additional hotel development.  The Company has experienced an
increase in competition  in certain  markets,  primarily from newly  constructed
hotels.  As a result,  there is increased  downward pressure on occupancy levels
and average daily rates in certain markets. Nevertheless, same room revenues for
all  AmeriHost  Inn  hotels  owned  and  operated  by  the  Company,   including
Consolidated and  Unconsolidated  hotels,  increased  approximately  3.7% during
2002,  compared to 2001,  as  occupancy  increased  6.3% and average  daily rate
decreased $1.37. The Company believes that as the number of AmeriHost Inn hotels
operated by both the Company and others increases, the greater the benefits will
be at all  AmeriHost  Inn  locations  from  marketplace  recognition  and repeat
business.  As the revenue from  AmeriHost Inn hotels not operated by the Company
increases,  the Company's  royalty sharing stream from Cendant is also enhanced.
The Company does not  anticipate a significant  improvement in the operations of
several of its non-core hotels,  and intends to sell these assets when the terms
are considered appropriate.

Hotel development activity is summarized as follows:



                                              2002                            2001                                 2000
                                 -----------------------------    -------------------------------   ----------------------------
                                 Unaffiliated &                   Unaffiliated &                    Unaffiliated &
                                 Unconsolidated   Consolidated    Unconsolidated     Consolidated   Unconsolidated  Consolidated
                                   Hotels (1)       Hotels (2)       Hotels (1)        Hotels (2)    Hotels (1)     Hotels (2)
                                 --------------   ------------    --------------     ------------   --------------  ------------

                                                                                                     
      Under construction at
         beginning of year              2              3               -                 2              4              -

           Starts                       1              2               2                 4              -              3

           Completions                  2              2               -                 3              4              1

      Under construction at
                                      ---            ---            ----              ----            ---            ---
         end of year                    1              3               2                 3              -              2
                                      ===            ===            ====              ====            ===            ===

      (1) hotels   developed/constructed  for  unaffiliated  third  parties  and
          entities  in  which  the  Company  holds a  non-controlling,  minority
          ownership interest

      (2) hotels  developed/constructed  for the  Company's own account  and for
          entities in which the Company has a controlling ownership interest



Hotel  development  revenue  increased  to $7.2 million  during 2002,  from $1.7
million  during 2001.  Hotel  development  revenues are directly  related to the
number of hotels  being  developed  and  constructed  for  unconsolidated  joint
ventures and unrelated third parties.  During 2002, the Company was constructing
two hotels for  unconsolidated  joint  ventures  and one hotel for an  unrelated
third party, which was referred to the Company by Cendant, the franchisor of the
AmeriHost  Inn  brand.  Two of  these  hotels  opened  in  2002  and  one for an
unconsolidated joint venture was under construction at December 31, 2002, with a
projected   opening  date  in  April  2003.  In  2001,  two  hotels  were  under
construction  during the year, both of which were completed in 2002. The Company
also had  several  additional  projects  in various  stages of  pre-construction
development during these periods.

The Company  recorded  $10.0  million in 2002 and $12.9 million in 2001 in hotel
sales and commission  revenue.  The Company and the REIT,  which owns certain of
the Company's leased hotels,  closed on the sale of five Consolidated  AmeriHost
Inn hotels during 2002 and nine  Consolidated  AmeriHost Inn hotels during 2001.
The Company  intends to continue to build and sell AmeriHost Inn hotels in order
to maximize the value inherent in the Cendant  transaction  while  enhancing net
income and cash flow.

Hotel management  revenue decreased 10.2% to $1.0 million during 2002, from $1.1
million  in  2001.   The  number  of  hotels   managed  for  third  parties  and
minority-owned  entities decreased from 15 hotels,  representing 1,211 rooms, at
December 31, 2001, to 11 hotels, representing 838 rooms, at December 31, 2002.

Employee leasing revenue  decreased 30.2% to $3.3 million during 2002, from $4.7
million  during  2001,  due  primarily to the  reduction  in hotels  managed for
unconsolidated joint ventures and unrelated third parties as described above.

Development  incentive and royalty  sharing revenue  increased to  approximately
$589,000 in 2002, compared to approximately $210,000 in 2001, as a result of the
Company's sale of additional AmeriHost Inn hotels and the increase



                                      -23-


in the number of non-Company owned AmeriHost Inn hotels franchised with Cendant.
The  Company  received  $1.8  million  in  2002  and  $1.6  million  in  2001 in
development  incentive  fees  from  the  sale  of  AmeriHost  Inn  hotels,  with
approximately  $367,000 and $148,000 recognized in 2002 and 2001,  respectively,
from the amortization of this deferred income. In addition, the Company recorded
approximately  $222,000  and $62,000 in royalty  sharing  fees in 2002 and 2001,
respectively.

Office  building  rental  and other  revenue,  consisting  primarily  of leasing
activities  from the Company's  office  building in 2002 and 2001,  increased to
approximately  $670,000 in 2002,  from  approximately  $170,000  during 2001. On
October  1,  2001,  the  Company  purchased  the  office  building  in which its
headquarters is located.  The building contained  approximately  50,000 rentable
square feet when acquired,  and has been subsequently increased to approximately
56,000 rentable square feet through various building  improvements.  The Company
occupies  approximately 19,000 square feet. Nearly all of the remaining space is
leased to unrelated third parties pursuant to long-term leases.

Total  operating  costs and expenses  increased  4.1% to $60.9 million (79.5% of
total  revenues) in 2002,  from $58.5 million (75.8% of total  revenues)  during
2001,  primarily due to an increase in operating  costs from hotel  development,
partially  offset by  decreases  in  operating  costs and  expenses  from  hotel
operations,  sale of hotel and  commissions,  and employee  leasing  segments as
described below.  Operating costs and expenses in the hotel  operations  segment
decreased  1.4% to $41.5  million  during  2002,  from $42.1  million in 2001. A
decrease in operating costs  associated with the fewer number of hotels included
in this segment (61 hotels at December  31,  2002,  versus 63 hotels at December
31, 2001), was partially offset by significant  increases in operating costs for
the Consolidated  non-core hotels.  Hotel operations segment operating costs and
expenses as a percentage of segment revenue increased to 77.1% during 2002, from
74.7% during 2001, due primarily to the inflationary increases and higher energy
costs for the Consolidated  non-core  hotels.  Operating costs and expenses as a
percentage of revenues for the  Consolidated  AmeriHost Inn hotels remained flat
at 73.1% in 2002, versus 73.0% in 2001.

Operating costs and expenses for the hotel development segment increased to $7.2
million during 2002, from $1.5 million during 2001, consistent with the increase
in hotel  development  revenues  for 2002.  Operating  costs and expenses in the
hotel development segment as a percentage of segment revenue increased to 100.3%
during 2002, from 85.8% during 2001 as the 2002 results reflect a greater amount
of construction  activity,  which resulted in higher operating costs in relation
to the revenue recognized. The results for 2001 consisted of a greater amount of
pre-construction,  hotel development activity, which resulted in lower operating
costs in relation to the revenue recognized.

Hotel  management  segment  operating  costs and  expenses  declined to $714,648
during 2002,  compared to $716,802  during 2001. This decrease was primarily due
to the decrease in the number of hotels operated and managed for unrelated third
parties and unconsolidated joint ventures and is consistent with the decrease in
hotel management segment revenue.  Employee leasing operating costs and expenses
decreased 29.7% to $3.2 million in 2002, from $4.6 million during 2001, which is
consistent  with the 30.2%  decrease in the  employee  leasing  segment  revenue
during 2002.

Office  building  rental  and  other  operating  costs  and  expenses  consisted
primarily of expenses related to the management of the Company's office building
in 2002 and 2001.  Office  building  rental and other  operating  expenses  were
$56,757 in 2002 and $2,958 in 2001.  On October 1, 2001,  the Company  purchased
the office  building  in which its  headquarters  is  located  and  assumed  the
landlord duties for the other tenants.

Depreciation  and  amortization  expense  increased 18.0% to $5.5 million during
2002, from $4.7 million during 2001. This increase was primarily attributable to
the opening of six new  Consolidated  AmeriHost Inn hotels in 2001 and 2002; the
acquisition  of one AmeriHost  Inn hotel from a joint  venture in 2001;  and the
acquisition  of the  office  building  in the  fourth  quarter  of 2001  and the
resulting depreciation and amortization therefrom,  partially offset by the sale
of nine Consolidated hotels in 2001 and five Consolidated hotels in 2002.

Leasehold rents - hotels  decreased 16.9% to $5.4 million during 2002, from $6.5
million during 2001. The decrease was primarily  attributable to the termination
of six leased  hotels  during  2001 and 2002 as a result of the  lessor  selling
these hotels,  offset by the amortization of the hotel leases with the REIT. The
amortization  of  deferred  gain  from  the sale of the  hotels  to the REIT was
approximately $712,000 and $818,000 in 2002 and 2001, respectively.




                                      -24-


Corporate  general and  administrative  expense  increased 15.2% to $2.2 million
during 2002,  from $1.9 million during 2001, and can be attributed  primarily to
approximately $683,000 in expenses related to the resignation and replacement of
the Company's  President/CEO in 2002 and the overall growth of the Company.  The
results for 2001  reflect  the  recognition  of  $167,000  in one-time  expenses
related to the  issuance  of stock  options in 2000 to joint  venture  partners,
including  a  director  of the  Company,  in  connection  with  the  sale of the
AmeriHost Inn brand and franchising rights.

The Company's operating income decreased 64.2% to $2.0 million during 2002, from
$5.6 million  during  2001.  The  following  discussion  of operating  income by
segment is  exclusive  of any  corporate  general  and  administrative  expense.
Operating income from  Consolidated  AmeriHost Inn hotels increased 2.2% to $3.2
million during 2002,  from $3.1 million during 2001.  This increase in operating
income  was due to a 2.9%  increase  in same room  revenues,  and  decreases  in
certain hotel  operating  expenses.  Operating  loss from the hotel  development
segment was  ($30,785)  during 2002,  compared to  operating  income of $236,319
during 2001. The decrease in hotel  development  operating income was due to the
decrease in the higher margin hotel  development  activity for  unrelated  third
parties  and  unconsolidated  joint  ventures  during  2002,  compared  to 2001.
Operating  income from the sale of AmeriHost Inn hotels was $1.9 million  during
2002,  compared to $3.3  million  during  2001,  as a result of the sale of five
Consolidated  AmeriHost  Inn hotels  during  2002,  compared to the sale of nine
Consolidated  AmeriHost Inn hotels during 2001. The hotel management segment had
operating income of $191,097 during 2002, compared to $295,356 during 2001. This
decrease was due  primarily to a reduction in the number of hotel rooms  managed
for unrelated third parties and unconsolidated joint ventures.  Employee leasing
operating income  decreased to $56,462 during 2002,  compared to $110,642 during
2001, due primarily to the decrease in the number of employee leasing agreements
with  unrelated  third  parties  and  unconsolidated  joint  ventures,  and  the
allocation of certain costs.  Operating income for the development incentive and
royalty sharing segment  increased to $588,938 in 2002 from $209,633 in 2001, as
a result of the sale of  AmeriHost  Inn hotels and the increase in the number of
non-company  owned  AmeriHost Inn hotels  franchised  with  Cendant.  The office
building rental segment had operating  income of $454,397 during 2002,  compared
to $130,831 during 2001, due primarily to the acquisition of the building during
the fourth quarter of 2001.

Interest  expense  increased 7.0% to $5.5 million during 2002, from $5.2 million
during 2001. This increase was primarily attributable to the overall increase in
outstanding debt from the mortgage  financing of newly constructed  Consolidated
hotels and the office  building,  partially offset by the sale of hotels and the
reduction of interest  rates on certain  floating rate loan  agreements.  During
2001,  the Company  modified the terms of three hotel loan  agreements  with the
related  lenders to obtain more  favorable  interest  rates.  In  addition,  the
Company  assisted  three joint  ventures in modifying  their loan  agreements to
obtain lower interest  rates.  Based upon a discounted cash flow analysis of the
interest rate differentials, the modification transactions did not qualify to be
treated as an  extinguishment  of debt with the simultaneous  acquisition of new
debt. The Company  capitalizes  interest expense incurred during the pre-opening
construction  period  of a  Company-owned  hotel  project,  as part of the total
development cost. The amount  capitalized  includes both interest charges from a
direct  construction  loan, plus interest computed at the Company's  incremental
borrowing rate on the total costs incurred to date in excess of the construction
loan  funding.  The Company  capitalized  approximately  $287,000,  $337,000 and
$100,000 in 2002, 2001 and 2000,  respectively,  in construction period interest
which is included in property and equipment.

The Company's share of equity in income (loss) of unconsolidated  joint ventures
was ($412,094) during 2002,  compared to ($925,654) during 2001. The increase in
equity in income (loss) during 2002 was  primarily  attributable  to the sale of
two  unconsolidated  minority-owned  properties in 2002 at a  significant  gain,
offset by an  impairment  provision on a non-core  hotel of $100,000  during the
second quarter of 2002 and the  recognition of 100% of the net operating  losses
from two  additional  unconsolidated  joint  ventures  during 2002.  The Company
exchanged a note receivable from the principals of Diversified Innkeepers,  Inc.
in the amount of  approximately  $1.2 million at September  30, 2002,  for a 50%
ownership interest in a hotel joint venture.  This exchange was accounted for at
fair value and resulted in no gain or loss. The Company had  previously  managed
this hotel for Diversified  Innkeepers,  Inc. pursuant to a management contract.
Since the Company does not control the major  decisions  of this joint  venture,
this investment has been accounted for by the equity method.  Distributions from
affiliates  were  $172,685  during 2002,  including a $150,000  note  receivable
pursuant to the sale of a hotel, compared to $19,220 during 2001.

The  Company  recorded  gains from the sale of assets of $727,076  during  2002,
compared to $1.3 million in 2001. During 2002, the gain was comprised  primarily
of a $400,000 installment payment from Cendant for the purchase of the AmeriHost
Inn brands and franchising  rights, and the unamortized  deferred gain remaining
from the original sale of one



                                      -25-


hotel to the REIT,  which was recognized  upon the  consummation  of the sale of
this hotel by the REIT to an unrelated third party in 2002 and the  simultaneous
termination  of the  Company's  lease with the REIT.  During 2001,  the gain was
comprised  primarily  of a $400,000  installment  payment  from  Cendant for the
purchase of the AmeriHost Inn brands and franchising rights, and the recognition
of the  unamortized  deferred gains upon the sale of three hotels by the REIT to
unrelated  third  parties.  The  Company  expects to  continue  recognizing  the
unamortized  deferred  gain from either a reduction in the lease  expense over a
period of time or the future sale of REIT-owned hotels.

The Company  recorded  an income tax  benefit of  $805,000 in 2002,  compared to
income tax  expense  of  $615,000  in 2001,  which are  directly  related to the
pre-tax loss and income incurred in 2002 and 2001, respectively.

During 2002, the Company  settled with its insurance  company on a claim related
to a hotel which was destroyed by a fire.  This claim included  amounts for lost
profits, management fees, projected development cost increases, etc. The Company
reported  all such  proceeds  in excess of actual  costs  paid in the  amount of
approximately $298,000 in other income.

The Company reported a net loss of $1.7 million in 2002,  compared to net income
of $755,100 in 2001, primarily due to the factors discussed above.

2001 compared to 2000

Revenues  increased 1.3% to $77.2 million during 2001, from $76.2 million during
2000.  The  increase  in the hotel sales and  commissions  segment was offset by
decreases in the hotel  operations,  hotel  development,  hotel  management  and
employee leasing segments.

Hotel operations revenue decreased 8.1% to $56.4 million during 2001, from $61.4
million during 2000.  Revenues from Consolidated  AmeriHost Inn hotels decreased
8.4% to $45.1 million during 2001, from $49.2 million during 2000. This decrease
was  attributable  primarily to the  decrease in same room  revenues and the net
reduction in the number of hotels from the sale of nine  Consolidated  AmeriHost
Inn hotels in 2001,  partially  offset by the opening of three new  Consolidated
AmeriHost Inn hotels,  and the  acquisition  of one  Consolidated  AmeriHost Inn
hotel from an unconsolidated minority-owned joint venture in 2001. Revenues from
Consolidated  non-AmeriHost  Inn hotels decreased 6.8% during 2001,  compared to
2000.  This decrease was  primarily  the result of the sale of one  Consolidated
non-AmeriHost  Inn  hotel  at the end of  2000.  The  hotel  operations  segment
included the operations of 63  Consolidated  hotels  (including 55 AmeriHost Inn
hotels) comprising 4,560 rooms at December 31, 2001, compared to 66 Consolidated
hotels  (including 60 AmeriHost Inn hotels)  comprising  4,630 rooms at December
31, 2000.

Hotel development revenue decreased 72.3% to $1.7 million during 2001, from $7.0
million during 2000. The Company was constructing one hotel for a minority-owned
joint  venture and one hotel for an unrelated  third party during 2001,  both of
which were under  construction  at December 31, 2001. In 2000,  four hotels were
under  construction  during  the  year,  all of which  were  completed  prior to
December 31, 2000. The Company also had several  additional  projects in various
stages of pre-construction development during these periods.

Hotel management  revenue decreased 14.7% to $1.1 million during 2001, from $1.3
million  in  2000.   The  number  of  hotels   managed  for  third  parties  and
minority-owned  entities decreased from 17 hotels,  representing 1,378 rooms, at
December 31, 2000 to 16 hotels,  representing 1,318 rooms, at December 31, 2001.
The  decrease in revenue was  primarily  due to a 4.4%  reduction in rooms under
contract and the decrease in same room revenues of those hotels.

Employee leasing revenue  decreased 21.8% to $4.7 million during 2001, from $6.0
million  during  2000,  due  primarily to the  reduction  in hotels  managed for
minority-owned  entities and unrelated third parties as described above, and the
associated decrease in payroll costs which is the basis for the employee leasing
revenue.

Incentive  and  royalty  sharing  revenue  was  approximately  $210,000 in 2001,
compared  to  approximately  $16,000  in 2000,  as a  result  of the sale of the
AmeriHost Inn brand in 2000,  and the sale of AmeriHost Inn hotels in 2001.  The
Company  received $1.6 million in  development  incentive  fees in 2001 from the
sale of AmeriHost Inn hotels, with



                                      -26-


approximately  $148,000 recognized in 2001, as the amortization of this deferred
income. In addition,  the Company recorded  approximately $62,000 and $16,000 in
royalty sharing fees in 2001 and 2000, respectively.

Other revenue, consisting primarily of leasing revenue from the Company's office
building in 2001,  and  franchising  revenue in 2000,  decreased  to $169,612 in
2001, from $586,276  during 2000. On October 1, 2001, the Company  purchased the
office  building in which its  headquarters  is located.  The building  contains
approximately  50,000  rentable  square  feet,  of which  the  Company  occupies
approximately  19,000 square feet.  Nearly all of the remaining space was leased
to unrelated third parties pursuant to long-term  leases. On September 30, 2000,
the Company sold the AmeriHost Inn franchising  rights to Cendant.  As a result,
the Company did not report franchising revenue in 2001.

Total  operating  costs and expenses  decreased  0.4% to $58.5 million (75.8% of
total  revenues) in 2001,  from $58.7 million (77.1% of total  revenues)  during
2000,  primarily due to decreases in operating costs and expenses from the hotel
operations and development segments as described below, offset by an increase in
operating  costs from hotel  sales.  Operating  costs and  expenses in the hotel
operations  segment  decreased  5.7% to $42.1  million  during 2001,  from $44.7
million in 2000. A decrease in operating costs  associated with the fewer number
of hotels  included in this  segment  (62 hotels at December  31, 2001 versus 66
hotels at December 31, 2000), was partially  offset by significant  increases in
energy  costs,  inflationary  increases  in  operating  expenses and the greater
number of  stabilized  hotels.  Hotel  operations  segment  operating  costs and
expenses as a percentage of segment revenue increased to 74.7% during 2001, from
72.8% during 2000, due primarily to the inflationary increases and higher energy
costs.  Operating  costs  and  expenses  as a  percentage  of  revenues  for the
Consolidated  AmeriHost  Inn hotels  increased  to 73.0% in 2001,  from 70.7% in
2000.

Operating costs and expenses for the hotel  development  segment decreased 78.6%
to $1.5 million during 2001, from $6.9 million during 2000,  consistent with the
72.3%  decrease in hotel  development  revenues  for 2001.  Operating  costs and
expenses in the hotel  development  segment as a percentage  of segment  revenue
decreased to 76.5% during 2001,  from 98.8% during 2000,  due to the decrease in
hotel development  activity for unrelated third parties and unconsolidated joint
ventures.  The  results  for 2000  consisted  of a greater  amount  construction
activity,  which resulted in higher  operating  costs in relation to the revenue
recognized.   The  results   for  2001   consisted   of  a  greater   amount  of
pre-construction  hotel development activity,  which resulted in lower operating
costs in relation to the revenue recognized.

Hotel  management  segment  operating  costs  and  expenses  decreased  11.2% to
$716,802 during 2001, from $806,959 during 2000. This decrease was primarily due
to the decrease in the number of hotels operated and managed for unrelated third
parties and  minority-owned  entities and consistent  with the 14.7% decrease in
hotel management segment revenue.  Employee leasing operating costs and expenses
decreased 22.2% to $4.6 million in 2001, from $5.9 million during 2000, which is
consistent with the 21.8% decrease in segment revenue during 2001.

Other operating costs and expenses  consisted  primarily of expenses  related to
the  management  of the  Company's  office  building  in 2001,  and  franchising
activity in 2000.  Other operating  expenses were $2,958 in 2001 and $489,064 in
2000. On October 1, 2001, the Company purchased the office building in which its
headquarters  is located and assumed the landlord  duties for the other tenants.
On September 30, 2000, the Company sold the AmeriHost Inn brands and franchising
rights to Cendant. As a result, the Company did not report franchising operating
costs in 2001.

Depreciation  and  amortization  expense  increased  2.9% to $4.7 million during
2001, from $4.5 million during 2000. This increase was primarily attributable to
the opening of three new Consolidated  AmeriHost Inn hotels, and the acquisition
of one  AmeriHost  Inn  hotel  from a joint  venture  in 2001 and the  resulting
depreciation  and amortization  therefrom,  partially offset by the sale of nine
Consolidated hotels consummated in 2001.

Leasehold  rents - hotels remained  relatively  unchanged at $6.5 million during
both 2001 and 2000. The decrease  primarily  attributable  to the termination of
four leased  hotels as a result of the lessor  selling  these hotels during 2001
was offset by the  reduction in deferred  gain  amortization  as a result of the
extension of the hotel leases with the REIT. The  amortization  of deferred gain
from the sale of the hotels to the REIT was $818,000 and  $1,487,000 in 2001 and
2000, respectively.

Corporate  general and  administrative  expense  increased 12.6% to $1.9 million
during 2001,  from $1.7 million during 2000, and can be attributed  primarily to
the overall  growth of the Company and the  recognition  of $167,000 in expenses


                                      -27-


during the first  quarter of 2001  related to the  issuance of stock  options in
2000 to  joint  venture  partners,  including  a  director  of the  Company,  in
connection with the sale of the AmeriHost Inn brand and  franchising  rights and
transitional   accounting   fees,   offset  by  a  concerted  effort  to  reduce
administrative expenses.

The Company's operating income increased 19.2% to $5.5 million during 2001, from
$4.7 million  during  2000.  The  following  discussion  of operating  income by
segment is  exclusive  of any  corporate  general  and  administrative  expense.
Operating income from Consolidated  AmeriHost Inn hotels decreased 45.1% to $3.1
million during 2001,  from $5.6 million during 2000.  This decrease in operating
income was due to the  decrease  in the  number of  consolidated  AmeriHost  Inn
hotels operated by the Company, a decrease in same room revenues,  and increases
in certain hotel operating  expenses  including  energy costs.  Operating income
from the hotel  development  segment  increased to $236,319  during  2001,  from
$46,782 during 2000. The increase in hotel development  operating income was due
to the increase in  pre-construction  hotel  development  activity for unrelated
third parties and unconsolidated  joint ventures during 2001,  compared to 2000,
which has a higher gross profit margin than the construction activity. The hotel
management  segment had operating  income of $295,356  during 2001,  compared to
$399,771  during 2000.  This  decrease  was due  primarily to a reduction in the
number of hotel rooms  managed for unrelated  third  parties and  unconsolidated
joint ventures. Employee leasing operating income increased slightly to $110,642
during 2001,  compared to $108,812 during 2000, due primarily to the decrease in
employee  leasing  agreements  with unrelated  third parties and  unconsolidated
joint ventures, offset by the allocation of certain costs.

During 2001, the Company  modified the terms of three hotel loan agreements with
the related lenders to obtain more favorable  interest  rates. In addition,  the
Company  assisted  three joint  ventures in modifying  their loan  agreements to
obtain lower interest  rates.  Based upon a discounted cash flow analysis of the
interest rate differentials, the modification transactions did not qualify to be
treated as an  extinguishment  of debt with the simultaneous  acquisition of new
debt.  Interest  expense  decreased 8.1% to $5.2 million during 2001,  from $5.6
million  during  2000.   This  decrease  was  primarily   attributable   to  the
aforementioned  sales of hotels  whereby the Company does not incur any interest
expense  on the sold  hotels  after the sale dates as well as the  reduction  of
interest  rates on certain  loan  agreements,  partially  offset by the mortgage
financing of newly  constructed  Consolidated  hotels.  The Company  capitalizes
interest  expense  incurred  during  the  pre-opening  construction  period of a
Company-owned  hotel project,  as part of the total development cost. The amount
capitalized includes both interest charges from a direct construction loan, plus
interest computed at the Company's incremental borrowing rate on the total costs
incurred  to date in  excess  of the  construction  loan  funding.  The  Company
capitalized   $336,748,   $100,275  and  $121,238  in  2001,   2000,  and  1999,
respectively,  in construction period interest which is included in property and
equipment.

The  Company's  share of equity in income (loss) of  affiliates  was  ($925,654)
during  2001,  compared to  ($101,872)  during  2000.  The decrease in equity of
affiliates   during  2001  was  primarily   attributable  to  the  sale  of  two
minority-owned  properties in the first half of 2000 at a  significant  gain, as
well as the  recognition of losses in 2001 in excess of the Company's  ownership
interest for two joint  ventures.  Distributions  from  affiliates  were $19,220
during 2001, compared to $473,808 during 2000.

The Company  recorded  gains from the sale of assets of $1,286,338  during 2001,
compared  to $6.7  million  in 2000.  During  2001,  the  gains  were  comprised
primarily  of a  $400,000  installment  payment  received  from  the sale of the
AmeriHost  Inn brands and  franchising  rights to Cendant,  and the  unamortized
deferred  gains  remaining  from the  original  sale of four hotels to the REIT,
which were recognized upon the  consummation of the sales of these hotels by the
REIT to unrelated third parties in 2001 and the simultaneous  termination of the
Company's leases with the REIT. The Company expects to continue  recognizing the
unamortized deferred gain from the future sale of REIT-owned hotels. The Company
reported a gain on sale from the sale of the AmeriHost Inn name and  franchising
rights in 2000 for approximately  $5.2 million.  In addition,  four Consolidated
hotels were sold in 2000, where the Company recorded gains on the sales.

The Company  recorded income tax expenses of $615,000 in 2001,  compared to $2.7
million in 2000,  which are directly  related to the pre-tax income  incurred in
2001 and 2000, respectively.

The Company reported net income of $755,100 in 2001, compared to $4.0 million in
2000, primarily due to the factors discussed above.



                                      -28-


LIQUIDITY AND CAPITAL RESOURCES

The  Company  has seven main  sources  of cash from  operating  activities:  (i)
revenues from hotel  operations;  (ii) fees from  development,  construction and
renovation  projects,  (iii)  revenues from the sale of hotel assets;  (iv) fees
from management contracts,  (v) fees from employee leasing services,  (vi) hotel
development   incentive  fees  and  royalty  sharing  pursuant  to  the  Cendant
transaction,  and (vii) rental income from the ownership of an office  building.
Approximately 10% of the Company's hotel operations  revenues is not received at
checkout and is generated through other businesses and contracts (such as direct
billings to local companies using the hotel and third party hotel room brokers),
which is usually paid within 30 to 45 days from billing.  Fees from development,
construction and renovation projects are typically received within 15 to 45 days
from billing.  Due to the procedures in place for  processing  its  construction
draws,  the Company  typically  does not pay its  contractors  until the Company
receives  its draw from the  equity or lending  source.  The  Company  typically
receives  an  earnest  money  deposit  from the  buyer  of a hotel  when a sales
contract is executed.  The remaining  proceeds from the sale of hotel assets are
received at the time of closing.  Management fee revenues typically are received
by the Company within five working days of the end of each month.  Cash from the
Company's  employee leasing segment  typically is received as of or prior to the
pay date.  The  development  incentive  fee from Cendant is  typically  received
within 20 days of the simultaneous closing of the Company's sale of an AmeriHost
Inn hotel and the execution by the buyer of a franchise  agreement with Cendant,
including all proper  documentation.  Royalty sharing  payments from Cendant are
received  quarterly,  based on the actual royalty  payments  received by Cendant
from all  AmeriHost  Inn hotel  franchisees,  except for those  operated  by the
Company.  Office space rents are typically  received monthly in advance,  around
the first of each month.

During 2002,  the Company's  cash provided from  operations  was $14.3  million,
compared  to $15.9  million  during  2001,  or a decrease  in cash  provided  by
operations of $1.6  million.  The decrease in cash flow from  operations  during
2002, when compared to 2001, can be attributed primarily to the decrease in sale
of hotel activity,  the decrease in operating income from non-core  hotels,  and
the  one-time  expenses  related  to  the  resignation  and  replacement  of the
Company's  President/CEO  in 2002,  partially  offset by the  increase  in hotel
development  activity  for a third  party and  minority-owned  entities  and the
increase in operating  income from  operating  its  portfolio  of AmeriHost  Inn
hotels.

The Company invests cash in three principal  areas: (i) the purchase of property
and equipment  through the construction  and renovation of Consolidated  hotels;
(ii) the purchase of equity  interests in hotels;  and (iii) the making of loans
to  affiliated  and  non-affiliated  hotels  for the  purpose  of  construction,
renovation and working capital.  From time to time, the Company may also utilize
cash to purchase its own common stock. The Board of Directors has authorized the
Company to buy back, at any time and without notice,  up to 1,000,000  shares of
its own common stock under certain conditions. Under this authorization, to date
the Company has not repurchased a significant number of shares.

Pursuant to an amendment to the master lease  agreement with a REIT, the Company
can facilitate the sale of up to eight leased hotels by the REIT.  When the REIT
sells a leased  hotel to a buyer who  becomes an  AmeriHost  Inn  franchisee  of
Cendant,  the Company receives:  (i) a commission from the REIT for facilitating
the transaction which is based upon the sale price, (ii) an incremental fee from
Cendant,  and (iii) long-term  royalty sharing fees from Cendant from the future
royalties paid to Cendant. Both the Company and the REIT choose which properties
are sold. For each hotel chosen by the Company,  one hotel is also chosen by the
REIT. The Company's choice is final when the sale transaction  closes.  The REIT
makes their  corresponding  choice at this time. If the Company and the REIT are
not successful in selling the REIT's choice, then the Company is obligated under
the  agreement  to purchase  the hotel from the REIT.  If the  Company  does not
complete the purchase of the hotel within the  specified  time period,  then the
Company's  rent  payment on all of the REIT hotels  shall be  increased by 0.25%
each time.  The Company  cannot close on the sale of its third and fourth choice
until the first and second  REIT  choices  have been sold (or  purchased  by the
Company),  respectively.  During 2001, the Company  facilitated  the sale of two
hotels by the REIT (the Company's first and second  choices),  and purchased one
hotel  from the REIT  (the  REIT's  first  choice).  During  2002,  the  Company
purchased the REIT's second choice,  using approximately  $680,000 in cash, plus
mortgage  financing  already  committed  from  an  affiliate  of the  REIT,  and
facilitated  the sale of one hotel by the REIT. The Company must  facilitate the
sale or  purchase  of the  REIT's  third  choice by June 5,  2003.  The  Company
believes  a sale of this  hotel is not  likely in the near  future,  and thus it
intends to purchase this hotel by this date using



                                      -29-


cash of approximately  $556,000 and mortgage  financing  already committed by an
affiliate of the REIT of approximately $1.7 million.

On September  18, 2000,  in  connection  with the approval of all joint  venture
partners  regarding the sale of AmeriHost Inn brand and franchising  rights, the
Company  finalized  the terms of an agreement to issue 125,000 new stock options
to the partners in three  existing joint  ventures,  canceling  60,000  existing
stock options held by these partners,  and to purchase their remaining ownership
interests in these three joint ventures at specified prices. One of the partners
in these three joint  ventures is a director of the Company (see item 13 below).
One of these  acquisitions  was completed in 2001, and one was completed  during
the  second  quarter  of 2002  using  approximately  $797,000.  The final one is
scheduled to be completed before April 12, 2003; however,  the Company currently
is in the process of extending this purchase obligation.  The Company expects to
use  approximately  $830,000 for the  purchase of the  remaining  joint  venture
interest.

During 2002, the Company used $17.1 million in investing  activities compared to
using $27.5 million during 2001. During 2002, the Company bought out a partner's
interest  in one joint  venture  for  $796,786,  used $18.6  million to purchase
property  and  equipment  for  Consolidated  hotels,  and  received  $877,904 in
distributions and collections on advances from affiliates, net of investments in
and  advances to  affiliates.  During 2001,  the Company  bought out a partner's
interest  in one joint  venture  for  $804,613,  used $25.4  million to purchase
property  and  equipment  for  Consolidated  hotels,  and used $1.5  million for
investments in and advances to affiliates,  net of distributions and collections
on advances from affiliates.

Cash provided by financing  activities  was $2.0 million during 2002 compared to
cash provided by financing activities of $14.6 million during 2001. In 2002, the
primary  factors were $13.0 million in proceeds  from the mortgage  financing of
Consolidated  hotels,  offset by net  repayments  of $409,415  on the  Company's
operating  line-of-credit,  and  principal  repayments  of $10.4  million on the
mortgage financing of Consolidated hotels,  including the repayment of mortgages
in connection with the sale of hotels.  In 2001, the  contributing  factors were
$20.6 million in proceeds from the mortgage  financing of  Consolidated  hotels,
net proceeds of $3.4 million on the Company's operating  line-of-credit,  offset
by  principal   repayments  of  $9.2  million  on  the  mortgage   financing  of
Consolidated  hotels,  including the repayments of mortgages in connection  with
the sale of hotels.  Approximately $4.0 million is classified as current portion
of long-term  debt,  including one mortgage  which is due within the next twelve
months.  The Company  expects this mortgage to be repaid through the sale of the
hotel or  refinanced  prior to maturity.  This  mortgage  bears  interest at the
floating rate of prime plus 2.5% per annum. If refinanced,  the Company expects,
based on current  market  conditions,  the interest  rate to remain at a similar
level.

The  Company has secured a $20  million  construction  line of credit  facility,
which provides for both  construction  financing as well as long-term  permanent
mortgage  financing.  The  Company  utilizes  this  facility  primarily  for the
construction of wholly-owned AmeriHost Inn properties, as approved by the lender
on a  project-by-project  basis.  As of December  31, 2002,  approximately  $8.5
million  has been  utilized  for  three  hotel  projects,  which is, or will be,
converted to long-term financing. The Company has until May 31, 2003, to utilize
this  facility for new projects and is currently in the process of renewing this
facility.

The Company, through wholly-owned subsidiaries, is a general partner or managing
member in 16 joint  ventures as of December  31, 2002.  As such,  the Company is
secondarily  liable for the obligations and liabilities of these joint ventures.
As of December 31, 2002,  these joint  ventures  had $29.4  million  outstanding
under mortgage loan  agreements.  Approximately  $7.4 million of this amount has
been included in the Company's  consolidated financial statements as of December
31, 2002, since it is from joint ventures in which the Company has a majority or
controlling   ownership  interest,   leaving   approximately  $22.0  million  in
off-balance  sheet mortgage debt with  unconsolidated  joint  ventures.  Of this
$22.0 million of financing,  the Company also has provided  approximately  $15.0
million in  guarantees  to the  lenders.  Other  partners  have also  guaranteed
portions of this amount. One  unconsolidated  joint venture mortgage loan in the
amount of $1.8  million at  December  31,  2002,  matures in 2003.  The  Company
expects the joint venture may sell this hotel, extend the loan, or refinance the
loan prior to its maturity.  The remaining  joint venture  mortgage loans mature
after 2003.

From time to time,  the Company  advances  funds to joint  ventures  for working
capital and  renovation  projects.  The advances  bear interest at rates ranging
from  prime to 10% per annum and are due upon  demand.  The  advances  were $2.9
million and $7.0  million at December 31, 2002 and 2001,  respectively,  and are
included in investments in and advances to  unconsolidated  hotel joint ventures
in the Company's consolidated  financial statements.  The amount at December 31,
2001,   includes   mortgage   financing   the  Company  had   provided  for  one
unconsolidated  joint venture.



                                      -30-


The Company expects the joint ventures to repay these advances through cash flow
generated  from hotel  operations,  mortgage  financing,  and/or the sale of the
hotel.

Certain of the Company's hotel mortgage notes and the Company's  office building
mortgage  note  contain  financial  covenants,  principally  minimum  net  worth
requirements,  debt to equity ratios,  and minimum debt service coverage ratios.
At December 31, 2002,  the Company was not in  compliance  with the minimum debt
service  coverage ratio contained in two mortgage loan  agreements,  aggregating
approximately  $4.6  million.  However  the Company has  obtained  waivers  with
respect to these  violations.  In addition,  one joint venture where the Company
has  guaranteed  the mortgage debt was not in  compliance  with the minimum debt
service coverage ratio covenant  contained in the mortgage loan agreement.  This
joint  venture  has also  obtained  a  waiver  from the  lender  regarding  this
violation.

At  December  31,  2002,  the  Company had $6.4  million  outstanding  under its
operating  line-of-credit.  The  operating  line-of-credit  has a limit  of $8.5
million,  is  collateralized  by  substantially  all the  assets of the  Company
subject to first mortgages from other lenders on hotel assets, bears interest at
a rate based on either the prime rate or LIBOR, plus a spread adjusted quarterly
based on the  Company's  leverage  ratio,  ranging  from  zero to 0.5% (if prime
based) or 3.0% (if LIBOR  based),  and matures  April 30, 2003.  The credit line
provides for the maintenance of certain financial  covenants,  including minimum
tangible net worth, a maximum leverage ratio and a minimum debt service coverage
ratio. The Company was not in compliance with the maximum leverage ratio and the
minimum debt service  coverage ratio covenants as of December 31, 2002;  however
the lender has waived these  violations  in  connection  with the renewal of the
line-of-credit set forth below.

In March 2003, the Company  received a commitment  from this lender to renew the
line-of-credit through April 30, 2004, with a maximum available of $6.5 million,
reducing to $6.0 million on September 30, 2003,  and to $5.5 million on February
28, 2004.  The commitment is subject to the closing of the renewed loan by April
30, 2003, and certain other conditions.  The terms of the agreement were revised
to provide for interest at the rate of prime,  plus 2.5%, with a floor of 6.75%.
The credit line provides for the maintenance of certain financial covenants,  as
in the previous credit line, as well as a minimum net income covenant for 2003.

The Company  intends to pursue longer term financing  options with other lenders
that would better match the Company's business plan of developing,  building and
selling  AmeriHost  Inn  hotels.  However,  there can be no  assurance  that the
Company will obtain an  alternative  credit  facility of longer  duration  under
terms and conditions that the Company deems satisfactory.

The following  table  summarizes  the  contractual  obligations  of the Company,
including  off-balance sheet mortgage loan guarantees provided for certain joint
ventures:



                                                                Payments due by period
                                                                ----------------------
                                                       Less than         1 - 3          3 -5          More than
                                          Total          1 year          years          years          5 years
                                      -------------  -------------   -------------  -------------  ---------------

                                                                                    
Long-term debt - consolidated         $  76,241,989  $   4,038,301   $  14,496,163  $  16,852,092  $  40,855,433
Long-term debt - unconsolidated
    joint ventures                       22,025,814      2,585,794       2,673,162      2,361,224     14,405,634
Line of credit                            6,384,287      6,384,287            -              -              -
Operating leases - consolidated          67,990,000      5,939,000      11,935,000     12,395,000     37,721,000
Operating leases - unconsolidated              -              -               -              -              -
Purchase obligations:
    Joint venture buyout                    829,800        829,800            -              -              -
    Lease buyout                          2,225,000      2,225,000            -              -              -
    Construction contracts                3,033,730      3,033,730            -              -              -
Other long-term liabilities                    -              -               -              -              -

Total                                 $ 178,730,620  $  25,035,912   $  29,104,325  $  31,608,316  $  92,982,067
                                      =============  =============   =============  =============  =============




                                      -31-


The Company expects cash from  operations,  including  proceeds from the sale of
hotels,  to be sufficient to pay all operating and interest expenses in 2003, as
well as commitments to purchase  hotel assets;  provided that current  financing
facilities remain in place.

FINANCING RISKS

The  availability of financing on reasonable terms is critical to the ability of
the Company to develop  hotels,  maintain its  operations  and sell hotels.  The
Company's  results and prospects may be materially  affected by the availability
and conditions of development and mortgage financing and lines-of-credit for the
Company and for potential  purchasers and  franchisees of the Company's  hotels.
The  requirements  of lenders may be  influenced  by economic  and  geopolitical
conditions,  as well as the Company's  business.  Changes in the availability or
terms of financing could have a material adverse effect on the company.

SEASONALITY

The lodging  industry,  in general,  is seasonal by nature.  The Company's hotel
revenues are generally greater in the second and third calendar quarters than in
the first and fourth quarters due to weather conditions in the primarily midwest
markets in which the Company's  hotels are located,  as well as general business
and leisure travel trends. This seasonality can be expected to continue to cause
quarterly fluctuations in the Company's revenues. Quarterly earnings also may be
adversely  affected  by events  beyond the  Company's  control,  such as extreme
weather conditions,  economic factors,  securities and geopolitical concerns and
other general  factors  affecting  travel.  In addition,  hotel  construction is
seasonal,  depending upon the geographic location of the construction  projects.
Construction  activity  in the  Midwest  may be slower  in the first and  fourth
calendar  quarters  due  to  weather  conditions.   Also,  since  the  Company's
management fees are based upon a percentage of the hotel's total gross revenues,
the Company is further susceptible to seasonal variations.

INFLATION

Management  does not believe that inflation has had, or is expected to have, any
significant  adverse impact on the Company's  financial  condition or results of
operations for the periods presented.

RECENTLY ISSUED ACCOUNTING STANDARDS

On April 30, 2002, the FASB issued Statement of Financial  Accounting  Standards
No.  145  ("SFAS  145"),  "Rescission  of FASB  Statements  No.  4, 44,  and 64,
Amendment of FASB Statement No. 13 and Technical Corrections." The rescission of
SFAS 4, "Reporting Gains and Losses from  Extinguishment  of Debt," and SFAS 64,
"Extinguishments  of Debt  Made to  Satisfy  Sinking-Fund  Requirements,"  which
amended SFAS 4, will affect income statement  classification of gains and losses
from  extinguishment  of debt.  SFAS 4  requires  that  gains  and  losses  from
extinguishment  of debt be  classified  as an  extraordinary  item, if material.
Under  SFAS 145,  extinguishment  of debt is now  considered  a risk  management
strategy by the reporting enterprise, and the FASB does not believe it should be
considered  extraordinary  under the criteria in APB Opinion No. 30,  "Reporting
the  Results of  Operations-Reporting  the Effects of Disposal of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions,"  unless the debt  extinguishment  meets the unusual in nature and
infrequency  of  occurrence  criteria  in APB  Opinion  No. 30. SFAS 145 will be
effective  for  fiscal  years  beginning  after  May  15,  2002.  Upon  adoption
extinguishments  of debt shall be  classified  under the criteria in APB Opinion
No.  30. The  Company  does not  believe  the  adoption  of SFAS 145 will have a
material effect on its financial statements.

In June 2002,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 146,  "Accounting for Costs Associated with
Exit  or  Disposal  Activities"  ("SFAS  146").  SFAS  146  addresses  financial
accounting and reporting for costs  associated with exit or disposal  activities
and nullifies Emerging Issues Task Force Issue No. 94-3, "Liability  Recognition
for Certain  Employee  Termination  Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring)." SFAS 146 requires that a
liability for costs  associated with an exit or disposal  activity be recognized
when the  liability  is incurred  rather than when a company  commits to such an
activity  and  also   establishes  fair  value  as  the  objective  for  initial
measurement  of the  liability.  SFAS  146 is  effective  for  exit or  disposal
activities  that are initiated  after December 31, 2002. The Company has



                                      -32-


not yet fully  assessed  the  impact of SFAS 146 on the  consolidated  financial
statements, but does not anticipate it to be material.

In November 2002, the FASB issued Interpretation No. 45, "Guarantor's Accounting
and Disclosure  Requirements for Guarantees,  Including  Indirect  Guarantees of
Indebtedness to Others," and interpretation of FASB Statements No. 5, 57 and 107
and a rescission of FASB Interpretation No. 34. This  interpretation  elaborates
on the disclosures to be made by a guarantor in its interim and annual financial
statements about its obligations  under guarantees  issued.  The  interpretation
also  clarifies  that a guarantor  is required to  recognize,  at inception of a
guarantee,  a liability  for the fair value of the  obligation  undertaken.  The
initial  recognition  and  measurement  provisions  of  the  interpretation  are
applicable to guarantees issued or modified after December 31, 2002, and are not
expected  to have a  material  effect on the  Company's  consolidated  financial
statements.  As described in Note 4, the Company has  guaranteed  mortgage  loan
obligations  on certain  joint  ventures in which the  Company  holds a minority
ownership  interest,  to secure  undertakings made by those joint ventures.  The
Company anticipates that no such contingent liability will be realized, and that
the various guarantees will eventually expire. As such, the Company believes the
aggregate fair value of all such guarantees is negligible.

In December  2002,  the FASB issues SFAS No. 148,  "Accounting  for  Stock-Based
Compensation - Transition and Disclosure"  ("SFAS 148").  This statement  amends
FASB Statement No. 123,  "Accounting for Stock-based  Compensation,"  to provide
alternative  methods  of  transition  for a  voluntary  change to the fair value
method of accounting for stock-based employee  compensation.  In addition,  SFAS
148 and the  disclosure  requirements  of  Statement  No. 123 require  prominent
disclosures  in both annual and  interim  financial  statements.  Certain of the
disclosure modifications are required for fiscal years ending after December 15,
2002, and are included in the notes to these consolidated  financial statements.
The Company has not yet determined  whether it will commence  reporting the fair
value of any options as a charge against earnings.

In January  2003,  the FASB  issued  Interpretation  No. 46,  "Consolidation  of
Variable  Interest  Entities,"  (FIN46) an  interpretation  of ARB No. 51.  This
interpretation  addresses the consolidation by business  enterprises of variable
interest entities as defined in the interpretation.  The interpretation  applies
immediately to variable  interests in variable  interest  entities created after
January 31,  2003,  and to  variable  interests  obtained  in variable  interest
entities  after January 31, 2003.  For public  companies  like the Company,  the
interpretation  is applied to the  enterprise no later than the beginning of the
first annual  reporting period beginning after June 15, 2003. The application of
this  interpretation  is not expected to have a material effect on the Company's
consolidated   financial   statements.   The  interpretation   requires  certain
disclosures in the consolidated  financial  statements  issued after January 15,
2003, if it is reasonably possible that the Company will consolidate or disclose
information  about variable interest  entities when the  interpretation  becomes
effective.  The Company does not currently anticipate consolidating any variable
interest entities upon the application of FIN46.

PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

All statements contained herein that are not historical facts, including but not
limited to, statements regarding the Company's hotels under construction and the
operation  of  AmeriHost  Inn hotels are based on  current  expectations.  These
statements  are  forward  looking  in nature  and  involve a number of risks and
uncertainties.  Actual  results may differ  materially.  Among the factors  that
could  cause  actual  results  to  differ  materially  are  the  following:  the
availability  of sufficient  capital to finance the  Company's  business plan on
terms satisfactory to the Company,  including the Company's ability to refinance
existing debt when due;  competitive  factors,  such as the  introduction of new
hotels or renovation of existing  hotels in the same markets;  changes in travel
patterns  which  could  affect  demand  for the  Company's  hotels;  changes  in
development and operating costs, including labor, construction, land, equipment,
and capital  costs;  general  business and economic  conditions;  and other risk
factors  described  from time to time in the  Company's  reports  filed with the
Securities and Exchange Commission. The Company wishes to caution readers not to
place undue reliance on any such  forward-looking  statements,  which statements
are made pursuant to the Private  Securities  Litigation Reform Act of 1995 and,
as such, speak only as of the date made.



                                      -33-


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The  Company's  exposure to market risk for  changes in interest  rates  relates
primarily to the Company's long-term debt obligations. The Company has some cash
flow exposure on its long-term debt  obligations  to changes in market  interest
rates.  The  Company   primarily  enters  into  long-term  debt  obligations  in
connection with the development and financing of hotels. The Company maintains a
mix of fixed and  floating  debt to  mitigate  its  exposure  to  interest  rate
fluctuations.

The Company's  management  believes that  fluctuations  in interest rates in the
near term would not  materially  affect  the  Company's  consolidated  operating
results,  financial  position  or cash flows,  as the Company has limited  risks
related to interest rate fluctuations.

The table  below  provides  information  about  financial  instruments  that are
sensitive to changes in interest rates, for each  interest-rate  sensitive asset
or liability as of December 31, 2002. The carrying amounts reflected approximate
the estimated fair values.  As the table  incorporates only those exposures that
existed as of  December  31,  2002,  it does not  consider  those  exposures  or
positions which could arise after that date. Moreover, the information presented
therein is merely an estimate and has limited predictive value. As a result, the
ultimate  realized gain or loss with respect to interest rate  fluctuations will
depend on the exposures that arise during future periods, hedging strategies and
prevailing interest rates at the time.



                                                                                Average Nominal
                                                            Carrying Value       Interest Rate
                                                            --------------      ---------------

                                                                              
         Operating line of credit - variable rate          $     6,384,287          5.50%
         Mortgage debt - fixed rate                        $    29,000,331          7.52%
         Mortgage debt - variable rate                     $    47,241,658          6.17%




ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

The  consolidated  financial  statements  filed  as part of this  Form  10-K are
included under  "Exhibits,  Financial  Statements and Reports on Form 8-K" under
Item  15.  Selected  quarterly  financial  data is  presented  in Note 16 to the
consolidated financial statements.

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

There  have been no  disagreements  with KPMG LLP on  accounting  and  financial
disclosure  matters which are required to be described by Item 304 of Regulation
S-K.



                                      -34-



                                                      PART III

ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The Company's executive officers and directors are:

       Name                 Age               Position
       ----                 ---               --------

Kenneth M. Fell             45           Chairman of the Board of Directors

Andrew E. Shapiro           41           Vice Chairman of the Board of Directors

Jerry H. Herman             49           President,  Chief Executive Officer and
                                         Director

James B. Dale               39           Senior   Vice   President  of  Finance,
                                         Secretary,    Treasurer    and    Chief
                                         Financial Officer

Steven J. Belmonte          50           Director

Salomon J. Dayan            57           Director

Gerald T. LaFlamme          63           Director

Thomas J. Romano            50           Director

Kenneth M. Fell has been a member of the Board of  Directors  since August 2002.
In December  2002,  Mr. Fell was  elected  independent  Chairman of the Board of
Directors.  Since 1983, Mr. Fell has been an independent floor trader and member
of various divisions of the Chicago Mercantile Exchange. These include the Index
and  Options  Market   (1983-present),   the   International   Monetary   Market
(1984-present),  and the Growth and Emerging Market (1995-present).  Since 1986,
Mr.  Fell has been the  President  and sole  owner of K.F.,  Inc.,  a  financial
derivatives trading corporation.

Andrew E.  Shapiro has been a member of the Board of Directors  since  September
2002,  and was elected  independent  Vice  Chairman of the Board of Directors in
February   2003.   He   is   also   Chairman   of   the   Company's    Corporate
Governance/Nominating Committee. Mr. Shapiro is Managing Member and President of
Lawndale Capital  Management,  LLC, a San Francisco Bay area investment advisory
firm, and Chairman and President of a predecessor  investment  advisor,  and now
holding company, Lawndale Capital Management, Inc., since 1992. Prior to forming
the Lawndale Capital entities, Mr. Shapiro obtained numerous years of experience
in highly  leveraged  investments  and lending.  He has been a Board Observer of
Earl Scheib,  Inc. (A-ESH),  pursuant to an agreement with that company's Board,
and he is a member of the National Association of Corporate Directors (NACD).

Jerry H. Herman is President and Chief  Executive  Officer,  and a member of the
Board of  Directors,  since  January 2003.  Mr.  Herman is  responsible  for the
development and implementation of the Company's strategic  objectives,  business
plan, core businesses,  and asset  decisions.  From 1992 to 2002, Mr. Herman was
Chief  Executive  Officer and a member of the Board of  Directors of City Hotels
USA,  the U.S.  holding  company of a publicly  traded  ownership,  development,
management  and  hospitality  company  headquartered  in Belgium  with assets in
Europe and the United States.  Prior to that,  from 1984 to 1991, he was General
Counsel and then Senior Vice President of Hotel Acquisitions for C.R.I., Inc., a
national real estate  investment and management firm with  multi-family,  hotel,
and commercial ownership and mortgage portfolios.  Mr. Herman is a member of the
District of  Columbia  Bar and the  American  Bar  Association,  and he recently
served as a founding  member of the National  Franchise  Advisory  Boards of the
Doubletree and Homewood Suites brands.


                                      -35-


James B. Dale was promoted to Chief  Financial  Officer in 1998,  in addition to
his  responsibilities  as Senior Vice  President of Finance.  Mr. Dale began his
employment  with  the  Company  in May  1994 as the  Company's  first  Corporate
Controller.  He has been responsible for overseeing all aspects of the Company's
property and corporate accounting departments,  including preparation of all SEC
filings.  In 1999,  Mr. Dale was elected  Secretary  by the Board of  Directors.
Prior  to  joining  the  Company,   Mr.  Dale  was  an  Audit  Manager  with  an
international  public  accounting  firm, with nearly nine years of experience in
auditing,  financial  reporting  and  taxation.  Mr. Dale is a Certified  Public
Accountant  and is a  member  of the  American  Institute  of  Certified  Public
Accountants and the Illinois CPA Society.

Steven J.  Belmonte,  CHA,  has been a member of the  Board of  Directors  since
August, 2002. He is Chairman of the Company's Compensation  Committee.  In 2002,
Mr. Belmonte launched  Hospitality  Solutions,  LLC, a full-service,  nationwide
consultation  firm  specializing  in  lodging  industry  issues at the hotel and
corporate  level.  Hospitality  Solutions  offers expert witness and arbitration
services,  litigation  support,  license  agreement  formulation  or termination
negotiation assistance,  asset management,  special projects,  targeted training
programs, and motivational speaking. From 1991 to 2002, Mr. Belmonte oversaw the
Ramada hotel chain,  which had over 1,000 hotels and nearly  135,000 hotel rooms
throughout  the United  States,  becoming  the longest  standing  president of a
national  franchised hotel chain.  Mr. Belmonte has assumed  leadership roles in
charities  related to the hotel  industry as follows:  Chairman of the  American
Hotel  Foundation  (AHF)  and Vice  Chairman  of the  American  Hotel &  Lodging
Educational   Foundation  (AH&LEF).   Furthermore,   Mr.  Belmonte's  charitable
leadership  has also  extended to  Childreach,  whose  activities  have included
constructing two medical facilities, a Food and Science Laboratory and a library
in Africa, and schools in the Dominican Republic and Honduras.

Salomon J. Dayan,  M.D.,  has been a member of the Board since August,  1996. In
1980,  Dr.  Dayan,  a physician  certified in internal and  geriatric  medicine,
founded the Salomon J. Dayan Ltd., a  multi-specialty  medical  group,  which is
dedicated to the care of the elderly in hospital and nursing home  settings.  He
was Chief Executive  Officer from 1980 until the medical group was sold in 1998.
Dr. Dayan was the Medical  Director and  Executive  Director of  Healthfirst,  a
corporation  which  operates  multiple  medical  ambulatory  facilities  in  the
Chicago,  Illinois area from 1986 until the corporation was sold in 1996.  Since
1994, he has been an assistant professor at Rush Medical Center in Chicago.  Dr.
Dayan is currently the Chairman of the Board of Directors of J. D. Financial,  a
bank holding company owning Pan American Bank. In July 2002, Dr. Dayan started a
new company called Pan American  Mortgage,  LLC, a residential  mortgage broker,
where he serves as CEO. Dr. Dayan also has numerous  investments  in residential
and commercial real estate.

Gerald T.  LaFlamme  has been a member of the Board of  Directors  since  August
2002. He is Chairman of the  Company's  Audit  Committee.  He is the Senior Vice
President  and Chief  Financial  Officer of  Davidson  Communities,  LLC, a real
estate development company since 2001, where his  responsibilities  include land
acquisitions,  joint  venture  transactions  and the  financing  of real  estate
projects.  From 1997 through 2001, Mr. LaFlamme was retired.  From 1978 to 1997,
Mr.   LaFlamme  was  a  Managing   Partner  with  Ernst  &  Young  LLP  and  had
responsibility  for  managing  the  firm's  Real  Estate  Office  in San  Diego,
California.  Mr.  LaFlamme has extensive  experience in structuring  real estate
transactions and in developing  business  strategies for Real Estate  Investment
Trusts,  residential  and  commercial  developers,  and  hospitality  management
companies.

Thomas J. Romano has been a member of the Board since  November 1999. Mr. Romano
has been an Executive  Vice  President and a member of executive  management for
Bridgeview  Bank  Corp.  since  1997.  He served  as Chief  Credit  Officer  and
President of the Lake County,  Illinois  region,  responsible  for a significant
loan portfolio  from 1997 until June 2002, at which time he became,  responsible
for leading the  community  banks'  marketing  efforts  for  Bridgeview  Payment
Solutions and Bridgeview Capital Solutions.  Prior to Bridgeview Bank Group, his
experience   includes   19  years  with   First  of   America   Bank  where  his
responsibilities  included the  management of the commercial  lending  functions
across the Northern Illinois Region.  Mr. Romano is currently a member of Robert
Morris  Associates and serves as a director for Bridgeview  Bank N.A.,  Laserage
Technology Corporation and the Goldman Philanthropic Partnerships.



                                      -36-


SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

Based upon a review of Section  16(a)  filings  furnished  to the  Company,  the
Company is not aware of any failure to file reports required by Section 16(a) on
a timely basis during 2002.

CORPORATE GOVERNANCE

Since June 2002, the Company has adopted  strong  corporate  governance  changes
that enhance the  independent  composition  and  independent  functioning of the
Company's  board.  Key  elements  include  mandating  that a  super-majority  of
two-thirds  of the  Board  and  100%  of  its  key  committees  be  composed  of
independent  directors.  Since August 2002, five new directors have been elected
to the seven-member board. The Board meets regularly in non-management executive
session,  and the Chairman of the Board position has been made  independent  and
separate from the Chief  Executive  Officer.  In February  2003, an  independent
director  was named  Vice  Chairman  as part of the  Board's  program to improve
succession planning.

The Board of Directors also acts through four standing committees, consisting of
the Audit Committee, Corporate Governance Committee,  Compensation Committee and
Ad Hoc Committee. All committees are comprised of independent directors,  except
for the Ad Hoc  Committee  which is comprised of a  supermajority  of indepedent
members.  The Board has determined that at least one of the members of the Audit
Committee is a financial expert.

ITEM 11.   EXECUTIVE COMPENSATION

The following  table sets forth certain  information  concerning  the annual and
long-term  compensation  for  services as officers to the Company for the fiscal
years ended  December 31, 2002,  2001 and 2000,  of those  persons who were,  at
December 31, 2002: The chief executive  officer and the other executive  officer
of the Company (the "Named  Officers").  See  "Compensation  of Directors" under
Item 11.



                                             SUMMARY COMPENSATION TABLE


                                                                           Long-Term
                                                                          Compensation
                                                                   ---------------------------
                                           Annual Compensation     Restricted     Securities
                                     -----------------------------
Name and Principal                                                    Stock       Underlying         All Other
       Position                     Year     Salary      Bonus        Awards        Options(#)(1)  Compensation(2)
- ------------------------           ------   --------  ----------      ------       --------------  ---------------

                                                                                      
Michael P. Holtz (3)                2002    316,250        -            -              100,000          464,315
 Former Chairman of the Board,      2001    325,000        -            -              100,000           23,422
 President, Chief Executive Officer 2000    325,000      36,500         -              100,000           17,500

James B. Dale                       2002    145,000      13,600         -               21,000            2,036
 Senior Vice President Finance,     2001    132,115       9,000         -               21,000            2,214
 Secretary, Treasurer, and          2000    125,000       5,000         -               21,000            1,300
 Chief Financial Officer

(1)    Includes 50,000, 50,000, and 100,000 options issued to Mr. Holtz in 2002,
       2001 and 2000,  respectively,  which did not vest and were forfeited. Mr.
       Holtz  exercised  50,000 options issued in 2002 and 50,000 options issued
       in 2001 upon the closing of his  settlement  agreement in December  2002.
       Includes 7,000 and 7,000 options  issued in 2002 and 2001,  respectively,
       to Mr.  Dale  which did not vest and were  forfeited.  All other  options
       issued to Mr. Dale were fully vested as of December 31, 2002,  except for
       14,000 options issued in 2002.
(2)    Includes  severance  compensation  and benefits in the amount of $440,200
       for Mr.  Holtz in 2002,  in  accordance  with the terms of his  severance
       settlement  agreements.  Also  includes  life  and  disability  insurance
       premiums  paid by the  Company  on behalf of the Named  Officers  and the
       Company's 401(k) matching  contributions of $2,750, $2,625 and $2,500 for
       Mr. Holtz, and $1,586, $1,764 and $1,300 for Mr. Dale, for 2002, 2001 and
       2000, respectively.
(3)    On August 15, 2002,  Mr. Holtz  tendered his  resignation as an executive
       officer of the Company,  which  resignation  became effective on December
       12, 2002. On December 19, 2002, the Company entered into a new employment
       agreement  with Jerry H. Herman  with a start date of January 7, 2003.  A
       summary of Mr. Herman's employment agreement follows below.



                                      -37-


STOCK OPTIONS

The following table  summarizes the number and terms of stock options granted to
each of the Named Officers during the year ended December 31, 2002.



                                          OPTION GRANTS IN LAST FISCAL YEAR


                                                                                    Potential Realizable Value at
                                                                                       Assumed Annual Rates of
                                                                                      Stock Price Appreciation
                                          Individual Grants                                for Option Term
                        ----------------------------------------------------------    -----------------------------
                                    % of Total Options
                                        Granted to      Exercise or
                           Options     Employees in     Base Price    Expiration
Name                      Granted(1)    Fiscal Year       ($/Sh)         Date            5% ($)        10% ($)
- ------------------------------------- ---------------  ------------  ------------      ----------    -----------

                                                                                     
Michael P. Holtz            100,000       51.8%            $2.02       Jan. 2012         335,878       617,249
James B. Dale                21,000       10.9%            $3.51       June 2012          41,593       105,471



Since the Company did not meet certain financial  performance criteria for 2002,
50,000 and 7,000 options issued in 2002 to Mr. Holtz and Mr. Dale, respectively,
did not vest and were forfeited.  Mr. Holtz exercised  50,000 options granted in
2002 prior to his separation from the Company.

The  following  table  provides  information  concerning  the  exercise of stock
options during 2002 and the year-end  value of  unexercised  options for each of
the Named Officers and Directors of the Company.



                                      OPTION EXERCISES AND YEAR-END VALUE TABLE



                                                           Number of Unexercised        Value of Unexercised
                                                              Options Held at          in-the-Money Options at
                              Shares                         December 31, 2002           December 31, 2002 (1)
                             Acquired         Value     ---------------------------  --------------------------
Name                        on Exercise     Realized    Exercisable  Unexercisable    Exercisable  Unexercisable
- ----                        -----------     --------    -----------  -------------    -----------  -------------

                                                                                  
Salomon J. Dayan                  -      $     -           71,000         3,500     $       797     $     -
Thomas J. Romano                  -            -            4,500         3,500             797           -
Kenneth M. Fell                   -            -             -            3,500            -              -
Andrew E. Shapiro                 -            -             -            2,500            -              -
Gerald T. LaFlamme                -            -             -            3,500            -              -
Steven J. Belmonte                -            -             -            3,500            -              -
James B. Dale                     -            -           73,500        21,000           8,367           -
Michael P. Holtz               100,000   $   50,600       470,000          -        $    96,438     $     -

(1)      The closing sale price of the Company's Common Stock on such date on the Nasdaq National Market was $3.46.



EMPLOYMENT AGREEMENT

The Company's President and Chief Executive Officer,  Michael P. Holtz, resigned
effective  December 12, 2002. Mr. Holtz  provided  services to the Company under
the terms of an  employment  agreement  originally  dated  January 1,  1995,  as
amended. Pursuant to the agreement, Mr. Holtz received a base salary of $325,000
per year,  and 100,000  options each year,  with 50,000 vesting 90 days from the
date of  issuance  and  50,000  vesting  only if the  Company  attained  certain
financial  performance  criteria.  The agreement  also provided for a cash bonus
based upon financial  performance and hotel operation  performance.  In 2001 and
2002,  the Company did not meet the financial  performance  criteria,  therefore
50,000 of the  options  issued to Mr.  Holtz in 2001 and  50,000 of the  options
issued in 2002 did not vest. Mr. Holtz did not receive a cash bonus in 2002.

The Company  entered  into a series of  settlement  agreements  with Mr.  Holtz,
designed  to  result  in a smooth  transition  of the  Company's  leadership,  a
mutually beneficial severance settlement,  and the profitable disposition of two
of its AmeriHost Inn hotel properties.  The settlement  agreements  provided for
the payment to Mr. Holtz of one year's base salary of $325,000  plus his regular
salary through  February 15, 2003, the expiration of the six-month notice



                                      -38-


period in accordance  with the terms of his employment  agreement,  plus certain
fringe benefits  including  health  insurance,  disability  insurance,  and life
insurance for a one year period. The settlement agreements also provided for the
sale of two AmeriHost Inn hotels to entities controlled by Mr. Holtz, subject to
certain conditions  including financing  commitments and appraised values within
certain parameters from an independent appraiser. The Company closed on the sale
of two AmeriHost Inn hotels (an 89-room hotel in Vicksburg,  Mississippi,  and a
64-room  hotel in  Freeport,  Illinois) to entities  controlled  by Mr. Holtz on
December 12, 2002. Upon closing, Mr. Holtz resigned as a director and officer of
the Company.

The Company's Chief Financial Officer,  James B. Dale,  provides services to the
Company  under the terms of an employment  agreement  dated January 12, 2001, as
amended.  The agreement expires January 12, 2005, providing for a base salary of
$145,000  during 2002,  increasing by 5% in 2003 and 2004.  The  agreement  also
provides for cash and  restricted  stock bonuses based on individual and company
performance.  Mr. Dale  received  cash bonuses of $13,600 in 2002,  primarily in
connection with the sale of hotels. Mr. Dale did not receive restricted stock in
2002. The agreement  provides for severance equal to 50% of annual  compensation
if termination  without cause, plus an additional  $50,000 if terminated without
cause prior to December 31, 2003.

NEW PRESIDENT AND CEO

On January 7, 2003,  Jerry H.  Herman  began with the Company as  President  and
Chief  Executive  Officer  under  the  terms of an  employment  agreement  dated
December 19, 2002. The agreement expires on December 31, 2005, unless terminated
earlier.  The  agreement  provides  for Mr.  Herman to receive a base  salary of
$300,000 per year,  plus cash and equity bonuses based on certain Capital Events
and Board-budgeted  performance targets. The Equity Performance Bonus is payable
by issuance of restricted  common stock of the Company and is subject to certain
vesting  provisions.  In addition,  the agreement  provides for participation in
standard   Company-sponsored   benefit   plans  and  normal   business   expense
reimbursement. Change-in-control provisions provide for early termination of the
agreement.  Severance compensation,  if payable, will be the base salary for the
remaining  term of the  agreement but no less than 12 months and no greater than
24  months.  Standard  non-compete,   confidentiality  and  non-solicitation  of
employee provisions are included in the agreement. All disputes arising from the
agreement  (except  disputes  arising from the restrictive  covenants) are to be
resolved through binding arbitration.

The complete Employment Agreement is an Exhibit to an 8-K filing with the SEC on
December 20, 2002,  and amended by 8-K/a filed on December 23, 2002,  and can be
viewed in its entirety on the SEC's web site.

COMPENSATION OF DIRECTORS

Each  nonemployee  Director of the Company  received an annual  retainer  fee of
$9,000 ($750 per month) in 2002. Each  nonemployee  Director of the Company also
received $250 for each Board of Directors  meeting attended in person,  $150 for
each  Board  of  Directors  meeting  conducted  by  telephone  and $150 for each
committee  meeting  attended.  Each Director is reimbursed for all out-of-pocket
expenses  related to attendance at Board  meetings.  Non-employee  Directors may
elect to receive their retainer fee in restricted common stock of the Company.

Each nonemployee Director of the Company has historically  received an option to
purchase  1,000  shares of common  stock of the  Company  annually,  upon  their
election to the Board,  pursuant to the 1996 Stock  Option Plan for  Nonemployee
Directors.  In  addition,  beginning in 2000,  each  nonemployee  Director  also
received  2,500  options  annually  which vest only if the Company meets certain
performance  criteria,  including  earnings per share,  EBITDA or net  operating
income,  as  defined.  The  performance  options  issued  in 2001 and 2002  were
terminated, since the Company did not meet the financial performance criteria in
2001 and 2002.  All Director stock options are priced at the market price on the
date of issuance.

On February 24, 2003, the Board of Directors  adopted a resolution to modify its
director compensation to better align directors with shareholders as follows:

Meeting fees - The  resolution  provides that each  nonemployee  Director of the
Company now  receives  $1,500 for each Board of  Directors  meeting  attended in
person,  $500 for each Board of Directors  meeting  conducted  by telephone  and
exceeding one and one-half hours,  and $250 for each Board of Directors  meeting
conducted by



                                      -39-


telephone  and  lasting  less than  one-and  one-half  hours.  Each  nonemployee
Director  of the  Company  will also  receive  $1,000 for each  Board  Committee
meeting  attended in person and exceeding one and one-half hours,  $500 for each
Board  Committee  meeting  attended  in  person  and  lasting  less than one and
one-half hours, $300 for each Board Committee meeting conducted by telephone and
exceeding  one and one-half  hours,  and $150 for each Board  Committee  meeting
conducted by telephone and lasting less than one and one-half hours.

Board leadership supplements - The resolution also provides that the Chairman of
the Board of  Directors  receives  a  supplemental  payment of 50% of the annual
retainer  ($4,500  based on the current  $9,000 per year  retainer) and fees for
Board meetings in which the Chairman presides. The Vice Chairman of the Board of
Directors will also receive a supplemental payment of 25% of the annual retainer
and fees for  Board  meetings  when the Vice  Chairman  presides  in lieu of the
Chairman.  In  addition,  the  Chairman of the Audit  Committee  of the Board of
Directors  will  receive a  supplemental  payment of 50% of the amount  paid for
committee  meetings  attended in person and by  telephone.  The  Chairmen of all
other  committees of the Board of Directors will receive a supplemental  payment
of 30% of the  amount  paid for  committee  meetings  attended  in person and by
telephone.

Retainer - The Board also  authorized the  modification  of the annual  retainer
compensation  to be paid  primarily in the form of  restricted  shares of common
stock, subject to finalization and any required approvals.

ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

The  following  table  sets  forth  certain  information   regarding  beneficial
ownership of the Company's Common Stock as of March 27, 2003, by (i) each person
who is known by the Company to own  beneficially  more than 5% of the  Company's
Common  Stock,  (ii) each of the  Company's  Directors,  (iii) each of the Named
Officers and (iv) all Directors and executive officers as a group.

                                      Shares Beneficially Owned
                                         As of March 27, 2003
                                         --------------------
Name                                           Number                 Percent
- ---------------------------------------  -------------------        -----------
 Michael P. Holtz                              707,408   (1)           12.9%
 Wellington Management Company                 565,000   (2)           11.3
 Kenneth M. Fell                               490,700   (3)            9.8
 Andrew E. Shapiro                             472,300   (4)            9.4
 H. Andrew Torchia                             426,032   (5)            8.2
 Dimensional Fund Advisors, Inc.               395,500   (6)            7.9
 Salomon J. Dayan                              387,862   (7)            7.5
 Richard A. D'Onofrio                          338,519   (5)            6.6
 Raymond and Liliane R. Dayan                  311,801   (8)            6.2
 Russell J. Cerqua                             262,913   (9)            5.0
 James B. Dale                                  81,775   (10)           1.6
 Jerry H. Herman                                40,000                  0.8
 Thomas J. Romano                               19,500   (11)           0.4
 Steven J. Belmonte                             11,568                  0.2
 Gerald T. LaFlamme                              1,000   (12)          --

ALL DIRECTORS AND EXECUTIVE
  OFFICERS AS A GROUP (8 PERSONS)            1,493,137                 28.4%
                                             =========                 ====
- ------------------------------
(1)      Based on information filed on Form 4 dated December 11, 2002.  Includes
         9 232,615 shares held directly;  2,200 shares held by the custodian for
         Mr.  Holtz's SEP;  and 2,593 shares held by the children of Mr.  Holtz.
         Also includes 470,000 shares subject to options  exercisable  presently
         or within 60 days.  Mr.  Holtz's  address is 490 East  Route 22,  North
         Barrington, Illinois 60010.
(2)      Based upon information  provided in its Schedule 13G dated December 31,
         2002,  Wellington  Management  Company  ("WMC"),  in  its  capacity  as
         investment advisor, may be deemed beneficial owner of 565,000 shares of
         the Company which are owned by numerous investment  counseling clients.
         Of the shares  shown  above,  WMC has shared  voting  power for 565,000
         shares and shared  investment power for 565,000 shares.  The address of
         WMC is 75 State Street, Boston, Massachusetts 02109.




                                      -40-


(3)      Based upon information provided in a 13D filing dated January 13, 2003,
         includes  200,670 shares held by KF, Inc. Profit Sharing Plan;  199,430
         shares held by Kenneth M. Fell Trust;  88,100 shares held by Mr. Fell's
         IRA; and 2,500 shares held by Mr. Fell's wife,  Margaret A. Fell,  IRA.
         Mr.  Fell's  address is 30 South  Wacker  Drive,  Suite 1003,  Chicago,
         Illinois 60606.
(4)      Based upon  information  provided in a 13D filing  dated  September  9,
         2002, includes 415,400 shares beneficially held by Diamond A. Partners,
         L.P. and 56,900 shares held by Diamond A.  Investors,  L.P. Mr. Shapiro
         is Managing  Member of Lawndale  Capital  Management,  LLC, the General
         Partner and  Investment  Advisor to these  partnerships.  The reporting
         person has only a prorata  interest in the  securities  with respect to
         which   indirect   beneficial   ownership  is  reported  and  discloses
         beneficial  ownership in such securities,  except to the extent of such
         reporting person's pecuniary interest. Mr. Shapiro's,  Lawndale Capital
         Management LLC's, Diamond A. Partners, L.P.'s and Diamond A. Investors,
         L.P.'s  address is One  Sansome  Street,  Suite  3900,  San  Francisco,
         California 94104.
(5)      Based upon information provided in a 13D joint filing dated January 13,
         2003. Includes 80,443 and 600 shares owned directly by Messrs.  Torchia
         and D'Onofrio,  respectively, and 150,000 options each owned by Messrs.
         Torchia and D'Onofrio, which currently are exercisable. In addition, it
         includes  383,508  shares owned by Urban 2000 Corp.  Mr. Torchia is the
         51% stockholder of Urban 2000 Corp. and disclaims  beneficial ownership
         of  all  but  an  aggregate  of  195,589  shares  owned  directly,   or
         indirectly, by Urban 2000 Corp. Mr. D'Onofrio is the 49% stockholder of
         Urban 2000  Corp.  and  disclaims  beneficial  ownership  of all but an
         aggregate of 187,919 shares owned directly, or indirectly by Urban 2000
         Corp. The address of Urban 2000 Corp. is 10300 West Higgins Road, Suite
         105, Rosemont, Illinois 60018.
(6)      Based upon information  provided in its Schedule 13G dated December 31,
         2002,  Dimensional  Fund  Advisors,  Inc.  ("DFA"),  in its capacity as
         investment advisor, may be deemed beneficial owner of 395,500 shares of
         the Company which are owned by numerous investment  counseling clients.
         Of the shares shown above, DFA has sole voting and investment power for
         395,500 shares. The address of DFA is 1299 Ocean Avenue,  Santa Monica,
         California 90401.
(7)      Includes 228,812 shares held by the Salomon J. Dayan UTD 11/08/78,  and
         4,000 shares held by the children of Dr. Dayan.  Also  includes  71,000
         shares subject to option  exercisable  presently or within 60 days, and
         partnership  interests  which are  convertible  into  84,050  shares of
         common  stock of the Company at a  conversion  rate of $8.00 per share.
         Dr. Dayan's address is 2837 Sheridan Place, Evanston, Illinois 60201.
(8)      Based upon  information  provided in their  Schedule  13D dated May 10,
         2002,  Mr.  and Mrs.  Dayan  beneficially  own  311,801  shares  of the
         Company. Of the shares shown above, Mr. and Mrs. Dayan have sole voting
         and investment  power for 311,801  shares.  The address of Mr. and Mrs.
         Dayan is 1000 Lake Shore Plaza, #10B, Chicago, Illinois 60611.
(9)      Includes 55,655 shares held directly, 2,800 shares held by Mr. Cerqua's
         SEP, and 204,458  shares  subject to options  exercisable  presently or
         within 60 days.  Mr.  Cerqua's  address is 22073  Cuba  Road,  Kildeer,
         Illinois 60047.
(10)     Includes  1,275  shares held  directly,  and 80,500  shares  subject to
         options exercisable presently or within 60 days.
(11)     Includes  10,000 shares held directly;  and 5,000 shares held by Ashley
         E. Romano  UGTMA,  with Mr. Romano as  custodian.  Also includes  4,500
         shares subject to options exercisable presently or within 60 days.

(12)     Includes  1,000  shares held by the 1988  LaFlamme  Family  Trust dated
         January 14, 1988.


                                      -41-


The  following  table sets forth  information,  as of December  31,  2002,  with
respect to compensation  plans under which equity  securities of the Company are
authorized for issuance,  aggregated by (i) all  compensation  plans  previously
approved by the  shareholders,  and (ii) all  compensation  plans not previously
approved by the shareholders:



                                                                                             Number of shares
                                                                                            remaining available
                                                    (a)                                     for future issuance
                                             Number of shares        Weighted average          under equity
                                             to be issued upon       exercise price of      compensation plans
                                                exercise of             outstanding          (excluding shares
                                           outstanding options,      options, warrants         reflected in
                                            warrants and rights         and rights                 column (a))
                                           ---------------------     -----------------      ---------------------
                                                                                            
         Equity compensation plans
            approved by shareholders               800,100                     $ 4.54                273,291
         Equity compensation plans not
            approved by shareholders             1,122,458                     $ 4.19                 23,000

         Total                                   1,922,558                     $ 4.33                296,291
                                               ===========               ============            ===========



The shareholders of the Company approved two stock option  compensation plans in
1996: (i) the 1996 Omnibus  Incentive Stock Plan, and (ii) the 1996 Stock Option
Plan for Nonemployee  Directors.  The 1996 Omnibus Incentive Stock Plan provides
for  the  issuance  to  employees  of up to 3% of the  weighted  average  shares
outstanding  each year, on a cumulative  basis,  adjusted for  forfeitures.  The
nonemployee director plan provides for the issuance of up to 50,000 options. The
exercise price per share may not be less than the fair market value per share on
the date the options are granted. Generally, options vest over a period of up to
two years and are  exercisable  for a period of 10 years from the date of grant.
The  options  outstanding,  which were not  approved by the  shareholders,  were
primarily  issued  prior to the  adoption of the  aforementioned  plans in 1996.
These options generally contain exercise prices equal to the market price on the
date of grant and are  exercisable  for a period of 10 years.  Since  2000,  the
directors also have received  options  outside of the director plan,  which vest
only if the Company  achieves  certain  financial  performance  criteria.  These
options  contain  exercise prices equal to the market price on the date of grant
and are exercisable for a period of 10 years.

ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

In the past,  certain of the Company's  directors and executive  officers  have,
directly  or  indirectly,  invested  in joint  ventures  with the  Company.  For
example, Dr. Dayan, a director of the Company,  has invested  approximately $1.6
million in seven joint ventures since 1988. In one joint venture,  the partners,
including Dr. Dayan,  have been guaranteed  minimum annual  distributions by the
Company equal to 10% of their original capital  contribution,  and also have the
right to  convert  their  existing  partnership  interests  into  shares  of the
Company's  common  stock,  under certain  conditions.  On September 18, 2000, in
connection with the approval of all joint venture partners regarding the sale of
the AmeriHost Inn brand and franchising  rights, the Company finalized the terms
of an  agreement  to issue  125,000 new stock  options to the  partners in three
existing joint ventures,  including Dr. Dayan,  canceling  60,000 existing stock
options  held by these  partners,  and to  purchase  their  remaining  ownership
interests  in these three joint  ventures at specified  prices.  The Company has
purchased the remaining ownership interests in two of the joint ventures, and is
currently  obligated to purchase,  for  approximately  $830,000,  the  ownership
interests  of the limited  partners,  including  approximately  $415,000 for Dr.
Dayan's  interest,  in the third joint  venture by April 10, 2003, at which time
Dr.  Dayan will no longer have an ownership  interest in any joint  venture with
the Company.  However, the Company is currently in the process of extending this
purchase obligation. Dr. Dayan and each of the Company's directors and executive
officers  who have made such  investments  have done so on the same terms as all
other investors in such joint ventures.

Dr.  Dayan is also the  owner and  Chairman  of the  Board of  Directors  of the
company that owns Pan American  Bank.  Pan American  Bank has provided  mortgage
financing to a different joint venture in which the Company is a partner, in the
amount of $938,000 at December 31, 2002.

Mr.  Romano is an executive  officer of Bridgeview  Bank & Trust,  which was the
bank that maintained the Company's operating  line-of-credit  until February 19,
2002,  at which  time the  Company  transferred  the  line-of-credit  to another
lender. Various demand deposit accounts of the Company and its hotels maintained
at Bridgeview Bank & Trust were all closed during 2002.

On August 15, 2002, the Company's then  President and Chief  Executive  Officer,
Michael P. Holtz,  delivered  notice of  resignation  from the employment of the
Company.  On November 7, 2002,  the Company  entered into a series of settlement
agreements with Mr. Holtz. The agreements  provided for severance  benefits (see
item 11  above)  and also



                                      -42-


for the sale of two AmeriHost Inn hotels at a total price of approximately  $5.2
million to entities  controlled by Mr. Holtz,  subject to financing  commitments
and independent appraisals.  The Company closed on the sale of the two hotels on
December 12, 2002, whereupon Mr. Holtz resigned as a director and officer of the
Company.

ITEM 14.   CONTROLS AND PROCEDURES

The  Company's  Chief  Executive   Officer  and  Chief  Financial  Officer  have
concluded,  based on their evaluation  within 90 days of the filing date of this
report,  that the Company's  disclosure controls and procedures are effective to
ensure that  information  required to be disclosed in the reports that are filed
or submitted under the Securities  Exchange Act of 1934 is recorded,  processed,
summarized and reported, within the time periods specified in the Securities and
Exchange Commission's rules and forms. There have been no significant changes in
the Company's  internal  controls or in other  factors that could  significantly
affect  these  controls  subsequent  to the  date  of the  previously  mentioned
evaluation.

FORWARD LOOKING STATEMENTS

Certain  statements  appearing  in this report on Form 10-K can be  construed as
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended.  These statements are subject to risks and uncertainties  that could
cause  actual  results  to  differ  materially  from  those  set  forth  in  the
forward-looking statements,  including without limitation, risks relating to the
development and operation of hotels, the timing, consummation and final terms of
hotel sales, the availability of capital to finance growth, geopolitical events,
competition and the historical cyclicality of the lodging industry.




                                      -43-



                                     PART IV


ITEM 15.   EXHIBITS, FINANCIAL STATEMENTS AND REPORTS ON FORM 8-K.

         Financial Statements:
         ---------------------

The following consolidated financial statements are filed as part of this Report
on Form 10-K for the fiscal year ended December 31, 2002.

         (a)(1)   Financial Statements:

                   Independent Auditors' Report............................. F-1

                   Consolidated Balance Sheets at December 31, 2002
                    and 2001................................................ F-2

                   Consolidated Statements of Operations for the years
                    ended December 31, 2002, 2001 and 2000.................. F-4

                   Consolidated Statements of Shareholders' Equity
                    for the years ended December 31, 2002, 2001 and 2000.... F-5

                   Consolidated Statements of Cash Flows for the years
                    ended December 31, 2002, 2001 and 2000.................. F-6

                   Notes to Consolidated Financial Statements............... F-8

         (a)(2)   Financial Statement Schedules:

No financial  statement  schedules are submitted as part of this report  because
they are not applicable or are not required under  regulation S-X or because the
required information is included in the financial statements or notes thereto.

         (a)(3)   Exhibits:

The following  exhibits were  included in the  Registrant's  Report on Form 10-K
filed on March 26, 1993, and are incorporated by reference herein:

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

      3.1                  Amended and  Restated  Certificate  of  Incorporation
                           of  Arlington  Hospitality,  Inc. (formerly Amerihost
                           Properties, Inc.)
      4.2                  Specimen Common Stock Purchase Warrant for Employees

The following  exhibits were included in the  Registrant's  Proxy  Statement for
Annual Meeting of Shareholders  filed on July 25, 1996, and are  incorporated by
reference herein:

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

     10.2                  1996 Omnibus Incentive Stock Plan (Annex A)
     10.3                  1996  Stock Option  Plan  for  Nonemployee  Directors
                           (Annex B)


                                      -44-


The following exhibit was included in the Registrant's Report on Form 10-K filed
March 30, 1999:

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

     10.5                  Agreement of Purchase and Sale between PMC Commercial
                           Trust  and  Arlington   Hospitality,  Inc.  (formerly
                           Amerihost  Properties,   Inc.),   including  exhibits
                           thereto

The following  exhibits were  included in the  Registrant's  Report on Form 10-Q
filed November 7, 2000:

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

     10.10                 Asset Purchase Agreement
     10.11                 Royalty Sharing Agreement
     10.12                 Development Agreement

The following  exhibits were  included in the  Registrant's  Report on Form 10-Q
filed November 14, 2002:

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

      3.2                  By-laws of  Arlington Hospitality, Inc. as revised on
                           October 22, 2002
     10.7                  Form  of  Indemnification   Agreement   executed   by
                           independent directors

The  following  exhibits were  included in the  Registrant's  Report on Form 8-K
filed December 19, 2002:

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

     10.13                 Employment agreement  between Arlington  Hospitality,
                           Inc. and Jerry H. Herman dated December 19, 2002

The following  exhibits are included in this Report on Form 10-K filed March 31,
2003:

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

     21.1                  Subsidiaries of the Registrant
     23.1                  Consent of KPMG LLP
     10.14                 Line-of-credit agreement with LaSalle Bank, NA
     99.1                  Certificate  Pursuant to 18  U.S.C. Section  1350  as
                           Adopted  Pursuant  to  Section  906  of the Sarbanes-
                           Oxley Act of 2002

Reports on Form 8-K:

The  Company  filed the  following  reports on Form 8-K during the three  months
ended December 31, 2002:

Date Filed                          Description
- ----------                          -----------

November 8, 2002           Execution  of  settlement  agreements  with  previous
                           President/CEO
December  12,  2002        Closing   of    previous   President/CEO   settlement
                           agreements
December 20, 2002          Appointment  of  new  President/CEO   and  employment
                           agreement
December 23, 2002          Minor clarification  of new  President/CEO employment
                           agreement



                                      -45-





                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                                                ARLINGTON HOSPITALITY, INC.

                                                By: /s/ Jerry H. Herman
                                                    ----------------------------
                                                    Jerry H. Herman
                                                    Chief Executive Officer

                                                By: /s/ James B. Dale
                                                    ----------------------------
                                                    James B. Dale
                                                    Chief Financial Officer
                                                    Chief Accounting Officer

                  March 28, 2003


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.



/s/ Jerry H. Herman                           /s/ Kenneth M. Fell
- ---------------------------------------       ----------------------------------
Jerry H. Herman, Director                     Kenneth M. Fell, Chairman
March 28, 2003                                March 28, 2003


/s/ Andrew E. Shapiro                         /s/ Gerald T. LaFlamme
- ---------------------------------------       ----------------------------------
Andrew E. Shapiro, Vice-Chairman              Gerald T. LaFlamme, Director
March 28, 2003                                March 28, 2003

/s/ Steven J. Belmonte                        /s/ Thomas J. Romano
- ---------------------------------------       ----------------------------------
Steven J. Belmonte, Director                  Thomas J. Romano, Director
March 28, 2003                                March 28, 2003

/s/ Salomon J. Dayan
- ---------------------------------------
Salomon J. Dayan, Director
March 28, 2003





                                      -46-





                          INDEPENDENT AUDITORS' REPORT


Board of Directors and Shareholders
Arlington Hospitality, Inc.


We have  audited  the  accompanying  consolidated  balance  sheets of  Arlington
Hospitality,  Inc. and  subsidiaries  as of December 31, 2002 and 2001,  and the
related consolidated  statements of operations,  shareholders'  equity, and cash
flows for each of the years in the  three-year  period ended  December 31, 2002.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
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 consolidated  financial statements referred to above present
fairly,  in  all  material   respects,   the  financial  position  of  Arlington
Hospitality,  Inc.  and  subsidiaries  at December  31,  2002 and 2001,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended  December  31,  2002,  in  conformity  with  accounting
principles generally accepted in the United States of America.





                                                              KPMG LLP


Chicago, Illinois
March 24, 2003

                                      F-1






                                      ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                                               CONSOLIDATED BALANCE SHEETS

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

                                                                            December 31,            December 31,
                                                                                2002                    2001
                                                                          ---------------         ----------------
                          ASSETS

                                                                                             
Current assets:
    Cash and cash equivalents                                             $     3,969,515          $    4,748,156
    Accounts receivable, less an allowance of $150,000
       at December 31, 2002 and 2001 (including  approximately
       $166,000 and $126,000 from related parties)                              2,064,463               2,343,423
    Notes receivable, current portion (Note 2)                                    100,000                 518,499
    Prepaid expenses and other current assets                                     975,432                 998,559
    Refundable income taxes                                                     1,574,776                 298,330
    Costs and estimated earnings in excess of billings on
       uncompleted contracts (Note 3)                                           1,479,101               1,079,137
                                                                          ---------------          --------------

         Total current assets                                                  10,163,287               9,986,104
                                                                          ---------------          --------------

Investments in and advances to unconsolidated
    hotel joint ventures (Notes 4 and 6)                                        4,291,504               5,404,744
                                                                          ---------------          --------------


Property and equipment (Notes 6, 7 and 12):
    Land                                                                       13,418,378               12,454,360
    Buildings                                                                  76,849,071              68,095,453
    Furniture, fixtures and equipment                                          26,553,701              24,189,969
    Construction in progress                                                    6,447,039               5,973,890
    Leasehold improvements                                                      2,760,906               2,899,179
    Assets held for sale                                                             -                  2,187,822
                                                                          ---------------          --------------
                                                                              126,029,095             115,800,673

    Less accumulated depreciation and amortization                             26,417,755              22,905,635
                                                                          ---------------          --------------
                                                                               99,611,340              92,895,038
                                                                          ---------------          --------------

Notes receivable, less current portion (Note 2)                                   782,083               1,000,000

Deferred income taxes (Note 9)                                                  2,427,000               2,662,000

Other assets, net of accumulated amortization of
    approximately $1,259,000 and $1,035,000 (Note 5)                            2,658,500               2,939,900
                                                                          ---------------          --------------
                                                                                5,867,583               6,601,900

                                                                          ---------------          --------------
                                                                          $   119,933,714          $  114,887,786
                                                                          ===============          ==============



                                      F-2






                                      ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                                               CONSOLIDATED BALANCE SHEETS

==================================================================================================================
                                                                            December 31,            December 31,
                                                                                2002                    2001
                                                                          ---------------         ----------------

           LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                                             
Current liabilities:
    Accounts payable                                                      $     3,965,028          $    2,467,704
    Bank line-of-credit (Note 6)                                                6,384,287               6,793,702
    Accrued payroll and related expenses                                          827,353                 784,533
    Accrued real estate and other taxes                                         1,969,297               1,952,875
    Other accrued expenses and current liabilities                              1,974,350                 452,086
    Current portion of long-term debt (Note 7)                                  4,038,301               2,110,652
                                                                          ---------------          --------------

         Total current liabilities                                             19,158,616              14,561,552
                                                                          ---------------          --------------


Long-term debt, net of current portion (Note 7)                                72,203,688              70,088,269
                                                                          ---------------          --------------

Deferred income   (Note 12)                                                    10,867,418              10,714,735
                                                                          ---------------          --------------

Commitments and contingencies (Notes 4, 6, 7, 8 and 12)

Minority interests                                                                333,888                 456,631
                                                                          ---------------          --------------


Shareholders' equity (Notes 1 and 8):
    Preferred stock, no par value; authorized 100,000 shares;
       none issued                                                                   -                       -
    Common stock, $.005 par value; authorized 25,000,000 shares;
       issued and outstanding 4,962,817 shares at December 31,
       2002, and 4,958,081 shares at December 31, 2001                             24,814                  24,790
    Additional paid-in capital                                                 13,184,564              13,171,151
    Retained earnings                                                           4,597,601               6,307,533

                                                                          ---------------          --------------
                                                                               17,806,979              19,503,474
    Less:
         Stock subscriptions receivable (Note 8)                                 (436,875)               (436,875)

                                                                          ---------------          --------------
                                                                               17,370,104              19,066,599

                                                                          ---------------          --------------
                                                                          $   119,933,714          $  114,887,786
                                                                          ===============          ==============


                 See notes to consolidated financial statements.




                                      F-3





                                      ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF OPERATIONS
                                  FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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

                                                               2002                  2001                  2000
                                                        -----------------       ---------------      ----------------
                                                                                              
Revenue (Note 10):
    Hotel operations:
         AmeriHost Inn hotels                             $   43,216,506         $  45,081,431         $  49,228,661
         Other hotels                                         10,632,860            11,301,017            12,123,035
    Development and construction                               7,180,222             1,724,249             6,966,588
    Hotel sales and commissions                               10,017,080            12,922,459                  -
    Management services                                          957,801             1,066,645             1,251,107
    Employee leasing                                           3,267,491             4,678,189             5,979,363
    Incentive and royalty sharing (Note 14)                      588,938               209,633                16,090
    Office building rental and other                             669,769               169,612               586,276
                                                          --------------         -------------         -------------
                                                              76,530,667            77,153,235            76,151,120
                                                          --------------         -------------         -------------
Operating costs and expenses:
    Hotel operations:
         AmeriHost Inn hotels                                 31,570,220            32,919,678            34,811,649
         Other hotels                                          9,956,254             9,194,835             9,858,175
    Development and construction                               7,205,328             1,479,947             6,901,617
    Hotel sales and commissions                                8,159,459             9,621,536                  -
    Management services                                          714,648               716,802               806,959
    Employee leasing                                           3,208,708             4,564,508             5,868,189
    Office building rental and other                              56,757                 2,958               489,064
                                                          --------------         -------------         -------------
                                                              60,871,374            58,500,264            58,735,653

                                                          --------------         -------------         -------------
                                                              15,659,293            18,652,971            17,415,467

    Depreciation and amortization                              5,516,302             4,676,069             4,542,461
    Leasehold rents - hotels (Note 12)                         5,410,796             6,510,436             6,524,930
    Corporate general and administrative                       2,198,640             1,907,742             1,694,611
    Impairment provision (Note 1)                                542,019                  -                        -
                                                          --------------         -------------         -------------

Operating income                                               1,991,536             5,558,724             4,653,465

Other income (expense):
    Interest expense                                          (5,514,765)           (5,153,590)           (5,605,550)
    Interest income                                              489,747               821,839               786,806
    Other income                                                 283,899               125,880               381,868
    Gain on sale of fixed assets (Note 14)                       727,076             1,286,338             6,663,124
    Equity in net income and (losses) from
      unconsolidated joint ventures                             (412,094)             (925,654)             (101,872)

                                                          --------------         -------------         -------------
Income before minority interests and income taxes             (2,434,601)            1,713,537             6,777,841

Minority interests in operations of
    consolidated subsidiaries and partnerships                   (80,331)             (343,437)              (60,939)
                                                          --------------         -------------         -------------

Income before income taxes                                    (2,514,932)            1,370,100             6,716,902

    Income tax benefit (expense) (Note 9)                        805,000              (615,000)           (2,707,000)

                                                          --------------         -------------         -------------
Net income (loss)                                         $   (1,709,932)        $     755,100         $   4,009,902
                                                          ==============         =============         =============

Net income (loss) per share - Basic                       $       (0.34)         $        0.15         $        0.81

Net income (loss) per share - Diluted                     $       (0.34)         $        0.13         $        0.74


                 See notes to consolidated financial statements.




                                       F-4





                                                            ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                                                           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                        FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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

                                                                                                           Stock
                                                          Common stock                                    subscrip-
                                                     ---------------------   Additional                    tions          Total
                                                                               paid-in       Retained     and notes    shareholders'
                                                       Shares     Amount       capital       earnings     receivable       equity
                                                     ---------   ---------   -----------    -----------   -----------  -------------

                                                                                                     
BALANCE AT JANUARY 1, 2000                           4,968,673   $  24,843   $13,050,069    $ 1,542,531   $ (436,875)  $ 14,180,568

   Shares issued for compensation                       10,571          53        75,255           -            -            75,308
   Net income for the year ended December 31, 2000        -           -             -         4,009,902                   4,009,902

BALANCE AT DECEMBER 31, 2000                         4,979,244   $  24,896   $13,125,324    $ 5,552,433   $ (436,875)  $ 18,265,778

   Acquisition of common stock (Note 8)                (26,100)       (131)      (84,984)          -            -           (85,115)
   Shares and options issued for compensation            4,937          25       130,811           -            -           130,836
   Net income for the year ended December 31, 2001        -           -             -           755,100         -           755,100

BALANCE AT DECEMBER 31, 2001                         4,958,081   $  24,790   $13,171,151    $ 6,307,533   $ (436,875)  $ 19,066,599

   Acquisition of common stock (Note 8)                   (100)       -             (310)          -            -              (310)
   Shares and options issued for compensation            4,836          24        13,723           -            -            13,747
   Net loss for the year ended December 31, 2002                                             (1,709,932)        -        (1,709,932)

BALANCE AT DECEMBER 31, 2002                         4,962,817   $  24,814   $13,184,564    $ 4,597,601   $ (436,875)  $ 17,370,104
                                                     =========   =========   ===========    ===========   ===========  ============





                                            See notes to consolidated  financial statements.





                                      F-5





                                      ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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

                                                                2002                  2001                  2000
                                                          ----------------      ----------------       ---------------

                                                                                             
Cash flows from operating activities:

    Cash received from customers                          $    77,501,677            78,329,783       $    77,110,459
    Cash paid to suppliers and employees                      (57,969,651)          (58,192,786)          (69,503,958)
    Interest received                                             551,838               870,945               883,422
    Interest paid                                              (5,516,449)           (5,194,741)           (5,679,212)
    Income taxes paid                                            (236,446)             (305,750)           (1,592,704)

                                                          ---------------       ---------------       ---------------
Net cash provided by operating activities                      14,330,969            15,507,451             1,218,007
                                                          ---------------      ----------------       ---------------

Cash flows from investing activities:

    Distributions, and collections on advances,
         from affiliates                                        3,020,396             1,183,012             2,712,840
    Purchase of property and equipment                        (18,582,826)          (25,399,733)          (10,433,566)
    Purchase of investments in, and advances
         to, minority-owned affiliates                         (2,142,492)           (2,687,328)           (2,715,495)
    Acquisitions of partnership interests,
         net of cash acquired                                    (796,786)             (804,613)                 -
    Collection on notes receivable                                (15,362)              201,332                91,315
    Proceeds from sale of assets and franchising rights         1,443,701               402,500            13,072,813

                                                          ---------------       ---------------       ---------------
Net cash (used in) provided by investing activities           (17,073,369)          (27,104,830)            2,727,907
                                                          ---------------       ---------------       ---------------

Cash flows from financing activities:

    Proceeds from issuance of long-term debt                   13,016,749            20,612,595             4,696,807
    Principal payments on long-term debt                      (10,440,190)           (9,206,128)           (6,442,369)
    Net (repayments) borrowings of line of credit                (409,415)            3,385,569            (4,152,081)
    Distributions to minority interests                          (203,075)              (90,255)              (85,725)
    Common stock repurchases                                         (310)              (85,115)                 -
    Other                                                                                  -                     -

                                                          ---------------       ---------------       ---------------
Net cash provided by (used in) financing activities             1,963,759            14,616,666            (5,983,368)

                                                          ---------------       ---------------       ---------------
Net increase (decrease) in cash and cash equivalents             (778,641)            3,019,287            (2,037,454)

Cash and cash equivalents, beginning of year                    4,748,156             1,728,869             3,766,323

                                                          ---------------       ---------------       ---------------
Cash and cash equivalents, end of year                    $     3,969,515       $     4,748,156       $     1,728,869
                                                          ===============       ===============       ===============




                                      F-6





                                      ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                                          CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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

                                                                     2002             2001               2000
                                                               -------------      -------------     --------------

                                                                                           
Reconciliation of net income (loss) to net cash
  provided by operating activities:

Net income (loss)                                              $  (1,709,932)     $     755,100     $    4,009,902

Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:

    Depreciation and amortization                                  5,516,302          4,676,069          4,542,461
    Equity in net (income) loss and interest income from
         unconsolidated joint ventures and amortization
         of deferred income                                          230,402          1,174,630            101,872
    Minority interests in operations of consolidated
         subsidiaries and partnerships                                80,331            343,437             60,939
    Bad debt expense                                                  15,000             50,000            192,351
    Issuance of common stock and common stock options                 13,747            130,836             75,308
    Gain on sale of assets and franchising rights                   (727,076)        (1,286,338)        (6,663,124)
    Deferred income taxes                                            235,000            740,000            925,000
    Amortization of deferred gain                                 (1,079,047)          (966,232)        (1,487,118)
    Proceeds from sale of hotels                                   9,865,111         11,511,336               -
    Income from sale of hotels                                    (1,705,651)        (2,189,256)              -
    Provision for impairment                                         642,019               -                  -
    Other                                                           (298,022)              -                  -

    Changes in assets and liabilities, net of effects
         of acquisitions:

         Decrease in accounts receivable                              68,101            255,675             95,439
         Decrease (increase) in prepaid expenses and
           other current assets                                       88,369             99,344            (41,217)
         (Increase) decrease in refundable income taxes           (1,276,446)          (430,750)           189,296
         (Increase) decrease in costs and estimated
           earnings in excess of billings                           (399,964)          (703,357)           459,040
         Increase in other assets                                   (331,689)          (413,336)           (72,303)

         Increase (decrease) in accounts payable                   1,473,684             23,530           (309,750)
         Increase (decrease) in accrued payroll and other
           accrued expenses and current liabilities                1,552,416            165,246           (905,846)
         Decrease in accrued interest                                 (1,684)           (41,151)           (73,852)
         Increase in deferred income                               2,079,998          1,612,668            119,609

Net cash provided by operating activities                      $  14,330,969      $  15,507,451     $    1,218,007
                                                               =============      =============     ==============



                                      F-7



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

    Organization and business:
    --------------------------

    Arlington  Hospitality,  Inc. was incorporated under the laws of Delaware on
    September  19,  1984.  Arlington  Hospitality,  Inc.  also acts  through its
    wholly-owned  subsidiaries  which have been formed since 1984 under the laws
    of  several  states  (Arlington  Hospitality,  Inc.  and  its  subsidiaries,
    collectively,  where appropriate,  the "Company"). The Company is engaged in
    the  development,  construction  and sale of AmeriHost  Inn hotels,  and the
    ownership,  operation and  management of both AmeriHost Inn hotels and other
    hotels (Note 15). The  AmeriHost Inn brand is used by the Company to provide
    for the  consistent,  cost-effective  development and operation of mid-price
    hotels in various  markets.  All  AmeriHost  Inn hotels  are  developed  and
    constructed  using  a two- or  three-story  prototype,  featuring  60 to 120
    rooms,  interior corridors and an indoor pool area and generally are located
    in  smaller  town  markets.  The  Company  also has  designed  a  four-story
    AmeriHost Inn & Suites prototype for larger markets.

    The  Company's  operations  are  seasonal  by nature.  The  Company's  hotel
    revenues are  generally  greater in the second and third  calendar  quarters
    than in the first and fourth calendar quarters, due to weather conditions in
    the markets in which the  Company's  hotels are located,  as well as general
    business and leisure travel trends.

    Principles of consolidation:
    ----------------------------

    The consolidated  financial  statements include the accounts of the Company,
    its  wholly-owned  subsidiaries  and  entities  in which the  Company  has a
    majority or controlling  ownership  interest.  All significant  intercompany
    accounts and transactions have been eliminated.

    Revenue recognition:
    --------------------

    The revenue from the operation of a consolidated hotel is recognized as part
    of the hotel operations segment when earned.

    Development   fee  revenue  from   construction/renovation   projects   with
    unaffiliated  third  parties or entities in which the Company has a minority
    ownership interest is recognized using the percentage-of-completion method.

    Construction   fee  revenue  from   construction/renovation   projects  with
    unaffiliated  third  parties or entities in which the Company has a minority
    ownership  interest is  recognized on the  percentage-of-completion  method,
    generally  based on the ratio of costs incurred to estimated  total contract
    costs. Revenue from contract change orders is recognized to the extent costs
    incurred  are  recoverable.  Profit  recognition  begins  when  construction
    reaches a progress  level  sufficient  to  estimate  the  probable  outcome.
    Provision is made for anticipated future losses in full at the time they are
    identified.

                                      F-8




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

    The Company's intention is to operate its AmeriHost Inn hotels until a buyer
    is found at an appropriate  price.  The Company may actively try to sell the
    AmeriHost Inn hotels during the construction period, upon opening or anytime
    thereafter.  The Company records the hotel sale price as development revenue
    and the net cost basis of the hotel asset as development  expense,  when the
    sale is  consummated,  as part of the  ongoing  operational  activity of the
    Company.  Beginning  in 2001,  the  Company  records the hotel sale price as
    development revenue and the net cost basis of the hotel asset as development
    expense,  when the sale is consummated,  as part of the ongoing  operational
    activity of the  Company.  Prior to 2001,  the sales of all hotels which had
    been  operated  for longer than 12 months were  recorded as a "gain on sale"
    below the operating income line,  computed as the difference between the net
    sale price and the net cost basis of building the hotel.  This treatment was
    considered  appropriate  since the  strategy of building and selling had not
    yet been solidified until the consummation of the Cendant transaction in the
    latter part of 2000 (Note 14).

    The  Company  recognizes  management  fee  revenue  when it  performs  hotel
    management  services for unrelated  third parties and  unconsolidated  joint
    ventures.  The management fees are computed based upon a percentage of total
    hotel revenues, plus incentive fees in certain instances, in accordance with
    the terms of the  individual  written  management  agreements.  The  Company
    recognizes the management fee revenue in the hotel management segment as the
    related hotel revenue is earned.

    The Company  recognizes  employee  leasing revenue when it staffs hotels and
    performs  related  services for unrelated  third parties and  unconsolidated
    joint  ventures.  Employee  leasing  revenues are generally  computed as the
    actual payroll costs,  plus an  administrative  fee, in accordance  with the
    terms of the individual written staffing agreements.  The Company recognizes
    the employee  leasing revenue in the employee leasing segment as the related
    payroll cost is incurred.

    The  franchisor  of the  AmeriHost Inn brand has agreed to pay the Company a
    development  incentive  fee every time the Company sells one of its existing
    AmeriHost  Inn hotels to a buyer who  executes an  AmeriHost  Inn  franchise
    agreement with the franchisor (see "Deferred income" below).  The franchisor
    of the  AmeriHost  Inn brand has agreed to pay the  Company a portion of all
    royalty fees  received from all of its  AmeriHost  Inn  franchisees  through
    September 2025.  Generally,  the royalty fees from each franchisee are based
    upon  a  percentage  of  guest  room  revenue.   The  Company  includes  the
    amortization  of the  deferred  development  incentive  fees and the royalty
    sharing  fees  as  incentive   and  royalty   sharing  fee  revenue  in  the
    accompanying consolidated financial statements.

    The  Company  owns the  building  in which its  headquarters  is located and
    leases a portion of the office space to third-party tenants.  Rental revenue
    is recognized monthly in accordance with the terms of the leases,  including
    charges for common area expenses and real estate taxes.

    Cash equivalents:
    -----------------

    The Company  considers  all  investments  with an initial  maturity of three
    months or less to be cash equivalents.


                                      F-9



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

    Concentrations of credit risk:
    ------------------------------

    Financial   instruments   which   potentially   subject   the   Company   to
    concentrations  of  credit  risk  consist   principally  of  temporary  cash
    investments,  accounts receivable and notes receivable.  The Company invests
    temporary cash balances in financial  instruments of highly rated  financial
    institutions generally with maturities of less than three months.

    Fair values of financial instruments:
    -------------------------------------

    The carrying values reflected in the consolidated balance sheets at December
    31, 2002 and 2001, reasonably  approximate the fair values for cash and cash
    equivalents,  accounts and contracts  receivable  and payable,  and variable
    rate long-term debt. The carrying value of the notes receivable  approximate
    their fair  values  based upon the  estimated  fair value of the  underlying
    collateral (Note 2). The Company  estimates that the fair value of its fixed
    rate  long-term debt at December 31, 2002,  approximates  the carrying value
    considering  the  property  specific  nature of the  notes.  In making  such
    assessments,  the Company  considered  the current rate at which the Company
    could borrow funds with similar remaining maturities.

    Investments:
    ------------

    Investments   in  entities   in  which  the  Company  has  a   non-majority,
    non-controlling  ownership  interest  are  accounted  for using  the  equity
    method, under which method the original investment is increased  (decreased)
    for the Company's share of the joint venture's net income (loss),  increased
    by contributions made and reduced by distributions received.

    Property and equipment:
    -----------------------

    Property  and  equipment  are stated at cost.  Repairs and  maintenance  are
    charged  to  expense  as  incurred,   and  renewals  and   betterments   are
    capitalized.  Depreciation  is being  provided for assets placed in service,
    principally by use of the  straight-line  method over their estimated useful
    lives.   Leasehold   improvements   are  being   amortized  by  use  of  the
    straight-line  method  over  the  term  of the  lease.  Construction  period
    interest of approximately $287,000, $337,000 and $100,000 was capitalized in
    2002,  2001  and  2000,  respectively,  and  is  included  in  property  and
    equipment.

    For each  classification of property and equipment,  depreciable periods are
    as follows:

         Building                                            31.5-39 years
         Furniture, fixtures and equipment                       5-7 years
         Leasehold improvements                                 1-15 years

    Other assets:
    -------------

    Deferred lease costs:

    Deferred  lease costs  represent  the amounts  paid for the  acquisition  of
    leasehold  interests for certain hotels.  These costs are being amortized by
    use of the straight-line method over the terms of the leases.


                                      F-10



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

    Deferred loan costs:

    Deferred loan costs represent the costs incurred in issuing  mortgage notes.
    These costs are being  amortized by use of the interest method over the life
    of the debt.

    Initial franchise fees:

    Initial franchise fees paid by the Company to franchisors for certain hotels
    are  capitalized and amortized by use of the  straight-line  method over the
    terms of the franchise licenses, ranging from 10 to 20 years.

    Deferred income:
    ----------------

    Deferred  income  includes  the gain  from the sale of 22 hotels in 1998 and
    1999, which were  simultaneously  leased-back  (Note 13). This gain is being
    recognized on a  straight-line  basis over the 15-year term of the lease, as
    amended, as an adjustment to leasehold rent expense.

    Deferred income also includes incentive fees received in connection with the
    sale of AmeriHost Inn hotels.  These fees are recognized on a  straight-line
    basis over a 76-month  period in which the  unamortized  portion of the fees
    may be considered refundable under certain conditions.

    Deferred income also includes that portion of development,  construction and
    renovation fees earned from entities in which the Company holds an ownership
    interest.   The  portion  of  fees   deferred  is  equal  to  the  Company's
    proportional  ownership  interest in the entity and is being  recognized  in
    income  over the life of the  operating  assets.  The balance of the fees is
    recorded in income as earned.

    Income taxes:
    -------------

    Deferred  income taxes are provided on the  differences  in the bases of the
    Company's  assets  and  liabilities,  as  determined  for tax and  financial
    reporting  purposes,  and relate principally to depreciation of property and
    equipment and deferred income.

    Earnings per share:
    -------------------

    Basic earnings per share ("EPS") is calculated by dividing the income (loss)
    available to common  shareholders  by the weighted  average number of common
    shares  outstanding for the period,  without  consideration for common stock
    equivalents.   Diluted  EPS  gives  effect  to  all  dilutive  common  stock
    equivalents   outstanding  for  the  period.   The  Company  excluded  stock
    equivalents which had an anti-dilutive effect on the EPS computations.


                                      F-11





                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

    The calculation of basic and diluted earnings per share for each of the
    three years ended December 31, is as follows:



                                                                     2002             2001               2000
                                                               -------------      -------------     --------------

                                                                                           
         Net income (loss)                                     $  (1,709,932)     $     755,100     $    4,009,902

         Impact of convertible partnership interests                    -               (78,178)          (117,028)
                                                               -------------      -------------     --------------
         Net income (loss) available to common
             shareholders - diluted                            $  (1,709,932)     $     676,922     $    3,892,874
                                                               =============      =============     ==============

         Weighted average common shares
            outstanding                                            4,958,438          4,974,821          4,976,236
         Dilutive effect of:
            Stock options                                               -                38,650             46,266
            Convertible partnership interests                           -               168,100            249,350

         Dilutive common shares outstanding                        4,958,438          5,181,571          5,271,852
                                                               =============      =============     ==============

         Net income (loss) per share - Basic                   $       (0.34)     $        0.15     $        0.81
                                                               =============      =============     =============

         Net income (loss) per share - Diluted                 $       (0.34)     $        0.13     $        0.74
                                                               =============      =============     =============



    Advertising:
    ------------

    The costs of  advertising,  promotion and marketing  programs are charged to
    operations in the year incurred. These costs were approximately  $1,411,000,
    $1,389,000 and  $1,418,000  for the years ended December 31, 2002,  2001 and
    2000.

    Use of estimates:
    -----------------

    The  preparation  of financial  statements  in  conformity  with  accounting
    principles  generally  accepted  in the United  States of  America  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  statements  and reported  amounts of revenue
    and expenses  during the reported  periods.  Actual  results may differ from
    those estimates.


                                      F-12




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

    Long-lived assets and impairment:
    ---------------------------------

    On January 1, 2002,  the Company  adopted  SFAS 144,  which is required  for
    fiscal years  beginning  after December 15, 2001, and interim periods within
    those years. SFAS 144 addresses  financial  accounting and reporting for the
    impairment or disposal of long-lived assets. This statement  supersedes SFAS
    No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets  and for
    Long-Lived  Assets to be Disposed of" ("SFAS 121"),  and related  literature
    and  establishes  a  single  accounting   model,   based  on  the  framework
    established  in SFAS 121, for  long-lived  assets to be disposed of by sale.
    SFAS 144 requires a long-lived  asset to be sold to be  classified  as "held
    for sale" in the period in which certain  criteria are met,  including  that
    the sale of the  asset  within  one year is  probable.  Based on  historical
    experience and the Company's business strategy, it generally does not assess
    a sale as probable before the transaction closes and does not believe any of
    its properties meet all of the criteria necessary to classify assets as held
    for sale as of December 31, 2002. SFAS 144 also requires that the results of
    operations  of a component of an entity that either has been  disposed of or
    is classified as held for sale be reported in discontinued operations if the
    operations  and cash flows of the component  have been or will be eliminated
    from the  Company's  ongoing  operations.  The Company  does not include the
    sales or  operations  of  AmeriHost  Inn hotels in  discontinued  operations
    because it retains  ongoing royalty fees from those hotels after their sale.
    The operations of all other long-lived assets sold or classified as held for
    sale are  reflected  as  discontinued  operations.  As of December 31, 2002,
    there were no identifiable discontinued operations.

    The  Company  periodically  reviews  the  carrying  value of  certain of its
    long-lived  assets in  relation  to  historical  results,  current  business
    conditions and trends to identify potential situations in which the carrying
    value of assets may not be  recoverable.  If such reviews  indicate that the
    carrying  value of such assets may not be  recoverable,  the  Company  would
    estimate the  undiscounted  sum of the expected cash flows of such assets to
    determine  if such sum is less  than the  carrying  value of such  assets to
    ascertain if an  impairment  exists.  If an impairment  exists,  the Company
    would  determine the fair value by using quoted market prices,  if available
    for such assets,  or if quoted market prices are not available,  the Company
    would discount the expected future cash flows of such assets.

    During  2002,  the Company  reduced the  carrying  value of fixed  assets by
    $450,000,  and reduced the carrying  value of investments in and advances to
    unconsolidated  joint ventures by approximately  $192,000 in connection with
    such review.  During  2000,  the Company  reduced the  carrying  value of an
    investment in a joint venture by  approximately  $110,000 in connection with
    such review.

    Stock-based compensation
    ------------------------

    The Company  applies APB No. 25,  Accounting  for Stock Issued to Employees,
    and related  interpretations,  and the intrinsic  method,  in accounting for
    options granted to employees.  No  compensation  expense was recorded during
    2002, 2001 or 2000 under APB No. 25.

    The Company established qualified incentive stock option plans for employees
    and directors. Under the plan for employees, on an annual basis, options for
    up to 3% of its common stock, as defined, can be granted. Under the plan for
    directors,  a total of 50,000 options can be granted. The exercise price per
    share may not be less than the fair  market  value per share on the date the
    options  are  granted.  Generally,  options  vest over a period of up to two
    years and are  exercisable  for a period of 10 years from the date of grant.
    At December 31,  2002,  options to purchase  800,100  shares of common stock
    were outstanding under the plans.


                                      F-13



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

    The  Company  has  granted  to  various   key   employees   and   directors,
    non-qualified  options to  purchase  shares of common  stock  with  exercise
    prices  ranging  from $3.25 to $6.50 per share.  The  exercise  price is the
    market price on the date of grant. At December 31, 2002, options to purchase
    1,056,833  shares  of common  stock  were  outstanding.  These  options  are
    currently exercisable and expire through September 2012.

    In 1997,  the  Company  granted to two then  officers,  options to  purchase
    65,625  shares of common  stock with an  exercise  price of $1.53 per share.
    These options currently are exercisable and expire in February 2007.

    The following table summarizes the employee stock options granted, exercised
    and outstanding:

                                                               Weighted Average
                                                   Shares       Exercise Price
                                                 ------------  ----------------

         Options outstanding January 1, 2000        1,606,058            4.52
               Forfeitures                            (80,000)           3.57
               Options granted                        238,500            3.23
                                                  -----------     -----------
         Options outstanding December 31, 2000      1,764,558            4.39
               Forfeitures                            (16,000)           3.23
               Options granted                        201,500            3.34
                                                  -----------     -----------
         Options outstanding December 31, 2001      1,950,058            4.29
               Forfeitures                           (140,500)           2.84
               Exercised                             (100,000)           2.48
               Options granted                        213,000            2.85
                                                  -----------     -----------
         Options outstanding December 31, 2002      1,922,558     $      4.33
                                                  ===========     ===========
         Options exercisable December 31, 2002      1,801,225     $      4.39
                                                  ===========     ===========

                                      F-14



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

    The  weighted-average  grant-date  fair  value of stock  options  granted to
    employees during the year and the weighted-average  significant  assumptions
    used to determine those fair values,  using a  Black-Scholes  option pricing
    model, and the pro forma effect on earnings of the fair value accounting for
    employee stock options under Statement of Financial Accounting Standards No.
    123 are as follows:



                                                                     2002             2001               2000
                                                               --------------     -------------     --------------
                                                                                           
               Grant-date fair value per share:
                    Options issued at market                   $         1.16     $        2.04     $         1.67
               Weighted average exercise prices:
                    Options issued at market                   $         2.85     $        3.34     $         3.38

               Significant assumptions (weighted-average):
                    Risk-free interest rate at grant date               3.39%             5.19%              6.50%
                    Expected stock price volatility                      0.43              0.53               0.30
                    Expected dividend payout                              n/a               n/a                n/a
                    Expected option life (years) (a)                     4.62              7.91               8.28

               Net income (loss):
                    As reported                                $  (1,709,932)     $     755,100     $    4,009,902
                    Stock-based employee compensation
                      expense, net of tax                      $    (126,182)     $   (197,032)     $    (252,451)
                    Pro forma                                  $  (1,836,114)     $     558,068     $    3,757,451

               Net income (loss) per share - Basic:
                    As reported                                $       (0.34)     $        0.15     $         0.81
                    Pro forma                                  $       (0.37)     $        0.11     $         0.76
               Net income (loss) per share - Diluted:
                    As reported                                $       (0.34)     $        0.13     $         0.74
                    Pro forma                                  $       (0.37)     $        0.09     $         0.69

(a)      The expected option life considers  historical option exercise patterns
         and future changes to those exercise  patterns  anticipated at the date
         of grant.



    The following  table  summarizes  information  about  employee stock options
    outstanding at December 31, 2002:



                                           Options Outstanding                         Options Exercisable
                          --------------------------------------------------     ----------------------------------
                                               Weighted
                                                Average          Weighted                              Weighted
       Range of              Number            Remaining          Average          Number               Average
    Exercise Prices        Outstanding     Contractual Life   Exercise Price     Exercisable        Exercise Price
    ---------------        -----------     ----------------   --------------     -----------        --------------

                                                                                         
      $ 1.53 to 4.38        1,303,125           4.71 Years         $3.47         1,181,792              $3.46
      $ 5.75 to 7.81          619,433           4.71                6.15           619,433               6.15
      --------------       ----------           ----              ------         ---------              -----
      $ 1.53 to 7.81        1,922,558           4.71               $4.33         1,801,225              $4.39
      ==============        =========           ====               =====         =========              =====




                                      F-15



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    2.   NOTES RECEIVABLE:

         Notes receivable consists of:                   2002            2001
                                                     -----------    ------------

         Hotel sale related notes                    $   850,000    $    425,000
         Diversified Innkeepers, Inc.                       -          1,093,499
         Other notes                                      32,083               -
                                                     -----------    ------------
                                                         882,083       1,518,499

            Less current portion                         100,000         518,499
                                                     -----------    ------------
         Notes receivable, less current portion      $   782,083    $  1,000,000
                                                     ===========    ============

    Notes receivable at December 31, 2002,  consists primarily of notes received
    in  connection  with the sale of hotels.  The notes bear  interest  at rates
    ranging from 7.0% to 9.0% and mature through  December 31, 2021.  Certain of
    the notes are collateralized by the related hotel or other tangible assets.

    The Company  accepted  notes in  connection  with the purchase of management
    contracts from Diversified Innkeepers, Inc. ("Diversified") in a prior year.
    During 2002, the Company  exchanged the note receivable from Diversified for
    a 50% ownership  interest in a hotel joint  venture.  The  provisions of the
    joint venture provide for preferential distributions of operating cash flow,
    as well as  distributions  upon the sale of the hotel (Note 4). The exchange
    was accounted for at fair value and resulted in no gain or loss.

    3.   COSTS  AND  ESTIMATED  EARNINGS  IN EXCESS  OF BILLINGS ON  UNCOMPLETED
         CONTRACTS:

    Information  regarding  contracts-in-progress  is as follows at December 31,
    2002 and 2001:



                                                                    2002               2001
                                                                -------------     --------------

                                                                            
               Costs incurred on uncompleted contracts          $   1,606,580     $      512,270

               Estimated earnings                                     643,215            852,872
                                                                -------------     --------------
                                                                    2,249,795          1,365,142

               Less billings to date                                  770,694            286,005

               Costs and estimated earnings in excess of
                  billings on uncompleted contracts             $   1,479,101     $    1,079,137
                                                                =============     ==============



    Costs and estimated earnings in excess of billings on uncompleted  contracts
    includes  $1,348,565  and  $732,441 as of December  31, 2002 and 2001,  from
    joint ventures in which the Company has a minority  ownership interest (Note
    10).

    4.   INVESTMENT IN AND ADVANCES TO UNCONSOLIDATED HOTEL JOINT VENTURES:

    The Company has non-controlling  ownership  interests,  ranging from 1.0% to
    50.0%, in general  partnerships,  limited partnerships and limited liability
    companies  formed  for the  purpose of owning and  operating  hotels.  These
    investments  are  accounted  for using the equity  method.  The  Company had
    investments  in 12 hotel joint  ventures at December 31, 2002,  with a total
    investment  balance of  $1,399,362,  and 15 hotel joint ventures at December
    31, 2001, with a total investment  balance of  ($1,621,631).  The Company is
    secondarily  liable  for the  obligations  and  liabilities  of the  limited
    partnerships in which it holds a general partnership interest.


                                      F-16




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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

    4.   INVESTMENT IN  AND ADVANCES  TO  UNCONSOLIDATED  HOTEL  JOINT  VENTURES
         (CONTINUED):

    The  Company  advances  funds to hotels in which the  Company has a minority
    ownership  interest  for working  capital  and  construction  purposes.  The
    advances bear interest  ranging from the prime rate to 10% per annum and are
    due on demand.  The Company expects the partnerships to repay these advances
    through cash flow  generated from hotel  operations and mortgage  financing.
    The advances were  $2,892,142  and $7,026,375 at December 31, 2002 and 2001,
    respectively,   and  are  included  in   investments   in  and  advances  to
    unconsolidated hotel joint ventures in the accompanying consolidated balance
    sheets.

    In May 2002, the Company  acquired the remaining  ownership  interest in one
    hotel joint venture, resulting in this hotel being 100% owned by the Company
    subsequent to the  acquisition  date. In addition,  the Company  exchanged a
    note  receivable  for a 50%  interest  in a hotel  joint  venture  (Note 2).
    Effective  January 1, 2001,  the Company  acquired the  remaining  ownership
    interest  in one hotel  joint  venture,  resulting  in this hotel being 100%
    owned by the Company  subsequent to the acquisition date.  Furthermore,  the
    Company began  consolidating a minority-owned  joint venture as of September
    1, 2001,  when the Company  guaranteed  certain  underlying debt and assumed
    control of the joint venture, in connection with a mortgage refinancing. The
    following is the  financial  statement  impact of the  acquisitions  and the
    aforementioned consolidations:

                                                   2002               2001
                                               -------------     ---------------
               Property and equipment          $   2,279,309     $    3,038,557
               Other assets                        1,125,178            131,478
               Notes receivable                   (1,086,778)              -
               Long-term debt                     (1,466,510)        (2,188,764)
               Other liabilities                     (54,413)          (176,658)
                                               -------------     --------------
                  Cash paid                    $     796,786     $      804,613
                                               =============     ==============

    The following  represents  condensed  financial  information  for all of the
    Company's investments in affiliated companies accounted for under the equity
    method at December 31, 2002, 2001 and 2000.



                                                             2002             2001               2000
                                                       --------------     -------------     --------------

                                                                                   
               Current assets                          $      677,290     $     581,390     $      787,037
               Noncurrent assets                           26,732,517        29,215,768         32,703,002
               Current liabilities                          3,667,191         6,049,363          4,550,271
               Long-term debt                              23,591,779        26,095,565         31,282,189
               Equity (deficit)                               150,837        (2,347,770)        (2,342,421)

               Gross revenue                                9,641,145        12,173,902         14,253,813
               Gross operating profit                       3,036,726         3,716,282          3,944,469
               Depreciation and amortization                1,315,745         1,824,408          2,201,762
               Net loss                                      (478,350)       (1,680,699)          (100,027)



    The Company has provided  approximately  $15.1  million in  guarantees as of
    December 31, 2002, on mortgage  loan  obligations  for 10 joint  ventures in
    which the Company holds a minority equity interest,  which expire at various
    dates through March 2024.  Other partners also have  guaranteed  portions of
    the same  obligations.  The partners of one of the partnerships have entered
    into a  cross  indemnity  agreement  whereby  each  partner  has  agreed  to
    indemnify the others for any payments made by any partner in relation to the
    guarantee in excess of their ownership interest.

                                      F-17



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    5.   OTHER ASSETS:

    Other  assets,  net of  accumulated  amortization,  at December 31, 2002 and
    2001, are comprised of the following:

                                                      2002            2001
                                                   ------------    -------------

               Deposits, franchise fees and
                 other assets                      $  1,404,305    $  1,693,912
               Deferred loan costs                    1,189,163       1,067,816
               Deferred lease costs                      65,032         178,172
                                                   ------------    ------------
                       Total                       $  2,658,500    $  2,939,900
                                                   ============    ============

    6.   BANK LINE-OF-CREDIT:

    The Company had $6,384,287 and $6,793,702  outstanding on its bank operating
    line-of-credit  at December 31, 2002 and 2001,  respectively.  The operating
    line-of-credit  is  collateralized  by  substantially  all the assets of the
    Company,  subject to first  mortgages  from other  lenders on hotel  assets,
    bears  interest  at a rate based on either the prime rate or LIBOR as chosen
    quarterly  by the Company,  plus a spread  adjusted  quarterly  based on the
    Company's leverage ratio, ranging from zero to 0.5% (if prime based) or 3.0%
    (if LIBOR based),  with a minimum rate of 5.5% per annum  (effective rate as
    of December 31,  2002),  and was  scheduled  to mature  April 30, 2003.  The
    Company was not in compliance with the maximum debt to net worth ratio,  and
    minimum debt service  coverage  ratio  covenants as of December 31, 2002. On
    March 21,  2003,  the  lender  provided  a  commitment for a renewal  of the
    line-of-credit agreement until April 30, 2004, subject to the closing of the
    renewal by April 30, 2003, and certain other conditions,  and has waived the
    existing covenant  violations.  The commitment provides for a maximum amount
    available of $6.5  million with  interest at the rate of prime plus 2.5% per
    annum (6.75% minimum rate). The maximum  commitment under the line-of-credit
    will be reduced to $6.0 million on September  30, 2003,  and to $5.5 million
    on February 28, 2004. The Company will also be required to maintain  certain
    financial  covenants,  including  minimum net income,  minimum  tangible net
    worth, a maximum leverage ratio and a minimum debt service coverage ratio.

    7.   LONG-TERM DEBT:

         Long-term debt consists of:



                                                                        2002               2001
                                                                  -------------     --------------

                                                                              
         Mortgage notes maturing 2003 through 2022, with a
               weighted average interest rate of 6.67%            $  76,231,031     $   72,177,428

         Other                                                           10,958             21,493
                                                                  -------------     --------------

                                                                     76,241,989         72,198,921

         Less current portion                                         4,038,301          2,110,652
                                                                  -------------     --------------
                                                                  $  72,203,688     $   70,088,269
                                                                  =============     ==============



    The mortgage notes are  collateralized  by certain hotel  properties and the
    Company's  office  building.  The notes  provide  for  monthly  payments  of
    principal  and  interest,  with  interest  on the fixed  rate  notes  (total
    outstanding  of  approximately  $29.0  million at December 31, 2002) ranging
    from 7.0% to 9.25% (weighted  average interest rate of 7.52% at December 31,
    2002),  and  interest  on the  floating  rate notes  (total  outstanding  of
    approximately  $47.2 million at December 31, 2002) ranging from LIBOR,  plus
    2.25%  to prime  plus  2.25%  (weighted  average  interest  rate of 6.17% at
    December 31, 2002).


                                      F-18




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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

    7.   LONG-TERM DEBT (CONTINUED):

    In February 2001, the Company  secured a $20 million new  construction  loan
    facility  with a lender who also holds the  mortgage on a hotel owned by the
    Company  and another  mortgage on a hotel owned by a joint  venture in which
    the Company has a minority  ownership  interest.  This facility provides for
    both  construction   financing  as  well  as  long-term  permanent  mortgage
    financing  as the  projects  open.  The Company has until May 31,  2003,  to
    utilize this loan facility, subject to lender's approval of each project. As
    of December 31, 2002,  approximately  $8.5 million has been  utilized and is
    included  in  long-term  debt  in the  accompanying  consolidated  financial
    statements.

    Certain of the hotel mortgage notes, as well as the office building mortgage
    note,  provide  for  financial  covenants,  principally  minimum  net  worth
    requirements,  debt to equity  ratios  and  minimum  debt  service  coverage
    ratios.  At December 31, 2002,  the Company was not in  compliance  with the
    minimum  debt  service  coverage  ratio  contained  in  two  mortgage  loans
    aggregating  approximately $4.6 million;  however,  the Company has obtained
    waivers with respect to the  violations.  In addition,  one joint venture in
    which the Company has  guaranteed  the mortgage  debt was not in  compliance
    with the minimum  debt  service  coverage  ratio  covenant  contained in the
    mortgage  loan.  The joint  venture  has  obtained a waiver  from the lender
    regarding this violation.

    The aggregate maturities of long-term debt are approximately as follows:

                               Year Ending December 31,               Amount
                               ------------------------          ---------------
                                         2003                     $  4,038,301
                                         2004                       10,239,226
                                         2005                        4,256,937
                                         2006                        7,829,017
                                         2007                        9,023,075
                                      Thereafter                    40,855,433
                                                                  ------------
                                                                  $ 76,241,989

    The Company  expects to refinance or extend a mortgage  loan due in 2003, or
    sell the related hotel asset and repay the mortgage in its  entirety,  prior
    to its maturity.

    8.   SHAREHOLDERS' EQUITY:

    Authorized shares:
    ------------------

    The Company's corporate charter authorizes 25,000,000 shares of Common Stock
    with a par value of $0.005 per share and 100,000  shares of Preferred  Stock
    with no par value. The Preferred Stock may be issued in series and the Board
    of Directors  shall determine the voting powers,  designations,  preferences
    and  relative  participation,  optional  or  other  special  rights  and the
    qualifications, limitations or restrictions thereof.

    Non-employee stock options and warrants:
    ----------------------------------------

    The Company has issued  options to acquire  shares of the  Company's  common
    stock to certain of its partners in various hotel joint ventures referred to
    in Note 4. During 2001, the Company  recognized  $167,000 of expense related
    to the  issuance of stock  options to joint  venture  partners,  including a
    director of the Company (Note 12). At December 31, 2002, options to purchase
    125,000 shares of common stock continued to be outstanding  with an exercise
    price of $3.794 per share and exercisable  through October 2005. The Company
    accounted for these options  during 2001 at fair value,  in accordance  with
    FASB Statement No. 123.

                                      F-19




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    8.   SHAREHOLDERS' EQUITY (CONTINUED):

    Limited partnership conversion rights:
    --------------------------------------

    The  Company is the  general  partner  in a  partnership  where the  limited
    partners,  including  a Director of the  Company,  have the right at certain
    times and under certain  conditions  to convert  their  limited  partnership
    interests into 84,975 shares of the Company's common stock. These conversion
    rights will  expire in 2003 when the  Company  fulfills  its  obligation  to
    acquire these limited partner interests (Note 13).

    Stock subscriptions receivable:
    -------------------------------

    In connection  with the purchase of management  contracts  from  Diversified
    (Note 2),  the  Company  secured  promissory  notes from the  principals  of
    Diversified in the total amount of $436,875 with interest at 6.5% per annum.
    The notes  are  collateralized  by  125,000  shares  of common  stock of the
    Company,  which were issued upon the exercise of stock options in 1993.  The
    total  principal  balance is due December 31, 2005.  These notes  receivable
    have  been  classified  as  a  reduction  of  shareholders'  equity  on  the
    accompanying consolidated balance sheets.

    9.   TAXES ON INCOME:

    The provision for income taxes in the consolidated statements of operations,
    excluding  $101,000 in tax expense  relating  to the  extraordinary  item in
    2002, is as follows:



                                                                     2002             2001               2000
                                                               --------------     -------------     ---------------

                                                                                           
               Current                                         $   (1,040,000)    $     460,000     $    1,782,000

               Deferred                                               235,000           155,000            925,000

               Income tax (benefit) expense                    $     (805,000)    $     615,000     $    2,707,000
                                                               ==============     =============     ==============



    The  following  reconciles  income  tax  expense  for  2002  at the  federal
    statutory tax rate with the effective rate:



                                                                     2002             2001                2000
                                                               --------------     -------------     --------------
                                                                                                    
               Income taxes at the
                 federal statutory rate                               (34.0%)             34.0%              34.0%

               State taxes, net of federal tax benefit                   2.0%             10.9%               6.3%
                                                               --------------     -------------     --------------


               Effective tax rate                                     (32.0%)             44.9%              40.3%
                                                               =============      =============     ==============




                                      F-20




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    9.   TAXES ON INCOME (CONTINUED):

    Temporary differences between the carrying amounts of assets and liabilities
    for  financial  reporting  and income tax  purposes  that give rise to a net
    deferred income tax asset relate to the following:



                                                                                      2002               2001
                                                                                  -------------     --------------
                                                                                              
               Differences in deferred income recognized for tax
                   purposes and financial reporting purposes                      $     270,000     $      196,000

               Gain on sale/leaseback transaction recognized
                   for tax purposes and deferred for financial
                   reporting purposes                                                 3,032,000          3,612,000


               Start-up costs capitalized for tax purposes and
                   expensed for financial reporting purposes                             62,000            104,000

               Differences in the basis of investments, property and
                   equipment from partner acquisitions and due
                   to majority-owned partnerships consolidated for
                   financial reporting purposes but not for tax purposes              1,201,000          1,314,000

               Other                                                                     61,000            148,000
                                                                                  -------------     --------------

                                                                                      4,626,000          5,374,000

               Differences in the basis of property and equipment                    (1,127,000)        (1,620,000)

               Cumulative depreciation differences                                   (1,072,000)        (1,092,000)

                                                                                  -------------     --------------
               Net deferred income tax asset                                      $   2,427,000     $    2,662,000
                                                                                  =============     ==============



    A  valuation  allowance  has not been  recorded to reduce the  deferred  tax
    assets, as the Company expects to realize all components of the deferred tax
    asset in future periods.

    10.  RELATED PARTY TRANSACTIONS:

    The following table summarizes  related party revenue recorded in 2002, 2001
    and 2000 from various  unconsolidated  partnerships in which the Company has
    an ownership interest:



                                                                     2002             2001                2000
                                                               --------------     -------------     --------------
                                                                                           
               Development and construction revenue            $    5,253,226     $     652,815     $    6,982,678
               Hotel management revenue                               808,598           709,631          1,025,632
               Employee leasing revenue                             2,895,295         2,830,719          4,275,476
               Other                                                     -                 -               586,276
               Interest income                                        212,346           530,035            516,511




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    11.  BUSINESS SEGMENTS:

    The Company's  business is primarily  involved in seven segments:  (1) hotel
    operations,  consisting of the operations of all hotels in which the Company
    has a 100%  or  controlling  ownership  or  leasehold  interest,  (2)  hotel
    development,  consisting  of  development,  construction  and  renovation of
    hotels for  unconsolidated  joint ventures and unrelated third parties,  (3)
    hotel  sales  and  commissions,  resulting  from the sale of  AmeriHost  Inn
    hotels, (4) hotel management, consisting of hotel management activities, (5)
    employee leasing,  consisting of the leasing of employees to various hotels,
    (6) incentive  and royalty  sharing fees due from the owner of the AmeriHost
    Inn brand, and (7) office building rental activities.

    Results of operations of the Company's business segments are reported in the
    consolidated  statements of operations.  The following  represents revenues,
    operating costs and expenses, operating income, identifiable assets, capital
    expenditures and  depreciation  and amortization for each business  segment,
    which is the  information  utilized  by the  Company's  decision  makers  in
    managing the business:



         Revenues                                                    2002             2001                2000
         --------                                              --------------     -------------     --------------

                                                                                           
               Hotel operations                                $   53,849,366     $  56,382,448     $   61,351,696
               Hotel development and construction                   7,180,222         1,724,249          6,966,588
               Hotel sales and commissions                         10,017,080        12,922,459               -
               Hotel management                                       957,801         1,066,645          1,251,107
               Employee leasing                                     3,267,491         4,678,189          5,979,363
               Incentive and royalty sharing fees                     588,938           209,633             16,090
               Office building rental and other                       669,769           169,612            586,276
                                                               --------------     -------------     --------------
                                                               $   76,530,667     $  77,153,235     $   76,151,120
                                                               ==============     =============     ==============

         Operating costs and expenses
         ----------------------------

               Hotel operations                                $   41,526,474     $  42,114,513     $   44,669,824
               Hotel development and construction                   7,205,328         1,479,947          6,901,617
               Hotel sales and commissions                          8,159,459         9,621,536               -
               Hotel management                                       714,648           716,802            806,959
               Employee leasing                                     3,208,708         4,564,508          5,868,189
               Incentive and royalty sharing fees                        -                 -                  -
               Office building rental and other                        56,757             2,958            489,064
                                                               --------------     -------------     --------------
                                                               $   60,871,374     $  58,500,264     $   58,735,653
                                                               ==============     =============     ==============

         Operating income
         ----------------

               Hotel operations                                $    1,234,665     $   3,229,462     $    5,737,820
               Hotel development and construction                     (30,785)          236,319             46,782
               Hotel sales and commissions                          1,857,621         3,300,922               -
               Hotel management                                       191,097           295,356            399,771
               Employee leasing                                        56,462           110,642            108,812
               Incentive and royalty sharing fees                     588,938           209,633             16,090
               Office building rental and other                       454,397           130,831             92,812
               Corporate                                           (2,360,859)       (1,954,441)        (1,748,622)
                                                               --------------     -------------     --------------
                                                               $    1,991,536     $   5,558,724     $    4,653,465
                                                               ==============     =============     ==============




                                      F-22




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    11.  BUSINESS SEGMENTS (CONTINUED):



         Identifiable assets                                         2002             2001                2000
         --------------------                                  --------------     -------------     --------------

                                                                                           
               Hotel operations                                $  104,644,225     $  99,086,728     $   92,406,355
               Hotel development and construction                   2,445,882         1,467,116            660,620
               Hotel sales and commissions                               -                 -                  -
               Hotel management                                     1,513,640           119,236            (42,842)
               Employee leasing                                       256,787            70,584            329,833
               Incentive and royalty sharing fees                        -                 -                  -
               Office building rental and other                     6,672,294         6,553,474               -
               Corporate                                            4,400,886         7,877,318          4,788,749
                                                               --------------     -------------     --------------
                                                               $  119,933,714     $ 115,174,456     $   98,142,715
                                                               ==============     =============     ==============

         Capital Expenditures
         --------------------

               Hotel operations                                $   18,218,231     $  18,874,420     $   10,253,713
               Hotel development and construction                      53,673             5,975              7,942
               Hotel sales and commissions                               -                 -                  -
               Hotel management                                        16,574            52,173             34,161
               Employee leasing                                          -                 -                 5,831
               Incentive and royalty sharing fees                        -                 -                  -
               Office building rental and other                       273,605         6,411,585             17,422
               Corporate                                               16,378            55,580            114,497
                                                               --------------     -------------     --------------
                                                               $   18,578,461     $  25,399,733     $   10,433,566
                                                               ==============     =============     ==============

         Depreciation/Amortization
         -------------------------

               Hotel operations                                $    5,135,412     $   4,528,036     $    4,419,121
               Hotel development and construction                       5,679             7,983             18,189
               Hotel sales and commissions                               -                 -                  -
               Hotel management                                        52,056            54,487             44,377
               Employee leasing                                         2,321             3,039              2,362
               Incentive and royalty sharing fees                        -                 -                  -
               Office building rental and other                       158,615            35,822              4,400
               Corporate                                              162,219            46,702             54,012
                                                               --------------     -------------     --------------
                                                               $    5,516,302     $   4,676,069     $    4,542,461
                                                               ==============     =============     ==============




                                      F-23



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    12.  COMMITMENTS, CONTINGENCIES AND OTHER MATTERS:

    Sale/leaseback of hotels:
    -------------------------

    On June 30, 1998, the Company  completed the sale of 26 AmeriHost Inn hotels
    to a real estate  investment  trust ("REIT") for $62.2 million.  The Company
    completed the sale of four additional  AmeriHost Inn hotels to the same REIT
    in March 1999.  Upon the respective  sales to the REIT, the Company  entered
    into  agreements  to lease back the hotels for an initial  term of 10 years,
    with two five-year  renewal options.  The lease payments are fixed at 10% of
    the sale price for the first three years. Thereafter, the lease payments are
    subject to a CPI increase with a 2% annual  maximum.  In January  2001,  the
    Company  amended the master  lease with the REIT to provide for the purchase
    of eight  unidentified  hotels from the lessor under specified terms, and to
    extend the initial lease term by five years. The amendment provides for four
    increases in rent  payments of 0.25% each, if these hotels are not sold to a
    third  party or  purchased  by the  Company  by the dates  specified.  As of
    December 31, 2002, the Company is obligated under the terms of the amendment
    to either  facilitate the sale or purchase from the REIT, one hotel prior to
    June 5, 2003,  or the 0.25% rent  increase  becomes  effective.  The Company
    currently  expects to purchase  this hotel for  approximately  $2.2  million
    prior to June 5, 2003.

    The  gains  from  the  sale of the  hotels  to the REIT  were  deferred  for
    financial statement reporting  purposes,  due to the continuing  involvement
    with  the  long-term  lease   agreement,   and  are  being  amortized  on  a
    straight-line  basis into income as a reduction  of  leasehold  rent expense
    over the 15-year  initial  term.  At December 31, 2002,  the balance of this
    deferred income was approximately $7.4 million.

    In 2002, one hotel owned by the REIT was sold; in 2001, four hotels owned by
    the REIT  were  sold;  and in 2000,  one  hotel  owned by the REIT was sold.
    Accordingly,  the leases with the REIT for these hotels were terminated, and
    the remaining unamortized gain of approximately  $352,000,  $1.0 million and
    $402,000 was recognized in 2002, 2001 and 2000,  respectively,  as a gain on
    sale of property in the accompanying  consolidated financial statements.  In
    addition,  the Company  acquired one hotel owned by the REIT in 2002 and one
    in 2001, in accordance with the terms of the amendment.

    Hotel leases:
    -------------

    Including the hotels leased from the REIT,  the Company  leases 24 hotels as
    of December 31, 2002,  the operations of which are included in the Company's
    consolidated  financial  statements.  All of these leases are triple net and
    provide for monthly base rent payments ranging from $14,000 to $27,000.  The
    leases expire through March 2014.

    The two leases,  other than the REIT  leases,  each provide for an option to
    purchase  the hotel.  The  purchase  prices  are based  upon a fixed  amount
    approximating the fair value at the lease commencement, subject to increases
    in the CPI index.  At December 31, 2002,  the aggregate  purchase  price for
    these  leased  hotels  was  approximately  $7,030,000.  One of these  leases
    expires  August 31,  2003,  and the Company  does not intend to exercise its
    purchase option.


                                      F-24



                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    12.  COMMITMENTS, CONTINGENCIES AND OTHER MATTERS (CONTINUED):

    Total rent expense for all operating  leases was  approximately  $5,411,000,
    $6,747,000 and $6,892,000 in 2002,  2001 and 2000,  respectively,  including
    approximately  $39,000,  $278,000  and  $686,000  in 2002,  2001  and  2000,
    respectively,  to entities  in which the  Company  has a minority  ownership
    interest.  Minimum  future rent payments  under all operating  leases are as
    follows:

                               Year Ending December 31,               Amount
                               ------------------------          ---------------
                                         2003                     $  5,939,000
                                         2004                        5,911,000
                                         2005                        6,024,000
                                         2006                        6,139,000
                                         2007                        6,256,000
                                      Thereafter                    37,721,000
                                                                  ------------
                                                                  $ 67,990,000
                                                                  ============

    Limited partnership guaranteed distributions:
    ---------------------------------------------

    The Company is the general partner in one partnership  where the Company has
    guaranteed minimum annual distributions to the limited partners, including a
    Director  of the  Company,  in the amount of 10% of their  original  capital
    contributions. On September 18, 2000, in connection with the approval of all
    joint  venture  partners  regarding  the sale of the AmeriHost Inn brand and
    franchising  rights  (Note  14),  the  Company  finalized  the  terms  of an
    agreement to issue 125,000 new stock options to the partners, including this
    same Director,  in three existing joint ventures (Note 8), cancelling 60,000
    existing  stock  options  held by  these  partners,  and to  purchase  their
    remaining  ownership  interests  in these three joint  ventures at specified
    prices.  One of  these  acquisitions  was  completed  in  2001,  and one was
    completed  during the second quarter of 2002 using  approximately  $800,000.
    The final one is scheduled to be completed  before April 12, 2003;  however,
    the  Company  currently  is  in  the  process  of  extending  this  purchase
    obligation.  The  Company  expects  to use  approximately  $830,000  for the
    purchase of the remaining joint venture interest.

    Construction in progress:
    -------------------------

    As of  December  31,  2002,  the Company  had  entered  into  non-cancelable
    subcontracts  for   approximately   $3.0  million  in  connection  with  the
    construction of three hotels,  representing a portion of the total estimated
    construction  costs  for  these  hotels.  These  commitments  will be funded
    through construction and long-term mortgage financing currently in place.

    Employment agreement:
    ---------------------

    During 2002, the Company's President/CEO resigned.  Pursuant to the terms of
    the employment and settlement  agreement,  the Company closed on the sale of
    two   AmeriHost   Inn  hotels  to  entities   controlled   by  the  previous
    President/CEO,  and paid  the  previous  President/CEO  his  regular  salary
    through  February 15, 2003,  one year's base salary of $325,000,  and fringe
    benefits for a one-year period.  All related amounts were paid or accrued as
    of December 31, 2002.

    Legal matters:
    --------------

    The  Company  and  certain of its  subsidiaries  are  defendants  in various
    litigation  matters  arising  in the  ordinary  course of  business.  In the
    opinion  of  management,  the  ultimate  resolution  of all such  litigation
    matters is not likely to have a material  effect on the Company's  financial
    condition, results of operation or liquidity.


                                      F-25




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    13.  SUPPLEMENTAL CASH FLOW DATA:

    The following represents the supplemental  schedule of noncash investing and
    financing activities for the years ended December 31:



                                                                     2002              2001              2000
                                                               -------------      -------------     --------------

                                                                                            
         Sale of assets and franchising rights:
               Cost basis of assets sold                       $     294,173      $     192,357     $    8,200,961
               Accumulated depreciation at sale                     (168,742)           (46,227)        (1,172,929)
               Deferred assets                                          -                  -                83,747
               Deferred income                                      (352,507)        (1,030,468)          (402,090)
               Notes received, less $50,000 allowance                   -                  -              (300,000)
               Gain on sale                                          727,076          1,286,338          6,663,124
                                                               -------------      -------------     --------------
               Net cash proceeds                               $     500,000      $     402,000     $   13,072,813
                                                               =============      =============     ==============

         Liabilities assumed in connection with
           acquisition and consolidation of hotel
           partnership interests                               $   1,520,923      $   2,365,422     $         -
                                                               =============      =============     ===============

         Notes received in connection with the
           sale of hotels                                      $     450,000      $     300,000     $      250,000
                                                               =============      =============     ==============

         Deferred income adjustment to hotels acquired         $     347,989      $     511,943     $         -
                                                               =============      =============     ===============

         Exchange of note and interest receivable for
           partnership interest                                $   1,256,639      $        -        $         -
                                                               =============      =============     ===============

         Interest paid, net of interest capitalized            $   5,516,449      $   5,194,741     $    5,679,212
                                                               =============      =============     ==============



    14.  SALE OF AMERIHOST INN BRANDS AND FRANCHISING RIGHTS:

    Effective  September  30,  2000,  the  Company  completed  the  sale  of the
    AmeriHost  Inn  brands  and  franchising  rights  to  Cendant.  The  Company
    simultaneously  entered  into  franchise  agreements  with  Cendant  for its
    AmeriHost  Inn  hotels.   The  Company   received  an  initial   payment  of
    approximately  $5.5  million  upon  closing  and  recorded  a gain from this
    payment,  net of closing costs of approximately  $5.2 million.  In addition,
    the sale agreement provides for three installment payments to the Company of
    $400,000 each,  payable on September 30, 2001, 2002 and 2003. These payments
    are  included  in gain on sale of  assets in the  accompanying  consolidated
    financial statements when received. The agreement with Cendant also provides
    for  additional  incentives  to the  Company  as  the  AmeriHost  Inn  hotel
    franchise system expanded. In conjunction with this transaction, the Company
    changed its name and began  conducting  business as  Arlington  Hospitality,
    Inc. in May 2001.

                                      F-26




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    15.  SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED):

    Selected quarterly  financial data (in thousands,  except per share amounts)
    for 2002 and 2001 is summarized  below.  The sum of the  quarterly  earnings
    (loss) per share amounts may not equal the annual earnings per share amounts
    due  primarily  to changes in the number of common  shares and common  share
    equivalents outstanding from quarter to quarter.



                                                              Three Months Ended
                                            ------------------------------------------------------    Year Ended
                                                3/31          6/30          9/30            12/31        12/31
                                            ----------     ----------     ---------     ----------   -----------
                                                                                       
         2002:
           Total revenue                    $  17,938      $   20,643     $  18,390     $  19,560    $   76,531
           Operating income (loss)               (450)          1,992         2,101        (1,652)        1,992
           Gains on sale of assets and
             franchising rights                   327            -              400          -              727
           Net income (loss)                     (758)            234           746        (1,932)       (1,710)
           Net income (loss) per share:
             Basic                          $   (0.15)     $    0.05      $    0.15     $   (0.39)   $    (0.34)
             Diluted                        $   (0.15)     $    0.05      $    0.14     $   (0.39)   $    (0.34)

         2001:
           Total revenue                    $  19,461      $   16,963     $  22,556     $  18,174    $   77,153
           Operating income (loss)                (32)          1,379         3,746           454         5,547
           Gains on sale of assets                315             275           696           -             886
           Net income (loss)                     (620)            153         1,857          (635)          755
           Net income (loss) per share:
             Basic                          $   (0.12)     $    0.03      $    0.37     $   (0.13)   $     0.15
             Diluted                        $   (0.13)     $    0.03      $    0.35     $   (0.13)   $     0.13



    16.  NEW ACCOUNTING STANDARDS:

    In  November  2002,  the FASB  issued  Interpretation  No. 45,  "Guarantor's
    Accounting and Disclosure  Requirements for Guarantees,  Including  Indirect
    Guarantees of Indebtedness to Others," and interpretation of FASB Statements
    No. 5, 57 and 107 and a  rescission  of FASB  Interpretation  No.  34.  This
    interpretation  elaborates on the  disclosures  to be made by a guarantor in
    its interim and annual  financial  statements  about its  obligations  under
    guarantees  issued.  The  interpretation  also clarifies that a guarantor is
    required to recognize, at inception of a guarantee, a liability for the fair
    value of the obligation undertaken.  The initial recognition and measurement
    provisions of the  interpretation  are  applicable  to guarantees  issued or
    modified  after  December 31, 2002,  and are not expected to have a material
    effect on the Company's consolidated  financial statements.  As described in
    Note 4, the Company has  guaranteed  mortgage  loan  obligations  on certain
    joint ventures in which the Company holds a minority ownership interest,  to
    secure  undertakings made by those joint ventures.  The Company  anticipates
    that no such  contingent  liability  will be realized,  and that the various
    guarantees  will  eventually  expire.  As such,  the  Company  believes  the
    aggregate fair value of all such guarantees is negligible.


                                      F-27





                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

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


    16.  NEW ACCOUNTING STANDARDS (CONTINUED):

    In December 2002, the FASB issued SFAS No. 148,  "Accounting for Stock-Based
    Compensation  - Transition  and  Disclosure"  ("SFAS 148").  This  Statement
    amends FASB Statement No. 123, "Accounting for Stock-based Compensation," to
    provide alternative methods of transition for a voluntary change to the fair
    value  method  of  accounting  for  stock-based  employee  compensation.  In
    addition,  SFAS 148 and the  disclosure  requirements  of Statement  No. 123
    require   prominent   disclosures  in  both  annual  and  interim  financial
    statements.  Certain of the disclosure modifications are required for fiscal
    years ending after December 15, 2002, and are included in the notes to these
    consolidated  financial  statements.  The  Company  has not  yet  determined
    whether it will commence reporting the fair value of any options as a charge
    against earnings.

    In January 2003, the FASB issued  Interpretation  No. 46,  "Consolidation of
    Variable  Interest  Entities,"  and  interpretation  of  ARB  No.  51.  This
    interpretation  addresses  the  consolidation  by  business  enterprises  of
    variable   interest   entities  as  defined  in  the   interpretation.   The
    interpretation   applies  immediately  to  variable  interests  in  variable
    interest entities created after January 31, 2003, and to variable  interests
    obtained in variable  interest  entities  after January 31, 2003. For public
    companies like the Company,  the interpretation is applied to the enterprise
    no later than the beginning of the first annual  reporting  period beginning
    after June 15, 2003. The application of this  interpretation is not expected
    to  have  a  material  effect  on  the  Company's   consolidated   financial
    statements.   The  interpretation   requires  certain   disclosures  in  the
    consolidated  financial  statements  issued after January 15, 2003, if it is
    reasonably   possible  that  the  Company  will   consolidate   or  disclose
    information about variable interest entities when the interpretation becomes
    effective.

    17.  SUBSEQUENT EVENTS:

    During  2003,  the  Company  sold two  AmeriHost  Inn  hotels  for total net
    proceeds of approximately $6.5 million and has  simultaneously  paid off the
    related  mortgage  loans of  approximately  $4.2  million.  In addition,  an
    unconsolidated  joint venture in which the Company is a minority owner, sold
    its AmeriHost Inn hotel.