HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) FINANCIAL STATEMENTS DECEMBER 31, 2007 A CLAIM OF EXEMPTION FROM CERTAIN REGULATORY REQUIREMENTS HAS BEEN MADE TO THE COMMODITY FUTURES TRADING COMMISSION PURSUANT TO COMMISSION REGULATION 4.7 BY THE COMMODITY POOL OPERATOR OF HFH SHORTPLUS FUND, L.P. <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) INDEX DECEMBER 31, 2007 - --------------------------------------------------------------------------------
PAGE(S) REPORT OF INDEPENDENT AUDITORS.............................................1 FINANCIAL STATEMENTS Statement of Assets, Liabilities and Partners' Capital.....................2 Statement of Operations and Special Allocation.............................3 Statement of Changes in Partners' Capital..................................4 Statement of Cash Flows....................................................5 Financial Highlights.......................................................6 Notes to Financial Statements...........................................7-10 Affirmation of the Commodity Pool Operator................................11 <PAGE> REPORT OF INDEPENDENT AUDITORS To the General Partner and Limited Partners of HFH ShortPLUS Fund, L.P. In our opinion, the accompanying statement of assets, liabilities, and partners' capital and the related statements of operations and special allocation, of changes in partners' capital, of cash flows and financial highlights present fairly, in all material respects, the financial position of HFH ShortPLUS Fund, L.P. (the "Partnership") at December 31, 2007, and the results of its operations, the changes in its partners' capital, its cash flows and the financial highlights for the year then ended, in conformity with accounting principles generally accepted in the United States of America. These financial statements and financial highlights (hereinafter referred to as the "financial statements") are the responsibility of the General Partner. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these financial statements 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, assessing the accounting principles used and significant estimates made by the General Partner, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. /s/ PricewaterhouseCoopers March 17, 2008 1 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) STATEMENT OF ASSETS, LIABILITIES AND PARTNERS' CAPITAL DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) ASSETS Investment in HFH ShortPLUS Master Fund, Ltd. $83,923,831 Cash and cash equivalents 5,958,995 Other assets 140 ----------- Total assets $89,882,966 =========== LIABILITIES Accrued expenses and other liabilities $ 22,501 ----------- Total liabilities 22,501 ----------- PARTNERS' CAPITAL 89,860,465 ----------- Total liabilities and partners' capital $89,882,966 =========== The accompanying notes are an integral part of these financial statements. 2 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) STATEMENT OF OPERATIONS AND SPECIAL ALLOCATION YEAR ENDED DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) NET INVESTMENT INCOME ALLOCATED FROM HFH SHORTPLUS MASTER FUND, LTD. Income $ 3,798,885 Expense (1,523,828) ------------ 2,275,057 ------------ PARTNERSHIP INVESTMENT INCOME Interest 10,538 ------------ Total income 2,285,595 PARTNERSHIP EXPENSES Management fee 416,360 Professional fees 30,000 ------------ Total expenses 446,360 ------------ Net investment income 1,839,235 ------------ REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS ALLOCATED FROM HFH SHORTPLUS MASTER FUND, LTD. Net realized gains on investments and derivatives 26,147,378 Net change in unrealized appreciation on investments and derivatives 38,016,188 ------------ Net realized and unrealized gains on investments and derivatives 64,163,566 ------------ Net increase in partners' capital resulting from operations 66,002,801 Profit Reallocation to General Partner 6,561,910 ------------ Net income available for pro-rata distribution to all partners $ 59,440,891 ============ The accompanying notes are an integral part of these financial statements. 3 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) STATEMENT OF CHANGES IN PARTNERS' CAPITAL YEAR ENDED DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) GENERAL LIMITED PARTNER PARTNERS TOTAL ------------ ------------ ------------ Balance, January 2, 2007 $ -- $ -- $ -- Capital contributions 1,000 39,965,569 39,966,569 Capital withdrawals -- (16,108,905) (16,108,905) Increase in partners' capital resulting from operations Pro rata allocation 2,448 66,000,353 66,002,801 Incentive allocation 6,561,910 (6,561,910) -- ------------ ------------ ------------ BALANCE, DECEMBER 31, 2007 $ 6,565,358 $ 83,295,107 $ 89,860,465 ============ ============ ============ The accompanying notes are an integral part of these financial statements. 4 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) Net increase in partners' capital resulting from operations $ 66,002,801 Adjustments to reconcile net increase in partners' capital resulting from operations to net cash used in operating activities Investment in HFH ShortPLUS Master Fund, Ltd. (39,961,486) Withdrawal from HFH ShortPLUS Master Fund, Ltd. 22,476,276 Income from Master Fund (66,438,621) Increase in other assets (140) Increase in accrued expenses and other liabilities 22,501 ------------ Net cash used in operating activities (17,898,669) ------------ Cash provided from financing activities Partners' capital contributions 39,966,569 Partners' capital withdrawals (16,108,905) ------------ Net cash provided by financing activities 23,857,664 Net increase in cash and cash equivalents 5,958,995 Cash Beginning of year -- ------------ End of year $ 5,958,995 ============ The accompanying notes are an integral part of these financial statements. 5 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) FINANCIAL HIGHLIGHTS YEAR ENDED DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) The financial highlights table represents the Partnership's financial performance for the year ended December 31, 2007 as follows: LIMITED PARTNERS Total return before incentive allocation 242.28% Incentive allocation (34.15) ---------- Total return after incentive allocation(a) 208.13% ========== Net investment income ratio(b) 3.51% Operating expense ratio(c) (3.77)% Incentive allocation (12.54) ---------- Total expenses and incentive allocation (16.31)% ========== Operating expense ratio excluding interest expense(d) (1.20)% ========== (a) Total return is calculated for aggregate limited partners' capital, exclusive of the General Partner, taken as a whole and adjusted for cash flows related to capital contributions and withdrawals during the year. An individual limited partner's return may differ depending on the timing of contributions and withdrawals, as well as varying fee structures. (b) The net investment income ratio is based on the net investment income allocated to a limited partner prior to the effect of an incentive allocation and is exclusive of unrealized and realized gains and losses. The net investment income ratio attributable to an individual partner's account may vary based on timing of capital transactions. (c) The operating expense ratio is based on the expenses allocated to each partner prior to the effects of any incentive allocation. For the purpose of this calculation, operating expenses include expenses incurred by the Partnership directly as well as expenses allocated from the Master Fund. Expense ratios are calculated over average net assets. Expense ratio excluding the effect of allocated expenses from the Master Fund would be (0.85%). The expense ratios attributable to an individual partner's account may vary based on different management fee and incentive allocation arrangements and the timing of capital transactions. (d) The operating expense ratio is based on the expenses allocated to each partner. For the purpose of this calculation, operating expenses include expenses incurred by the Partnership directly as well as expenses allocated from the Master Fund, excluding interest expense. Expense ratios are calculated over average net assets. The expense ratios attributable to an individual partner's account may vary based on different fee arrangements and the timing of capital transactions. The accompanying notes are an integral part of these financial statements. 6 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- 1. ORGANIZATION Highland ShortPLUS Fund, L.P. (the "Partnership") is a Delaware limited partnership and commenced operations on January 2, 2007. The Partnership invests substantially all of its investable assets through a "master-feeder" structure in HFH ShortPLUS Master Fund, Ltd. ("Master Fund"), a Cayman Islands exempted company that invests and trades a short-biased portfolio of asset-backed securities ("ABS") that the Investment Manager believes are most likely to produce high returns during periods of adverse credit performance for residential mortgages, and for mortgage-backed securities ("MBS") and ABS. Returns will come from two principal sources: (i) market value changes, arising from changes in credit spreads on the Master Fund's short positions; and (ii) credit default payments from counterparties on credit default swaps ("CDS") or other derivatives in credit sensitive mortgage and asset-backed securities, consumer debt and other assets. The Partnership's investment objective is the same as that of the Master Fund. The financial statements of the Master Fund are included elsewhere in this report and should be read in conjunction with the Partnership's financial statements. Highland Financial Holdings, LLC (the "General Partner") serves as the general partner and Highland Financial Holdings Group, LLC ("Investment Manager") serves as the investment manager of the Partnership. The Master Fund is also managed by the Investment Manager. Valuation of the investments held by the Master Fund is discussed in the notes to the financial statements included elsewhere in this report. The percentage of the Master Fund's net assets owned by the Partnership at December 31, 2007 was approximately 26.1%. 2. SUMMARY OF SELECTED SIGNIFICANT ACCOUNTING POLICIES USE OF ESTIMATES The financial statements are prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in the financial statements. Actual results could differ from these estimates. BASIS OF ACCOUNTING The Fund records security and contractual transactions, if any, on a trade/contractual date basis. CASH AND CASH EQUIVALENTS Cash and cash equivalents consist principally of cash and short term investments (overnight bank investments), which are readily convertible into cash and have original maturities of three months or less. VALUATION The Partnership records its investment in the Master Fund at fair value based on the net asset value of the Master Fund. Valuation of financial instruments by the Master Fund is discussed in Note 2 of the Master Fund's Notes. INCOME AND EXPENSE RECOGNITION The Partnership records its proportionate share of the Master Fund's investment income/loss, expenses and realized and unrealized gains and losses. The Master Fund's income and expense recognition and allocations policies are discussed in Note 2 of the Master Fund's Notes. 7 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- Interest income of the Partnership's cash balance is accrued as earned. Expenses that are directly attributable to the Partnership are recorded on the accrual basis as incurred. INCOME TAXES The Partnership is not a taxable entity for federal, state or local income tax purposes; such taxes are the responsibility of individual partners. Accordingly, no provision has been made in the accompanying financial statements for any federal, state or local income taxes. On February 1, 2008, FASB issued FIN 48-2, Effective Date of FASB Interpretation No. 48 for Certain Nonpublic Enterprises ("FSP"), which allows the Partnership to defer the adoption of FIN 48 until periods beginning after December 15, 2007. The General Partner has elected to take advantage of this deferral. Based on its analysis, the General Partner has determined that the adoption of FIN 48 will not have a material impact to the Partnership's financial statements. However, the General Partner's conclusions regarding FIN 48 may be subject to review and adjustment at a later date based on factors including, but not limited to, further implementation guidance, and on-going analyses of tax laws, regulations and interpretations thereof. FIN 48 requires the General Partner to determine whether a tax position of the Partnership is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement which could result in the Partnership recording a tax liability that would reduce partners' capital. FIN 48 must be applied to all existing tax positions upon initial adoption and the cumulative effect, if any, is to be reported as an adjustment to partners' capital upon adoption. 3. CONTRIBUTIONS AND WITHDRAWALS The minimum initial and subsequent capital contributions (each a "Capital Contribution") in the Partnership are $5,000,000 and $1,000,000, respectively. The Investment Manager may waive or reduce the minimum Capital Contributions in its sole discretion. The General Partner may admit new Limited Partners and permit Limited Partners to make additional Capital Contributions as of the first business day of each calendar month, or at any other time in the General Partner's sole discretion. Subject to the lock-up period and early withdrawal fee, Limited Partners shall have the right to require the Partnership to withdraw all or any portion of their investment by delivering written notice to the General Partner not less than 90 days prior to the end of any calendar quarter, or at such other times as the General Partner determines in its sole discretion. The General Partner reserves the right to waive or reduce the notice period in its sole discretion. Notwithstanding anything to the contrary, a Limited Partner may not withdraw each Capital Contribution (and any appreciation thereon) until after the 12 month period (the "Lock-up Period") following the date of such contribution, without the prior consent of the General Partner, which may be granted or denied in the General Partner's sole discretion. Limited Partners who withdraw a Capital Contribution after the Lock-up Period with respect to such Capital Contribution but less than 24 months after purchasing such Capital Contribution will be charged an early withdrawal fee equal to 5% of the withdrawal amount. Any early withdrawal fee will be payable to the Partnership. The General Partner reserves the right, in its sole discretion, to waive or reduce the early withdrawal fee on a case-by-case basis. Subject to the Partnership's 8 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- right to establish reserves, a minimum of 95% of the withdrawals proceeds will generally be paid to the withdrawing Limited Partner within 15 business days after the corresponding withdrawal date, with the balance payable (without interest) within 90 days of the corresponding withdrawal date. The General Partner, at its discretion, reserves the right to suspend or limit redemptions. In the event that withdrawal requests are received representing in the aggregate more than 10% of the total Net Asset Value of the Partnership on any withdrawal date, the Partnership is entitled to reduce ratably and pro rata amongst all Limited Partners seeking to withdraw interests on the withdrawal date and to carry out only sufficient withdrawals, which in the aggregate, amount to 10% of the total Net Asset Value of the Partnership on such withdrawal date. 4. ALLOCATION OF NET INCOME (LOSS) AND INCENTIVE ALLOCATION Net investment income and gains and losses are allocated to the partners on a monthly basis, based on the partners' proportionate share of capital in the Partnership at the beginning of the month. The General Partner receives an incentive allocation equal to 20% of such net income (includes net realized and unrealized gains and losses) which will be deducted from the capital account of such limited partner and reallocated to the General Partner's capital account. Such incentive allocation is earned at December 31 of each year or when withdrawals occur. At the discretion of the General Partner, this rate may be reduced for certain Limited Partners. If there is a loss for the fiscal period, such loss is carried forward to future periods and no allocations will be made to the General Partner until prior fiscal period losses are recovered. For the year ended December 31, 2007, the General Partner was allocated $6,561,910 in incentive allocations. 5. MANAGEMENT FEE AND OTHER RELATED PARTY TRANSACTIONS The Investment Manager receives a quarterly management fee prospectively, equal to 0.50% (2% per annum) of each Limited Partner's capital account. At the discretion of the General Partner, this rate may be reduced for certain Limited Partners and affiliated fund investments. For the year ended December 31, 2007, the Investment Manager earned a management fee of $416,360 from the Partnership. For the year ended December 31, 2007, an affiliated party contributed $13,365,569 of capital and made $16,108,905 of withdrawals. At December 31, 2007, the principal officers and employees of the Investment Manager, either directly or through family members and affiliated entities, had $296,785 invested in the Partnership. 6. OFF-BALANCE SHEET RISK, LEVERAGE AND CONCENTRATION OF CREDIT RISKS Off-balance sheet risk, leverage and concentration of credit risks are discussed in the Master Fund's Notes. Due to the nature of the master fund/feeder fund structure, the Partnership could be materially affected by significant subscriptions and redemptions of the other feeder fund. From time to time, the Partnership may have a concentration of partners holding a significant percentage of the Partnership's partners' capital. Investment activities of these partners could have a material impact on the Partnership. At December 31, 2007, one partner individually owned approximately 95% of the total partners' capital. 9 <PAGE> HFH SHORTPLUS FUND, L.P. (A DELAWARE LIMITED PARTNERSHIP) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- 7. WITHDRAWALS PAYABLE In accordance with FASB Statement No. 150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity, as effected by FASB Staff Position No. FAS 150-3, withdrawals are recognized as liabilities by the Partnership, net of incentive allocations, when the amount requested in the withdrawal notice becomes fixed. This generally occurs either at the time of the receipt of the notice, or on the last day of a fiscal period, depending on the nature of the request. As a result, withdrawals paid after the end of the year, but based upon year-end capital balances are reflected as withdrawals payable at December 31, 2007. Withdrawal notices received for which the dollar amount is not fixed remains in capital until the amount is determined. Withdrawals payable may be treated as capital for purposes of allocations of gains/losses pursuant to the Partnership's governing documents. The Partnership has received withdrawal notices for which the dollar amounts are not fixed as of December 31, 2007. As such, associated amounts have remained in capital and are not reflected as withdrawals payable. There is no capital subject to withdrawal notices for amounts that are fixed and determinable as of December 31, 2007. 8. CONTINGENCIES AND COMMITMENTS In the normal course of business, the Partnership enters into contracts that contain a variety of representations, warranties and general indemnifications. The Partnership's maximum exposure under these arrangements, including future claims that may be made against the Partnership that have not yet occurred, is unknown. However, based on experience of the General Partner, the Partnership expects the risk of loss associated with such contracts to be remote. 9. SUBSEQUENT EVENTS As of December 31, 2007 and through March 1, 2008, the Partnership received requests for withdrawals, including amounts which are not currently fixed and determinable, amounting to approximately $4,000,938. All these withdrawal requests will be recorded subsequent to March 1, 2008, in accordance with the Partnership's withdrawal notice requirements. In September 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements ("SFAS 157"). SFAS 157 defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. SFAS 157 applies to reporting periods beginning after November 15, 2007. The adoption of SFAS 157 is not expected to have a material impact on the Fund's financial statements. 10 <PAGE> AFFIRMATION OF COMMODITY POOL OPERATOR To the best of my knowledge and belief the information contained herein pertaining to HFH ShortPLUS Fund, L.P. is accurate and complete. Highland Financial Holdings, LLC Commodity Pool Operator /s/ Paul Ullman -------------------------------------------
By Paul Ullman President of Highland Financial Holdings, LLC,
General Partner of HFH ShortPLUS Fund, L.P. 11
HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) FINANCIAL STATEMENTS DECEMBER 31, 2007 A CLAIM OF EXEMPTION FROM CERTAIN REGULATORY REQUIREMENTS HAS BEEN MADE TO THE COMMODITY FUTURES TRADING COMMISSION PURSUANT TO COMMISSION REGULATION 4.7 BY THE COMMODITY POOL OPERATOR OF HFH SHORTPLUS MASTER FUND, LTD. <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) INDEX DECEMBER 31, 2007 - -------------------------------------------------------------------------------- PAGE(S) REPORT OF INDEPENDENT AUDITORS..............................................1 FINANCIAL STATEMENTS Statement of Assets and Liabilities.........................................2 Schedule of Investments...................................................3-7 Statement of Operations.....................................................8 Statement of Changes in Net Assets..........................................9 Statement of Cash Flows....................................................10 Financial Highlights.......................................................11 Notes to Financial Statements...........................................12-20 Affirmation of the Commodity Pool Operator.................................21 <PAGE> REPORT OF INDEPENDENT AUDITORS To the Board of Directors and Shareholders of HFH ShortPLUS Master Fund, Ltd. In our opinion, the accompanying statement of assets and liabilities, including the schedule of investments, and the related statements of operations, of changes in net assets, of cash flows and financial highlights present fairly, in all material respects, the financial position of HFH ShortPLUS Master Fund, Ltd. (the "Fund") at December 31, 2007, and the results of its operations, the changes in its net assets, its cash flows and the financial highlights for the year then ended, in conformity with accounting principles generally accepted in the United States of America. These financial statements and financial highlights (hereinafter referred to as the "financial statements") are the responsibility of the Fund's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these financial statements 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, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. /s/ PricewaterhouseCoopers March 17, 2008 1 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) STATEMENT OF ASSETS AND LIABILITIES DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) <TABLE> <CAPTION> ASSETS <S> <C> Investments, at value $ 12,296,717 ------------ Total investments, at value (cost $ 73,670,861) 12,296,717 Cash and cash equivalents 250,938,764 Margin cash paid to counterparties 1,800,244 Securities purchased under agreements to resell 59,174,000 Credit default swap contracts, at value (upfront fee payments $79,349,003) 271,421,697 Interest receivable 126,085 Other assets 89,134 ------------ Total assets $595,846,641 ------------ LIABILITIES Margin cash received from counterparties $218,648,130 Credit default swap contracts, at value (upfront fee receipts $39,723,958) 54,612,639 Due to brokers (Note 3) 95,483 Interest payable on margin cash 953,919 Accrued expenses and other liabilities 233,750 ------------ Total liabilities 274,543,921 ------------ Net assets (5,000,000 common shares authorized, $0.01 par value; 931.50 shares issued and outstanding) $321,302,720 ============ </TABLE> Net asset value per share disclosures are made in the financial highlights. The accompanying notes are an integral part of these financial statements. 2 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) SCHEDULE OF INVESTMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) <TABLE> <CAPTION> CURRENT FACE / COUPON NOTIONAL DESCRIPTION RATE MATURITY VALUE <S> <C> <C> <C> <C> Asset Backed Securities - Fixed Rate Home Equity (0.27%) $ 707,099 TMTS 04-8HES B2 8.000% 6/25/2034 $ 595,872 1,990,000 MASD 07-1 B1 5.250% 1/25/2037 104,475 3,482,000 MASD 07-1 B2 5.250% 1/25/2037 182,805 ----------- Total Asset Backed Securities - Fixed Rate Home Equity (cost $ 5,306,332) 883,152 ----------- ASSET BACKED SECURITIES - FLOATING RATE HOME EQUITY (0.21%) 1,977,237 BAYVIEW FINANCIAL TR 2004-D 8.355% 8/28/2044 284,426 1,893,631 QUEST 2006-X1 M5 7.365% 3/25/2036 94,682 2,476,000 QUEST 2006-X2 M9 7.365% 8/25/2036 173,320 2,539,341 QUEST 2006-X2 M10 7.365% 8/25/2036 126,967 ----------- Total Asset Backed Securities - Floating Rate Home Equity (cost $ 8,263,205) 679,395 ----------- ASSET BACKED SECURITIES - FIXED RATE HOME EQUITY NIM (0.40%) 2,218,243 CWALN 2006-0C8 N 7.750% 2/25/2037 420,539 6,171,417 GSAMP 07 FM1N N1 6.000% 12/25/2036 433,323 4,950,000 HASCN 06-OPT1 B 8.000% 12/26/2035 80,437 5,740,685 NHELN 07-2 N1 NIM 7.385% 1/25/2037 287,034 5,900,000 SBFT 05-HE3 N2 144A * 6.500% 9/25/2035 77,466 ----------- Total Asset Backed Securities - Fixed Rate Home Equity NIM (cost $ 23,132,410) 1,298,799 ----------- ASSET BACKED SECURITIES - FLOATING RATE BUSINESS LOANS (2.41%) 738,720 BAYC 05-3A B3 7.865% 11/25/2035 470,587 7,060,000 BAYVIEW COML MTG TR 2006-SP1 8.865% 4/25/2036 3,591,775 4,178,000 LBSBN 2007-1 N2 8.500% 3/27/2037 3,676,640 ----------- Total Asset Backed Securities - Floating Rate Business Loans (cost $ 11,414,997) 7,739,002 ----------- PREFERRED ASSET BACKED SECURITIES - FLOATING SHARES RATE CDO (0.03%) 2,000,000 BUCKINGHAM CDO III LTD 2007-3 0.000% 9/5/2051 20,000 8,000 CITATION HGH GRD ABS CDO I LTD PFD 3C7 144A *# 6.000% 1/15/2035 80,000 ----------- Total Asset Backed Securities - Floating Rate CDO (cost $ 6,981,641) 100,000 ----------- </TABLE> The accompanying notes are an integral part of these financial statements. 3 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) SCHEDULE OF INVESTMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) NOTIONAL/ PREFERRED COUPON SHARES DESCRIPTION RATE MATURITY VALUE <S> <C> <C> <C> <C> ASSET BACKED SECURITIES - HOME EQUITY RESIDUALS (0.50%) $ 2,351,781 CMLTI 2006-HE1 CE 0.000% 1/25/2036 $ 250,000 18 CMLTI 2006-HE1 P 0.000% 1/25/2036 275,000 24,000 GSAMP 2006 RES - PREFERRED 0.000% N/A 999,999 2,469,540 MANM 07-1 1N2 5.873% 1/25/2047 71,370 5,514,200 MANM 07-1 1N3 7.373% 1/25/2047 - ------------ Total Asset Backed Securities - Home Equity Residuals (cost $ 18,572,276) 1,596,369 ------------ Total Investments (cost $ 73,670,861) $ 12,296,717 ------------ * 144A securities are exempt from registration under Rule 144A of the Securities Act of 1933. These securities may only be resold to qualified institutional buyers. # Citation is an entity that is advised by Highland Financial Holdings Group, LLC, the Fund's Investment Manager, and accordingly is considered an affiliate. CREDIT DEFAULT SWAP NOTIONAL TERMINATION CONTRACTS, AMOUNT CREDIT DEFAULT SWAP CONTRACTS, AT VALUE (-17.00) DATE AT VALUE $(10,000,000) SAIL 2006-4 M4 (BEAR pays 5.80%) 6/25/2036 $(6,851,192) (10,000,000) RAMP 2005-EFC6 M9 (BEAR pays 5.85%) 11/25/2035 (6,576,706) (7,500,000) BNC07001 M8 (UBS pays 5.75%) 3/25/2037 (5,232,031) (6,000,000) HASC 2006 -OPT1 M9 (DB pays 7.45%) 12/25/2035 (4,291,400) (5,000,000) RFC06NC3 M8 (CITI pays 5.00%) 3/25/2036 (3,759,223) (5,000,000) SAST 06-1 B3 (GS pays 6.55%) 3/25/2036 (3,086,684) (5,000,000) RFC05KS9 M8 (UBS pays 5.60%) 10/25/2035 (2,772,204) (5,000,000) WLT05WC1 M9 (GS pays 7.30%) 10/25/2035 (2,762,035) (5,000,000) SABR 2005-FR2 B2 (LEH pays 3.20%) 3/25/2035 (2,815,630) (5,000,000) LBML0502 M8 (GS pays 4.90%) 4/25/2035 (2,589,105) (5,000,000) CWL 2006 -15 (CS pays 6.25%) 8/25/2042 (2,879,129) (5,000,000) RFC06KS2 M8 (GS pays 5.75%) 3/25/2036 (3,661,476) (5,000,000) CMLTI 2006-HE1 M8 (DB pays 2.11%) 1/25/2036 (3,807,247) (5,000,000) WMLT 2005-WMC1 M9 (CS pays 7.30%) 10/25/2035 (2,778,257) (2,000,000) FFML 2005-FF2 B3 (GS pays 3.75%) 3/25/2035 (750,320) ------------ Credit Default Swap Contracts, at Value - (upfront fee receipts: $ 39,723,958) $(54,612,639) </TABLE> The accompanying notes are an integral part of these financial statements. 4 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) SCHEDULE OF INVESTMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) <TABLE> <CAPTION> CREDIT DEFAULT SWAP NOTIONAL TERMINATION CONTRACTS, AMOUNT CREDIT DEFAULT SWAP CONTRACTS, AT VALUE (84.48%) DATE AT VALUE <C> <C> <C> <C> $ 2,000,000 FFML 2005-FF2 B3 (Pay GS 1.70%) 3/25/2035 $ 751,087 3,350,000 JPMAC 2005-FRE1 MP (Pay DB 7.00%) 10/25/2035 1,978,175 4,000,000 FFML 2004-FF8 B3 (Pay CS 2.00%) 10/25/2034 596,458 4,000,000 RFC06NC3 M9 (Pay CITI 7.50%) 3/25/2036 2,604,830 4,000,000 RFC06KS8 M5 (Pay GS 1.10%) 10/25/2036 2,739,291 4,000,000 FFML06F5 M9 (Pay CITI 3.35%) 4/25/2036 3,309,590 5,000,000 SAMI 2006-AR1 B6 (Pay CS 3.00%) 2/25/2036 3,035,000 5,000,000 CWE0626 M7 (Pay UBS 2.30%) 5/25/2037 2,877,000 5,000,000 HEAT0607 B1 (Pay CS 5.35%) 1/25/2037 3,820,443 5,000,000 FFML 2006 - FF12 M9 (Pay CITI 3.00%) 9/25/2036 4,161,633 5,000,000 ARS06W01 M9 (Pay GS 2.42%) 3/25/2036 3,924,809 5,000,000 RFC06NC2 M9 (Pay GS 2.42%) 2/25/2036 4,137,900 5,000,000 NFHE0603 M6 (Pay GS 0.98%) 10/25/2036 3,505,230 5,000,000 NFHE0603 M8 (Pay UBS 2.23%) 10/25/2036 3,739,510 5,000,000 RASC 2006-KS3 M9 (Pay GS 2.42%) 4/25/2036 4,074,810 5,000,000 NCHET 2005-D M8 (Pay GS 1.70%) 2/25/2036 2,991,500 5,000,000 ACE 06-OP1 M8 (Pay GS 2.25%) 3/25/2036 4,076,989 5,000,000 MSAC 2006-HE2 B3 (Pay GS 2.42%) 3/25/2036 4,331,125 5,000,000 BSABS 2006-EC2 M9 (Pay GS 3.50%) 2/25/2036 3,987,429 5,000,000 MAB06AM2 M9 (Pay CS 4.50%) 6/25/2036 4,210,759 5,000,000 MLMI 2005-HE1 B3 (Pay GS 1.24%) 3/25/2037 4,015,848 5,000,000 SABR 2005-FR2 B2 (Pay UBS 1.92%) 3/25/2035 2,822,047 5,000,000 LBML0502 M8 (Pay CITI 2.40%) 4/25/2035 2,601,605 5,000,000 CMLTI 2006-HE1 M8 (Pay GS 2.11%) 1/25/2036 3,820,448 5,000,000 RFC05KS9 M8 (Pay UBS 3.50%) 10/25/2035 2,782,715 5,000,000 CWHE0615 B (Pay ML 4.75%) 10/25/2046 2,886,629 5,000,000 CHEC06A M9 (Pay CITI 2.87%) 6/25/2036 3,097,201 5,000,000 SAST 06-1 B3 (Pay UBS 4.30%) 3/25/2036 3,097,934 5,000,000 RFC06EM8 M5 (Pay GS 1.50%) 10/25/2036 3,173,000 5,000,000 ACCT0601 M9 (Pay GS 2.17%) 4/25/2036 3,217,315 5,000,000 ACCT0601 M9 (Pay CS 3.72%) 4/25/2036 3,209,565 5,000,000 CWHE0614 M8 (Pay CITI 6.90%) 2/25/2037 3,315,500 5,000,000 CWHE0610 MV9 (Pay CITI 8.50%) 9/25/2046 3,440,023 5,000,000 SVHE06E1 M9 (Pay CITI 5.75%) 10/25/2036 3,511,748 5,000,000 FFM07FF1 B1 (Pay CITI 3.10%) 1/25/2038 3,627,912 5,000,000 RFC06KS2 M8 (Pay CITI 2.50%) 3/25/2036 3,677,726 5,000,000 RASC 2007-KS2 M8 (Pay GS 2.80%) 2/25/2037 3,740,497 5,000,000 BSABS 2007-HE2 2M8 (Pay GS 3.25%) 3/25/2037 3,873,094 5,000,000 GSA06HE7 M9 (Pay CITI 5.50%) 10/25/2036 3,888,971 5,000,000 FFML 06-FF6 M6 (Pay GS 2.65%) 4/25/2036 3,934,604 5,000,000 RASC 2007-KS2 M8 (Pay GS 3.25%) 2/25/2037 3,950,383 5,000,000 ACE06OP1 M9 (Pay DB 3.25%) 4/25/2036 4,109,693 5,000,000 GSA06HE7 M9 (Pay GS 5.80%) 10/25/2036 4,120,351 </TABLE> The accompanying notes are an integral part of these financial statements. 5 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) SCHEDULE OF INVESTMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) <TABLE> <CAPTION> CREDIT DEFAULT SWAP NOTIONAL TERMINATION CONTRACTS, AMOUNT CREDIT DEFAULT SWAP CONTRACTS, AT VALUE (84.48%) DATE AT VALUE <C> <C> <C> <C> $ 5,000,000 CWHE0619 M9 (Pay CITI 3.35%) 3/25/2037 $ 4,216,615 6,000,000 CWL 2006-26 M9 (Pay CS 4.79%) 6/25/2037 4,762,222 6,000,000 HSA06OP1 M9 (Pay GS 3.80%) 12/25/2035 4,323,348 6,250,000 RFC06EF1 M8 (Pay UBS 2.45%) 4/25/2036 4,047,188 7,500,000 CWL 2006 - 22 M8 (Pay CS 5.00%) 5/25/2037 5,876,598 7,500,000 CWABS INC 2006-26 (Pay GS 2.75%) 8/25/2037 5,697,813 7,500,000 OOMLT0503 M9 (Pay GS 10.25%) 8/25/2035 4,562,982 7,500,000 BNC07001 M8 (Pay UBS 3.53%) 3/25/2037 5,223,525 7,500,000 FFM07FF1 B2 (Pay UBS 5.25%) 1/25/2038 5,255,116 7,500,000 FFM06F17 M8 (Pay UBS 5.53%) 12/25/2036 6,018,409 7,500,000 FFM06F15 M8 (Pay CITI 5.43%) 11/25/2036 6,261,120 10,000,000 FFM07FF1 B2 (Pay UBS 3.10%) 1/25/2038 5,429,476 10,000,000 NOVASTAR MTG FDG TR 2006-5 (Pay UBS 3.14%) 11/25/2036 7,167,728 10,000,000 SAIL 2006-4 M4 (Pay CS 3.75%) 7/25/2036 6,849,220 10,000,000 WLT05WC1 M9 (Pay BEAR 5.05%) 10/25/2035 5,546,570 10,000,000 RFC05EF6 M9 (Pay CITI 3.80%) 11/25/2035 6,537,957 10,000,000 CWHE0610 MV9 (Pay BEAR 8.25%) 9/25/2046 6,951,296 10,000,000 OOMLT0603 M8 (Pay UBS 4.78%) 2/25/2037 7,741,132 10,000,000 SAS06EQ1 M8 (Pay UBS 1.60%) 7/25/2036 7,834,000 10,000,000 FFM06F17 M8 (Pay DB 2.90%) 12/25/2036 8,187,489 10,000,000 FFM06F12 M8 (Pay UBS 5.42%) 9/25/2036 8,163,516 ------------ Credit Default Swap Contracts, at Value - (upfront fee payments: $ 79,349,003) $271,421,697 ------------ Total Net Credit Default Swap Contracts, at Value $216,809,058 ------------ </TABLE> The accompanying notes are an integral part of these financial statements. 6 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) SCHEDULE OF INVESTMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL DAYS TO REPURCHASE COUNTERPARTY RATE MATURITY AGREEMENT TOTAL Bear Stearns 4.60% 2 $ 59,174,000 ------------- Total $ 59,174,000 ------------- The accompanying notes are an integral part of these financial statements. 7 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) <TABLE> <CAPTION> <S> <C> INVESTMENT INCOME Interest (includes interest from an affiliated investment of $427,870) $ 11,304,208 Dividends 1,257,011 ------------- Total investment income 12,561,219 INVESTMENT EXPENSE Interest 4,935,004 ------------- OTHER EXPENSES Custody fees 62,530 Professional fees 308,250 Administration fees 141,333 Director fees 17,160 Other expenses 6,352 ------------- Total other expenses 535,625 ------------- Total expenses 5,470,629 ------------- Net investment income 7,090,590 ------------- NET REALIZED AND UNREALIZED GAIN (LOSS) Net realized gain (loss) on Investments (8,247,891) Swap contracts 107,929,188 ------------- Net realized gain 99,681,297 ------------- Net change in unrealized appreciation/(depreciation) on Investments (includes depreciation from an affiliated investment of $5,160,391) (61,374,144) Swap contracts 178,219,519 ------------- Net change in unrealized appreciation 116,845,375 ------------- Net realized and unrealized gain 216,526,672 ------------- Net increase in net assets resulting from operations $ 223,617,262 ============= </TABLE> The accompanying notes are an integral part of these financial statements. 8 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) STATEMENT OF CHANGES IN NET ASSETS YEAR ENDED DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) <TABLE> <CAPTION> <S> <C> <C> <C> <C> <C> <C> FROM OPERATIONS Net investment income $ 7,090,590 Net realized gain 99,681,297 Net change in unrealized appreciation 116,845,375 ------------- Net increase in net assets resulting from operations 223,617,262 ------------- FROM CAPITAL SHARE TRANSACTIONS Subscriptions 135,380,623 Redemptions (37,695,165) ------------- Net increase in net assets resulting from capital share transactions 97,685,458 ------------- Total increase in net assets 321,302,720 NET ASSETS Beginning of year -- ------------- End of year $ 321,302,720 ------------- </TABLE> The accompanying notes are an integral part of these financial statements. 9 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) <TABLE> <CAPTION> <S> <C> NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS $ 223,617,262 Adjustments to reconcile net increase in net assets resulting from operations to net cash provided from operating activities Purchase of investment securities (111,312,492) Purchase of credit default swaps (87,793,098) Proceeds from dispositions of investment securities (including paydowns) 29,393,740 Proceeds from dispositions of credit default swaps 156,097,241 Net realized (gain)/loss on investments 8,247,891 Net realized (gain)/loss on swap contracts (107,929,188) Net change in unrealized depreciation on investments 61,374,144 Change in net value of swap contracts (177,184,013) Change in margin cash received from counterparties 218,648,130 Change in margin cash paid to counterparties (1,800,244) Change in securities purchased under agreements to resell (59,174,000) Change in interest receivable (126,085) Change in interest payable on margin cash 953,919 Change in accrued expenses and other liabilities 233,750 Change in due to brokers 95,483 Change in other assets (89,134) ------------- Net cash provided from operating activities 153,253,306 ------------- CASH PROVIDED FROM FINANCING ACTIVITIES Capital subscriptions 135,380,623 Capital redemptions (37,695,165) ------------- Net cash provided from financing activities 97,685,458 ------------- Net change in cash and cash equivalents 250,938,764 CASH AND CASH EQUIVALENTS Beginning of year -- ------------- End of year $ 250,938,764 ============= SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Interest paid $ 3,981,085 ============= </TABLE> The accompanying notes are an integral part of these financial statements. 10 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) FINANCIAL HIGHLIGHTS YEAR ENDED DECEMBER 31, 2007 - -------------------------------------------------------------------------------- (expressed in U.S. dollars) Results of operations for a share outstanding for the year ended December 31, 2007 are as follows: Per share operating performance(a) NET ASSET VALUE PER SHARE, BEGINNING OF YEAR $ 100,000.00 Net investment income 7,873.42 Net realized and unrealized gain 237,056.11 -------------- NET ASSET VALUE PER SHARE, END OF YEAR $ 344,929.53 ============== Total return(b) 244.93% RATIOS TO AVERAGE NET ASSETS Operating expense(c) (3.34)% Operating expense excluding interest expense(c) (0.33)% Net investment income(c) 4.33% (a) Per share operating performance is computed based upon the monthly outstanding shares. (b) Total return is calculated for a share outstanding the entire year. An individual shareholder's return may differ depending on the timing of subscriptions and redemptions. (c) The operating expense and net investment income ratios are calculated for the Fund taken as a whole. An individual shareholder's ratio may vary from these ratios based on the timing of capital transactions. The accompanying notes are an integral part of these financial statements. 11 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- 1. ORGANIZATION AND INVESTMENT OBJECTIVE HFH ShortPLUS Master Fund, Ltd. (the "Fund") is a Cayman Islands exempted company incorporated in accordance with the Companies Law (2004 revision) which commenced operations on January 2, 2007. The Fund's strategy is to assemble a short-biased portfolio of asset-backed securities ("ABS") that the Investment Manager believes are most likely to produce high returns during periods of adverse credit performance for residential mortgages, and for mortgage-backed securities ("MBS") and ABS. Returns will come from two principal sources: (i) market value changes arising from changes in credit spreads on the Fund's short positions; and (ii) credit default payments from counterparties on credit default swaps ("CDS") or other derivatives. Highland Financial Holdings Group, LLC ("Investment Manager") serves as the investment manager of the Fund. The Investment Manager manages and invests the Fund's assets and effects all security transactions on behalf of the Fund. The Fund operates under a "master fund/feeder fund" structure. HFH ShortPLUS Fund, Ltd. and HFH ShortPLUS Fund, L.P. (collectively, the "Feeder Funds") invest substantially all of their investable assets in the Fund. The following Feeder Funds were invested in the Fund at December 31, 2007: HFH ShortPLUS Fund, Ltd. $237,378,889 HFH ShortPLUS Fund, L.P. 83,923,831 ------------ Total Feeder Funds' investment in the Fund $321,302,720 ------------ 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES USE OF ESTIMATES The financial statements are prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The preparation of financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions, including estimates of fair value investments and CDS, that affect the reported amounts and disclosures in the financial statements. Actual results could differ from these estimates and those differences could be material to the financial statements. BASIS OF ACCOUNTING Transactions in securities are recorded on a trade date basis. Realized and unrealized gains/losses are calculated based on a FIFO cost basis. Interest income is recorded on an accrual basis when earned. Operating expenses, including interest on securities sold short, margin deposits, and reverse repurchase agreements, are recorded on the accrual basis as incurred. CASH AND CASH EQUIVALENTS Cash and cash equivalents consist principally of cash, margin cash received from counterparties, and short term investments (treasury bills), which are readily convertible into cash and have original maturities of three months or less. 12 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- VALUATION Investments in securities held by the Fund are carried at value. Value for such investments is estimated by the Investment Manager. The Investment Manager will use its reasonable discretion to value each investment by using, as a guide, a combination of (i) independent, third-party pricing sources; (ii) indications from one or more financial institutions engaged in trading the investments or securities similar to the investments being valued; (iii) transactions in the market of the same or similar securities; and (iv) in-house models the Investment Manager maintains. In cases where the number of indications is limited, the Investment Manager will review other factors such as the previous month's value, whether such indication is from the same counterparty, the delta between the current value and the previous month value, relevant market data or news, the value of similar securities, recent trading information and any other information which may be deemed relevant at the discretion of the Investment Manager. With respect to CDS, the Investment Manager may use, if considered representative of the value of CDS positions, margin marks from the actual counterparty with whom the security was traded, or from counterparties of a similar CDS position to estimate the valuation. However, if the Investment Manager believes the exit price will be either greater or less than the current margin mark, the Investment Manager has the discretion to revise the value accordingly. Fair value determinations based on indications from financial institutions or margin marks from counterparties may be based on as few as a single indication/margin mark, or may be calculated as the average of more than one such indication/margin mark, which average may include recent transactions in the market or ignore outlying indications/margin marks based on the Investment Manager's discretion. The Investment Manager may use observable transactions in the market in determining the fair value of investments if, at the discretion of the Investment Manager, prioritization of such transactions is considered more relevant given market conditions or other factors. Securities for which no indications are available are to be valued at such value as the Investment Manager may reasonably determine. The Investment Manager defines investments that are fair valued as those investments for which an investment is valued solely based on an in-house maintained model. As of December 31, 2007, these financial statements include investments fair valued by such in-house model totaling $4,705,836 (1.5% of net assets). In addition, the Investment Manager has determined that conditions in the 2007 asset backed securities market have impacted the extent of relevant data points that are available to estimate fair value of the Fund's investments. These market conditions include reduced liquidity, increased risk premiums for issuers, reduced investor demand for asset-backed securities, particularly those securities backed by sub-prime collateral, general financial stress and rating agency downgrades, and a general tightening of available credit. At December 31, 2007, the values for approximately $7,507,552 (2.3% of net assets) of investments, $176,174,662 (54.8% of net assets) of CDS "receiving" protection, and -$3,759,223 (-1.2% of net assets) of CDS "providing" protection were primarily estimated using one indication/margin mark obtained from an external source. Given market conditions described above, the indication/margin mark provided by financial institutions may differ from the bid or ask that market participants would be willing to transact. As a result, the range of fair value of investments and CDS positions can be significant and the values reflected in these financial statements may differ from the values that would have been realized had such investments been liquidated. Options that are listed on or admitted to trading on one or more exchanges are valued at the last sale price, if such price is equal to or is between, the "bid" and the "ask" prices (otherwise, the mean between the "bid" and "ask" prices is used). If options are not listed or admitted to trading on one or more exchanges, the fair value of such options is obtained from external parties which may include the contract 13 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- counterparty. Future contracts traded on a national exchange or market are valued at the last reported sales price on the valuation date. DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES The Fund recognizes the market value of all derivative instruments as either assets or liabilities in the Statement of Assets and Liabilities and measures those instruments at fair value. INTEREST RATE AND INDEX SWAPS The Fund may enter into interest rate and index swaps as part of its investment strategies. Swaps involve the exchange by the Fund with another party of respective commitments to pay or receive interest, effective return, or total return throughout the lives of the agreements. The Fund may be required to deliver or receive cash or securities as collateral upon entering into swap transactions. Movements in the relative value of the swap transactions may require the Fund or the counterparty to post additional collateral. Swaps change in value with movements in interest rates. During the term of the swap contracts, changes in value and accrued interest payments are recognized as unrealized gains or losses by marking the contracts to the market. These unrealized gains and losses are reported as an asset or liability, respectively, on the Statement of Assets and Liabilities. When contracts are terminated, the Fund will realize a gain or loss equal to the difference between the proceeds from (or cost of) the closing transaction and the Fund's basis in the contract, if any. CREDIT DEFAULT SWAPS The Fund enters into credit default swaps to simulate long and short bond positions that are either unavailable or considered to be less attractively priced in the bond market. The Fund uses these swaps to attempt to reduce risk where the Fund has exposure to the issuer, or to take an active long or short position with respect to the likelihood of the issuer's default. There is no certainty that the objectives of holding credit default swaps will be achieved. The buyer of a credit default swap is obligated to pay the seller a periodic stream of payments over the term of the contract in return for a contingent payment upon the occurrence of a credit event, with respect to an underlying reference obligation. Generally, a credit event means bankruptcy, failure to pay, obligation accelerated or modified restructuring. If a credit event occurs, the seller typically must pay the contingent payment to the buyer, which is typically the par value (full notional value) of the reference obligation. The contingent payment may be a cash settlement or by a physical delivery of the reference obligation in return for payment of the face amount of the obligation. If the Fund is a buyer and no credit event occurs, the Fund may lose its investment and recover nothing. However, if a credit event occurs, the buyer typically receives full notional value and interest for a reference obligation that may have little or no value. As a seller, the Fund receives a fixed rate of income throughout the term of the contract, provided that no credit event occurs. If a credit event occurs, the seller may pay the buyer the full notional value and interest of the reference obligation. Upfront payments made and/or received by the Fund are recorded as an asset and/or liability on the Statement of Assets and Liabilities and are recorded as a realized gain or loss on the termination date. As of December 31, 2007, the Fund has 79 open credit default swaps. The Fund is the buyer on 64 of these swaps ("receiving protection" on a total notional amount of $382.1 million) and is the seller on the remaining 15 ("providing protection" on a total notional amount of $85.5 million). Credit default swaps involve greater risks than if the Fund had invested in the reference obligations directly. In addition to general market risks, credit default swaps are subject to liquidity risk and counterparty credit risk. A buyer also may lose its investment and recover nothing should a credit event not occur. If a credit event did 14 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- occur, the value of the reference obligation received by the seller, coupled with the periodic payments previously received, may be less than the full notional value it pays to the buyer, resulting in a loss of value. The notional amounts of the swaps are not recorded in the financial statements. The swaps are carried at their estimated fair value, as determined in good faith by the Investment Manager. The change in value is recorded within unrealized appreciation (depreciation) until the occurrence of a credit event or the termination of the swap, at which time a realized gain (loss) is recorded. FUTURES A futures contract is an agreement between two parties to buy or sell a financial instrument for a set price on a future date. Initial margin deposits are made upon entering into futures contracts and can be either cash or securities. During the period the futures contract is open, changes in the value of the contract are recognized as unrealized gains or losses by marking to market on a daily basis to reflect the market value of the contract at the end of each day's trading. When the contract is closed, the Fund records a realized gain or loss equal to the difference between the proceeds of the closing transaction and the Fund's basis in the contract. PURCHASED OPTIONS The Fund may purchase put or call options. When the Fund purchases an option, an amount equal to the premium paid is recorded as an asset and is subsequently marked-to-market. Premiums paid for purchasing options that expire unexercised are recognized on the expiration date as realized losses. If an option is exercised, the premium paid is subtracted from the proceeds of the sale or added to the cost of the purchase to determine whether the Fund has realized a gain or loss on the related investment transaction. When the Fund enters into a closing transaction, the Fund will realize a gain or loss depending upon whether the amount from the closing transaction is greater or less than the premium paid. WRITTEN OPTIONS The Fund may write put or call options. When the Fund writes an option, an amount equal to the premium received is recorded as a liability and is subsequently marked-to-market. Premiums received for writing options that expire unexercised are recognized on the expiration date as realized gains. If an option is exercised, the premium received is subtracted from the cost of the purchase or added to the proceeds of the sale to determine whether the account has realized a gain or loss on the related investment transaction. When the Fund enters into a closing transaction, the Fund will realize a gain or loss depending upon whether the amount from the closing transaction is less or greater than the premium received. SHORT SALES When the Fund sells short, it may borrow the security sold short and deliver it to the broker-dealer through which it sold short as collateral for its obligation to deliver the security upon conclusion of the sale. Additionally, the Fund generally is required to deliver cash or securities as collateral for the Fund's obligation to return the borrowed security. The Fund may have to pay a fee to borrow the particular securities and may be obligated to pay over any payments received on such borrowed securities. A gain, limited to the price at which the Fund sold the security short, or a loss, unlimited as to dollar amount, will be recognized upon the termination of a short sale if the market price is less or greater than the proceeds originally received. 15 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- FINANCING TRANSACTIONS The Fund enters into repurchase agreements as a borrower (securities sold under agreement to repurchase) and as a lender (securities purchased under agreement to resell). All repurchase agreements are carried at their contractual amounts on the Statement of Assets and Liabilities, and the accrued income (expense) is recorded separately. Securities sold under agreements to repurchase include buy-sell financing transactions. SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE ("REVERSE REPURCHASE AGREEMENTS") The Fund monitors collateral market values relative to the amounts due under the agreements, including accrued interest, throughout the lives of the agreements, and when necessary, requires transfer of cash or securities in order to manage exposure and liquidity. In connection with such agreements, if the counterparty defaults or enters an insolvency proceeding, realization or return of the collateral to the Fund may be delayed or limited. At December 31, 2007, the Fund had no securities sold under agreements to repurchase. SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL ("REPURCHASE AGREEMENTS") Securities purchased under agreements to resell are generally collateralized principally by U.S. government and agency securities. The Fund takes possession of such underlying collateral, monitors its market value relative to the amounts due under the agreements, including accrued interest, throughout the lives of the agreements, and when necessary, may require a transfer of additional cash or securities in order to manage exposure and liquidity. In connection with such agreements, if the counterparty defaults or enters an insolvency proceeding, realization or return of the funds to the Fund may be delayed or limited. At December 31, 2007, the Fund had securities purchased under agreements to resell totaling $59,174,000. The Fund received collateral in the form of various FNMA MBS pools under a held in custody agreement with an interest rate of 4.6% and a maturity of two days. The value of the securities, including accrued interest, received as collateral by the Fund that it was permitted to sell or repledge was $59,189,122. INCOME TAXES The Fund is a Cayman Islands exempted company. Under the current laws of the Cayman Islands, there are no income, estate, transfer, sale or other taxes payable by the Fund. The Fund is taxed as a partnership for U.S. Federal income tax purposes, and as such, is not subject to income taxes; each investor may be individually liable for income taxes, if any, on its share of the Fund's net taxable income. The Fund trades securities for its own account and, as such, investors are generally not subject to U.S. tax on such earnings (other than certain withholding taxes indicated below). The Investment Manager intends to conduct the business of the Fund to the maximum extent practicable so that the Fund's activities do not constitute a U.S. trade or business. Interest and other income received by the Fund from sources within the United States may be subject to, and reflected net of, United States withholding tax at the rate of 30%. Interest, dividend and other income realized by the Fund from non-U.S. sources and capital gains realized on the sale of securities of non-U.S. issuers may be subject to withholding and other taxes levied by the jurisdiction in which the income is sourced. On February 1, 2008, FASB issued FIN 48-2, Effective Date of FASB Interpretation No. 48 for Certain Nonpublic Enterprises ("FSP"), which allows the Fund to defer the adoption of FIN 48 until periods beginning after December 15, 2007. The Investment Manager has elected to take advantage of this deferral. Based on its analysis, the Investment Manager has determined that the adoption of FIN 48 will not have a 16 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- material impact to the Fund's financial statements. However, the Investment Manager's conclusions regarding FIN 48 may be subject to review and adjustment at a later date based on factors including, but not limited to, further implementation guidance, and on-going analyses of tax laws, regulations and interpretations thereof. FIN 48 requires the Investment Manager to determine whether a tax position of the Fund is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement which could result in the Fund recording a tax liability that would reduce net assets. FIN 48 must be applied to all existing tax positions upon initial adoption and the cumulative effect, if any, is to be reported as an adjustment to net assets upon adoption. 3. DUE TO/FROM BROKERS The Fund has brokerage agreements with various brokerage firms to carry its account as a customer. The brokers have custody of the Fund's securities and, from time to time, cash balances may be due to/from these brokers. These securities and/or cash positions serve as collateral for any amounts due to brokers or as collateral for securities sold, not yet purchased or investment securities purchased on margin. The securities and/or cash positions also serve as collateral for potential defaults of the Fund. The Fund is subject to credit risk if the brokers are unable to repay balances due or deliver securities in their custody. 4. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK AND OTHER RISKS The Fund may invest on a leveraged basis in various financial instruments and is exposed to market risks resulting from changes in the fair value of the instruments. The Statement of Assets and Liabilities may include the market or fair value of contractual commitments involving forward settlements, futures contracts and swap transactions as well as investments in securities sold short. These instruments involve elements of market risk in excess of amounts reflected on the Statement of Assets and Liabilities. Derivative financial statements are used by the Fund to help manage such market risk and to take an active long or short position in the market. Should interest rates move unexpectedly, the Fund may not achieve the anticipated benefits of the hedging instruments and may realize a loss. Further, the use of such derivative instruments involves the risk of imperfect correlation in movements in the price of the instruments, interest rates and the underlying hedged assets. The investment characteristics of mortgage-backed and asset-backed securities differ from traditional debt securities. Among the major differences are that interest and principal payments are made more frequently, usually monthly, and that principal may be prepaid at any time because the underlying residential or commercial mortgage loans or other assets generally may be prepaid at any time. Maturities on mortgage-backed and asset-backed securities represent stated maturity dates. Actual maturity dates may differ based on prepayment rates. The Fund is exposed to credit-related losses in the event of nonperformance by counterparties to financial instruments. The maximum credit exposure related to the derivative financial instruments of the 17 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- Fund is equal to the fair value of the contracts with positive fair values as of December 31, 2007. It is the policy of the Fund to transact the majority of its securities and contractual commitment activity with broker-dealers, banks and regulated exchanges that the Investment Manager considers to be well established. The Fund's short-biased strategy depends in large measure upon the ability of the Investment Manager to identify ABS that experience future credit losses arising from the defaults by obligors on the related mortgage loans. This is the opposite approach from that employed in traditional long-bias credit investment strategies that generally seek to avoid credit losses on investments purchased on the basis of fundamental credit analysis, or on other bases. There can be no assurance that the Investment Manager's assessments of the likelihood of default and losses on specific ABS transactions will be accurate or that the predictive strengths of the Investment Manager's models and practices will not decline. Even if ABS default and loss rates increase generally in the future relative to the rates observed in the past, the Fund's return objectives will not be met if the Fund has bought credit protection or otherwise shorted securities that do not experience such higher default and loss rates. The Fund's strategy also includes long investments that are intended to generate positive income during the first several years of the Fund, in order to partially offset the negative carry of the short positions. Losses on these long positions could produce losses for the Fund and could result in the failure of the Fund to achieve the intended purpose of offsetting the CDS premium costs. The Fund is a new enterprise with limited operating history. Accordingly, an investment in the Fund entails risk. There can be no assurance that the Fund will achieve its investment objective or that the Fund's strategies will be successful. There exists a possibility that an investor could suffer a substantial loss as a result of an investment in the Fund. The success of any investment activity is influenced by general economic conditions that may affect the level and volatility of equity prices, credit spreads, interest rates and the extent and timing of investor participation in the markets for both equity and interest-rate-sensitive securities. Unexpected volatility or illiquidity in the markets in which the Fund directly or indirectly holds positions could impair the Fund's ability to carry out its business and could cause the Fund to incur losses. Depending on market conditions, reliable pricing information will not always be available from any source. Prices quoted by different sources are subject to material variation. Credit-sensitive tranches of ABS are exposed to credit risk arising from possible defaults of the underlying loans and recovery rates on those liquidated loans. The default rates of loans backing these securities is dependent on a number of factors including the quality and characteristics of the loans, national and regional economic growth, real estate values, the level of interest rates, changes in the availability of mortgage financing and other factors. Recovery values following a default will be dependent largely on regional and national real estate values among other things; although real estate values may depend on other economic variables. The rate of prepayments on the loans collateralizing a subordinate ABS tranche will generally have a significant effect on the amount of obligor defaults a tranche can face before suffering losses of interest or principal. The Investment Manager believes it is impossible to accurately predict prepayment rates because prepayment rates are heavily influenced by equally unpredictable interest rates. Consequently, while 18 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- the Investment Manager seeks to explore the potential effects of a wide range of possible prepayment rates for securities or CDS it purchases or sells, there can be no assurance that this analysis will exhaust the possible paths prepayments could take, or that the effects of any particular prepayment rate scenario will be evaluated correctly in respect of a specific ABS tranche or CDS. A decline in the market value of the Fund's portfolio of assets may limit the Investment Manager's ability to borrow, or may result in lenders initiating margin calls (i.e., requiring a pledge of cash or additional assets to re-establish the ratio of the amount of the borrowing to the value of the collateral). The Investment Manager could be required to sell assets at distressed prices under adverse market conditions in order to satisfy the requirements of the lenders. A default by the Fund under its collateralized borrowings could also result in a liquidation of the collateral by the lender, including any cross-collateralized assets, and a resulting loss of the difference between the value of the collateral and the amount borrowed. As discussed in Note 1, the Fund's investors are two Feeder Funds managed by the Investment Manager. The Fund could be materially affected by significant subscriptions and redemptions from the underlying investors of these Feeder Funds. 5. SHARE CAPITAL The authorized share capital of the Fund consists of 5,000,000 shares having a par value of $0.01 (U.S.) per share. At December 31, 2007, 931.50 shares were issued and outstanding. Common shares are offered at an offering price equal to the net asset value per common share as of the close of business on the immediately preceding business day. Any holder of common shares has the right, in accordance with and subject to the applicable provisions of the memorandum of association of the Fund and the laws of the Cayman Islands, to have all or a portion of their shares redeemed on a date determined by the Directors. At December 31, 2007, all outstanding shares are held by the Feeder Funds. The following table reconciles share transactions for the year ended December 31, 2007: SHARES Balance, January 2, 2007 -- Shares issued 1,150.86 Shares redeemed (219.36) ----------- BALANCE, DECEMBER 31, 2007 931.50 =========== The Directors of the Fund have the sole discretion to authorize distribution of dividends. 6. DIRECTORS AND FEES The following persons are independent non-executive Directors of the Fund: o David Bree 19 <PAGE> HFH SHORTPLUS MASTER FUND, LTD. (A CAYMAN ISLANDS EXEMPTED COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2007 - -------------------------------------------------------------------------------- o Peter Burnim All members of the Board of Directors are reimbursed for their out-of-pocket expenses incurred in connection with the performance of their duties and each receives an annual fee of approximately $5,000. No Directors have a shareholder interest in the Fund or have an interest, direct or indirect, in any transaction affecting the Fund during the year ended December 31, 2007, which is unusual in nature or significant to the business of the Fund. No Director has any contracts of significance with the Fund. 7. CONTINGENCIES AND COMMITMENTS In the normal course of business, the Fund enters into contracts that contain a variety of representations, warranties and general indemnifications. The Fund's maximum exposure under these arrangements, including future claims that may be made against the Fund that have not yet occurred, is unknown. However, based on experience of the Investment Manager, the Fund expects the risk of loss associated with such contracts to be remote. 8. RELATED PARTY TRANSACTIONS The Investment Manager provides discretionary services to other funds that follow an investment program similar to that which was followed by the Fund. Investments may be allocated between the Fund and other funds. Also, the Fund may purchase securities from and sell securities to such other funds. No additional transaction costs are incurred by the Fund as a result of such transactions. The Investment Manager allocates certain expenses to the Fund for the day-to-day accounting and administrative services performed by its employees on behalf of the Fund. For the year-ended December 31, 2007, these costs amounted to $163,588. These costs are included in the Fund's "professional expenses" on the statement of operations. 9. SUBSEQUENT EVENTS From January 1 through March 1, 2008, the Fund had redemptions of $33,617,455. In September 2006, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 157, Fair Value Measurements ("SFAS 157"). SFAS 157 defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. SFAS 157 applies to reporting periods beginning after November 15, 2007. The adoption of SFAS 157 is not expected to have a material impact on the Fund's financial statements. 20 <PAGE> AFFIRMATION OF COMMODITY POOL OPERATOR To the best of my knowledge and belief the information contained herein pertaining to HFH ShortPLUS Master Fund, Ltd. is accurate and complete. Highland Financial Holdings Group, LLC Commodity Pool Operator ------------------------------------------ By Paul Ullman President of Highland Financial Holdings Group, LLC The Investment Manager of Highland ShortPLUS Master Fund, Ltd. 21
CONSOLIDATED FINANCIAL STATEMENTS Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Period From January 1, 2007 Through August 9, 2007 (end of pre-emergence period) <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Consolidated Financial Statements Period From January 1, 2007 Through August 9, 2007 (end of pre-emergence period) CONTENTS Audited Consolidated Financial Statements Report of Independent Registered Public Accounting Firm...................1 Consolidated Statement of Financial Position..............................2 Consolidated Statement of Operations and Member's Equity..................4 Consolidated Statement of Cash Flows......................................5 Notes to Consolidated Financial Statements................................6 <PAGE> Report of Independent Registered Public Accounting Firm To the Board of Directors and Member: In our opinion, the accompanying consolidated statement of financial position and the related consolidated statements of operations and member's equity and of cash flows present fairly, in all material respects, the financial position of Premier Entertainment Biloxi LLC and Subsidiary at August 9, 2007 and the results of their operations and their cash flows for the period from January 1, 2007 to August 9, 2007 (end of pre-emergence period), in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit of these statements in accordance with generally accepted auditing standards as established by the Auditing Standards Board (United States) and in accordance with the auditing standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. As discussed under the heading "Liquidity and Management's Plans" in Note 1 to the consolidated financial statements, after considering the Company's operating results for 2009 and the potential impacts of the Company's failure to meet debt service obligations in 2010, which could include defaults under the related credit agreements and immediate acceleration of related amounts due, the Company is undertaking actions to improve operating results, obtain capital contributions and modify credit agreements in order to avoid defaults under such credit agreements. As discussed in Note 1 to the consolidated financial statements, the Company filed petitions on September 19, 2006 with the United States Bankruptcy Court for the Southern District of Mississippi, Southern Division, for reorganization under the provisions of Chapter 11 of the Bankruptcy Code. The Company's Joint Plan of Reorganization was substantially consummated on August 10, 2007 and the Company emerged from bankruptcy. In connection with its emergence from bankruptcy, the Company did not qualify for fresh start accounting. /s/ PricewaterhouseCoopers LLP March 25, 2008, except with respect to our opinion on the consolidated financial statements insofar as it relates to the disclosures under the heading "Liquidity and Management Plans" in Note 1, as to which the date is February 24, 2010 1 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Consolidated Statement of Financial Position AUGUST 9, 2007 (END OF PRE-EMERGENCE PERIOD) ASSETS Current assets: Cash and cash equivalents $ 17,158,856 Insurance receivable 11,089,220 Accounts receivable, net of doubtful accounts of $47,107 732,069 Inventories 1,158,523 Prepaid insurance 6,184,072 Prepaid expenses - other 1,813,143 Other current assets 30,234 ----------------- Total current assets 38,166,117 Property and equipment, net 214,058,811 Other noncurrent assets: Restricted cash 40,662,134 Other assets, net 854,718 ----------------- Total assets $ 293,741,780 ================= 2 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Consolidated Statement of Financial Position (continued) AUGUST 9, 2007 (END OF PRE-EMERGENCE PERIOD) LIABILITIES AND MEMBER'S EQUITY Liabilities not subject to compromise: Current liabilities: Accounts payable $ 21,920,063 Accrued interest - related party 305,139 Amounts due to related parties 11,242,201 Accrued payroll and employee benefits 1,919,525 Gaming liabilities 1,211,896 Other accrued liabilities 5,640,958 Notes payable 9,084,267 --------------------- Total current liabilities 51,324,049 Long-term debt 16,730,358 Liabilities subject to compromise (Note 1) 208,624,318 --------------------- Total liabilities 276,678,725 Member's contributed capital 52,775,215 Accumulated deficit (35,712,160) --------------------- Total member's equity 17,063,055 --------------------- Total liabilities and member's equity $ 293,741,780 ===================== See accompanying notes. 3 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Consolidated Statement of Operations and Member's Equity PERIOD FROM JANUARY 1, 2007 THROUGH AUGUST 9, 2007 (END OF PRE-EMERGENCE PERIOD) REVENUES Casino $ 12,317,597 Hotel 1,458,954 Food and beverage 3,070,697 Other 1,034,897 ---------------------- Gross revenues 17,882,145 Less promotional allowances 2,053,719 ---------------------- Net revenues 15,828,426 OPERATING EXPENSES Casino 7,314,675 Hotel 587,673 Food and beverage 1,505,075 General and administrative 1,681,892 Insurance recoveries (11,391,658) Management fees to related party 241,231 Pre-opening expenses 11,962,866 Utilities 310,226 Depreciation and amortization 1,664,898 Other operating 2,016,767 ---------------------- Total operating expenses 15,893,645 ---------------------- Loss from operations (65,219) OTHER (INCOME) EXPENSE Interest expense, net of capitalized interest 11,068,508 Interest income (71,632) ---------------------- Total other (income) expense 10,996,876 Loss before reorganization items (11,062,095) ---------------------- Reorganization costs, net 211,826 ---------------------- Net loss (11,273,921) Member's equity at beginning of the period 28,336,976 ---------------------- Member's equity at end of the period $ 17,063,055 ====================== See accompanying notes. 4 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Consolidated Statement of Cash Flows PERIOD FROM JANUARY 1, 2007 THROUGH AUGUST 9, 2007 (END OF PRE-EMERGENCE PERIOD) OPERATING ACTIVITIES Net loss $ (11,273,921) Depreciation and amortization 1,664,898 Amortization of deferred financing costs, discount and repayment premium 57,839 Insurance recoveries receivable (11,089,220) Changes in operating assets and liabilities: Accounts receivable (180,361) Inventories (1,158,523) Prepaid assets (4,605,260) Other assets (59,458) Accounts payable and accrued expenses 11,332,205 Accrued interest 4,603,386 ------------------ Net cash used in operating activities (10,708,415) INVESTING ACTIVITIES Purchases of property and equipment (66,571,126) Change in restricted cash 93,580,325 ------------------ Net cash provided by investing activities 27,009,199 Net change in cash and cash equivalents 16,300,784 Cash and cash equivalents at beginning of period 858,072 ------------------ Cash and cash equivalents at end of period $ 17,158,856 ================== Cash paid during the period for: Interest, net of capitalized interest $ 5,921,064 ================== Supplemental schedule of noncash investing and financing activities: Change in construction costs funded through accounts payable, amounts due to related parties and liabilities subject to compromise $ 15,043,007 ================== Unpaid interest reclassified to principal $ 3,218,465 ================== Reorganization items - See Note 1 See accompanying notes. 5 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements AUGUST 9, 2007 (END OF PRE-EMERGENCE PERIOD) 1. NATURE OF BUSINESS AND ORGANIZATION OF COMPANY Premier Entertainment Biloxi LLC, a Delaware limited liability company formed on October 16, 2003, (Premier Entertainment or the Company) owns and operates the Hard Rock Hotel & Casino Biloxi (Hard Rock Biloxi). The liability of GAR LLC (GAR), the Company's sole member, and officers of the Company is limited to the maximum amount permitted under the laws of the state of Delaware. Premier Finance Biloxi Corp. (Premier Finance) was incorporated in October 2003 as a Delaware corporation and is a wholly owned subsidiary of Premier Entertainment. Under Mississippi law, certain expenditures are exempt from sales tax if purchased with proceeds from industrial development revenue bonds issued by the Mississippi Finance Corporation. Premier Finance was formed to fund the capital expenditures that qualify for the tax-exempt status. Hard Rock Biloxi is a single casino gaming facility located on an 8.5 acre site on the Mississippi Gulf Coast and has approximately 1,375 slot machines, 50 table games, six live poker tables, five restaurants (including a Hard Rock Cafe and Ruth's Chris Steakhouse), a full service spa, a 5,200 square foot pool area, 3,000 square feet of retail space, an eleven-story hotel with 318 rooms and suites and a Hard Rock Live! entertainment venue with a capacity of 1,500 persons. Hard Rock Biloxi commenced operations on June 30, 2007. Casino operations are subject to extensive regulation in the State of Mississippi by the Mississippi Gaming Commission and Mississippi State Tax Commission. The Company, its ownership and management are subjected to findings of suitability reviews by the Mississippi Gaming Commission. In addition, the laws, rules and regulations of state and local governments in Mississippi require the Company to hold various licenses, registrations and permits and to obtain various approvals for a variety of matters. In order to continue operating, the Company must remain in compliance with all laws, rules and regulations and pay gaming taxes on its gross gaming revenues. Failure to maintain such approvals or obtain renewals when due, or failure to comply with new laws or regulations or changes to existing laws and regulations would have an adverse effect on the Company's business. Management believes it is currently in compliance with all governmental rules and regulations. 6 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 1. NATURE OF BUSINESS AND ORGANIZATION OF COMPANY (CONTINUED) LIQUIDITY AND MANAGEMENT'S PLANS The Company has incurred net losses since inception and although income from operations was generated in 2009 and management expects to be able to meet operating obligations and obligations due under the Loan and Security Agreement for equipment financing with IGT it does not anticipate that cash flows from operations during 2010 will be sufficient to meet its interest obligations under the $180 million senior secured credit facility with BHR Holdings, Inc. (BHR) (as further described below) without capital contributions from GAR or modifications to the BHR Credit Agreement. Failure to meet the interest obligation under the BHR Credit Agreement when due would constitute a default under the BHR Credit Agreement which would also create a default under the junior subordinated note held by LUK-Ranch Entertainment, LLC (LRE) described in Note 7. Such defaults allow the respective lenders to declare the notes immediately due and payable. Furthermore, a default under the BHR Credit Agreement provides Hard Rock Hotel Licensing, Inc. the right to terminate the Hard Rock license agreement (Notes 9) under certain conditions. BHR and LRE are related parties that are controlled by Leucadia National Corporation, who through its subsidiaries is also the controlling member of GAR. Management intends to improve operating results by growth in revenues through its marketing and customer loyalty programs and by continued emphasis on expense control. In addition, management intends to seek capital contributions from GAR and or modifications to the BHR Credit Agreement, in order to meet its interest obligations under the BHR Credit Agreement. There is no assurance that management's plans will generate sufficient cash flows from operations to meet the related party interest obligations or that modifications to the BHR Credit Agreement will be obtained. As such, there is substantial doubt about the Company's ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. The Company's consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
7 <PAGE> BANKRUPTCY FILING On September 19, 2006 (the Petition Date), the Company filed voluntary petitions for reorganization under Chapter 11 of Title 11 of the United States Code, before the United States Bankruptcy Court (the Court) for the Southern District of Mississippi, Southern Division (Case No. 06-50975 (ERG). The Company sought the Court's assistance in gaining access to Hurricane Katrina - related insurance proceeds over which U.S. Bank National Association, in its capacity as trustee and disbursement agent (the Trustee) for the Company's 10 3/4% First Mortgage Notes (the Notes) and a group of majority holders of the Notes had denied access. Under Chapter 11, certain claims against the Company in existence prior to the filing of the petitions were stayed while the Company continued business operations as a debtor-in-possession. As a debtor-in-possession, the Company followed the guidance of Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code. Accordingly, certain of the stayed claims which were impaired under the plan are reflected in the August 9, 2007 consolidated statement of financial position as "liabilities subject to compromise." Certain revenues and expenses resulting from the reorganization are reported as reorganization items in the August 9, 2007 statement of operations and member's equity. On December 11, 2006, the Company filed with the Court a plan of reorganization (the Plan) and subsequently filed an amended Plan with the Court on February 22, 2007. On July 30, 2007, the Court entered an order confirming the Plan, subject to a modification which the Company filed on August 1, 2007. On August 10, 2007, Premier Entertainment and Premier Finance emerged from bankruptcy when the Plan was substantially consummated (the Effective Date). As such, Premier Entertainment and Premier Finance are no longer classified as debtors-in-possession. The Court continues to retain jurisdiction of certain matters including the ultimate resolution of the disputed escrow amount as described below and resolution of certain other disputed claims. 8 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 1. NATURE OF BUSINESS AND ORGANIZATION OF COMPANY (CONTINUED) Under the Plan, as approved by the Court, noteholders received principal of $160 million and accrued unpaid interest of $9.1 million in cash on the Effective Date. In addition, the Company placed $14.7 million in escrow with U.S. Bank. $13.7 million of this amount represents a prepayment premium or penalty, to which the noteholders may be entitled. The Company disputes that any prepayment premium or penalty is due the noteholders and as such the disputed amount has been placed in escrow pending resolution by the Court. In addition, the Company placed $1 million in escrow for fees and expenses which may be incurred by the Trustee in conjunction with the dispute resolution. Entitlement to the escrows is expected to be determined by the Court during 2008. The Company believes it is probable that the Court will approve payment of Trustee legal fees and expenses and has fully reserved for that contingency. However, the Company does not believe it is probable or remote that the Court will find in favor of the noteholders with respect to the additional damages escrow, and any potential loss can not be reasonably estimated. Accordingly, the Company has not accrued a loss for the additional damages contingency. On the Effective Date, Peoples Bank, holder of the senior secured reducing line of credit facility received $1.3 million of principal plus interest at a reduced rate of 7% from the Petition Date through the Effective Date. The reduction in interest rate resulted in a $29,672 difference in interest costs. Holders of other secured claims received 100% of their allowed claim, including contractual interest on the Effective Date. Holders of general unsecured claims received 50% of their allowed claim plus post petition interest at the federal judgment rate of 5.02% on the Effective Date and received the balance, with interest, on October 10, 2007. The reduction in contractual interest rates and interest paid under the plan on certain general unsecured claims resulted in $1.2 million difference in interest costs. The Plan was funded by a $180 million senior secured credit facility dated August 10, 2007 provided by BHR Holdings, Inc. (BHR), a related party, and a $20 million loan and security agreement dated August 10, 2007 provided by International Game Technology (IGT). The BHR credit facility will mature February 2012, bears interest at 10 3/4%, is prepayable at any time without penalty, and contains other covenants, terms and conditions similar to those contained in the indenture that governed the Notes 9 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 1. NATURE OF BUSINESS AND ORGANIZATION OF COMPANY (CONTINUED) (see Note 7). On the Effective Date, $160 million was advanced to the Company under this facility. As of October 11, 2007, the full $180 million had been advanced. The IGT loan was initially funded on the Effective Date and $19.8 million had been advanced as of August 17, 2007. The IGT loan is secured by certain IGT slot machines, slot system, and non-IGT ancillary equipment and is payable in thirty-five consecutive monthly installments based on a sixty-month amortization with a balloon payment on the thirty-sixth month of the outstanding remaining principal balance. Interest accrues at the "high Wall Street Journal prime lending rate," (8.25% at August 9, 2007) and the first payment of principal and interest was due September 20, 2007. The loan also includes a 2% loan fee of $139,332 for the portion of the loan representing the non-IGT ancillary equipment On August 2, 2007, certain of the noteholders filed a notice of appeal of the confirmation order and a motion for stay of the confirmation order pending resolution of the appeal. On August 10, 2007, the motion for stay of the confirmation was denied by both the Court and the United States District Court for the Southern District of Mississippi. The Company has filed a motion to dismiss the appeal on the basis of equitable mootness due to the fact that the Plan has been substantially carried out. On March 19, 2008 the United States District Court for the Southern District of Mississippi granted the Company's motion to dismiss the appeal. Liabilities Subject to Compromise The following table summarizes the components of liabilities subject to compromise included on the consolidated statement of financial position as of August 9, 2007: Senior note in default, including accrued interest $ 169,105,847 Equipment financing in default, including accrued interest 15,967,710 Accounts payable and other accrued liabilities (a) 23,550,761 ---------------- Total liabilities subject to compromise $ 208,624,318 ================= (a) Accounts payable and other accrued liabilities include $15.7 million payable to related parties (see Note 8). 10 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 1. NATURE OF BUSINESS AND ORGANIZATION OF COMPANY (CONTINUED) Liabilities subject to compromise refers to pre-petition obligations that may have been impacted by the Chapter 11 reorganization process. At August 9, 2007, liabilities subject to compromise represents the balances of pre-petition liabilities as resolved by the Plan. REORGANIZATION ITEMS, NET The following table summarizes the components included in reorganization items, net on the consolidated statement of operations and member's equity for the period from January 1, 2007 through August 9, 2007: Professional fees $ 3,738,148 Net gain on claim settlements (1,069,981) Interest income (2,456,341) ---------------------- Total reorganization items, net $ 211,826 ====================== 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES BASIS OF PRESENTATION AND USE OF ESTIMATES The Company's accounting policies and its standards of financial disclosure are in conformity with United States generally accepted accounting principles. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Significant estimates include the estimated useful lives for depreciable assets, the estimated allowance for doubtful accounts receivable, estimated cash flows in assessing the recoverability of long-lived assets, and estimated liabilities for the slot bonus point program and self insurance claims. Actual results could differ significantly from those estimates. PRINCIPLES OF CONSOLIDATION The consolidated financial statements include the accounts of Premier Entertainment and its wholly owned subsidiary, Premier Finance Biloxi Corp. All significant inter-company accounts and transactions have been eliminated. 11 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) CASH AND CASH EQUIVALENTS Cash includes cash required for gaming operations. For purposes of reporting the statements of cash flows, the Company considers all cash accounts and all short-term investments with maturity dates of ninety days or less when purchased to be cash equivalents. ACCOUNTS RECEIVABLE AND ALLOWANCE FOR DOUBTFUL ACCOUNTS Accounts receivable are principally comprised of casino and hotel receivables, which do not bear interest and are recorded at cost. The Company extends credit to approved casino customers following background checks and investigations of creditworthiness. The Company reserves an estimated amount of receivables that may not be collected. The methodology for estimating the allowance includes specific reserves and applying various percentages to aged receivables. Historical collection rates are considered, as are customer relationships, in determining specific allowances. As with many estimates, management must make judgments about potential actions by third parties in establishing and evaluating the allowance for bad debts. INVENTORIES Inventories, consisting principally of food, beverages and operating supplies, are stated at the lower of cost (first-in, first-out) or market. PROPERTY AND EQUIPMENT Property and equipment are stated at cost less accumulated depreciation and amortization. The Company capitalizes the cost of purchases of property and equipment and capitalizes the cost of improvements to property and equipment that increase the value or extend the useful life of the asset. Maintenance and repairs are charged to expense as incurred. Depreciation is computed using the straight-line method over the following estimated useful lives of the assets: Land improvements 20 years Building 40 years Furniture, fixtures, and equipment 3-10 years 12 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) In accordance with SFAS No. 144, "Accounting for the Impairment or Disposal of Long-lived Assets", long-lived assets to be held and used by the Company are reviewed to determine whether any events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. Factors that might indicate a potential impairment may include, but are not limited to, significant decreases in the market value of the long-lived asset, a significant change in the long-lived asset's physical condition, a change in industry conditions or a reduction in cash flows associated with the use of the long-lived asset. If these or other factors indicate the carrying amount of the asset may not be recoverable, the Company determines whether an impairment has occurred through the use of an undiscounted cash flow analysis of the asset at the lowest level for which identifiable cash flows exist. If an impairment has occurred, the Company recognizes a loss for the difference between the carrying amount and the fair value of the asset. The fair value of the asset is measured using market prices or, in the absence of market prices, is based on an estimate of discounted cash flows. At August 9, 2007 and for the period January 1, 2007 through August 9, 2007, there has been no impairment of long-lived assets. CAPITALIZATION OF INTEREST In accordance with SFAS No. 34, Capitalization of Interest Cost (SFAS No. 34), the Company capitalizes the interest cost associated with construction projects as part of the cost of the project. Interest is typically capitalized on amounts expended on the project using the weighted-average cost of outstanding borrowings. Capitalization of interest starts when construction activities, as defined in SFAS No. 34, begin and ceases when construction is substantially complete. Such capitalized interest becomes part of the cost of the related asset and is depreciated over the estimated useful life. INTANGIBLE ASSETS The Company has a license agreement with Hard Rock Hotel Licensing, Inc., which provides for an initial term of twenty years and the option to renew for two successive ten-year terms. Under the license agreement, the Company has the exclusive right to use the "Hard Rock" brand name in connection with its hotel and casino resort. As consideration for the licensed rights as provided in the license agreement, the Company paid a one-time territory fee of $500,000. This cost was capitalized and is recorded as other assets on the consolidated statement of financial position and is being amortized over a 20-year period that began in September 2005. 13 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) REVENUE AND PROMOTIONAL ALLOWANCES Casino revenue is the aggregate net difference between gaming wins and losses, with liabilities recognized for funds deposited by customers before gaming play occurs, for chips outstanding and "ticket-in, ticket-out" coupons in the customers' possession, and for accruals related to the anticipated payout of progressive jackpots. Progressive slot machines, which contain base jackpots that increase at a progressive rate based on the number of credits played, are charged to revenue as the amount of the progressive jackpots increase. Sales incentives to customers such as points earned in point-loyalty programs related to gaming play are recorded as a reduction of gross casino revenues. Hotel revenue recognition criteria are met at the time of occupancy. Food and beverage revenue recognition criteria are met at the time of service. Advance deposits for hotel rooms are recorded as liabilities until revenue recognition criteria are met. The retail value of accommodations, food and beverage, and other services furnished to hotel/casino guests without charge is included in gross revenue and then deducted as promotional allowances. The estimated retail value of such promotional allowances is included in operating revenues as follows: Food & beverage $ 1,546,760 Rooms 243,640 Other 263,319 ----------------------- Total $ 2,053,719 ======================= The estimated departmental cost of providing such promotional allowances is included in casino operating expenses as follows: Food & beverage $ 1,014,003 Rooms 118,385 Other 378,759 ----------------------- Total $ 1,511,147 ======================= 14 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) FREQUENT PLAYERS PROGRAM The Company has established a promotional club to encourage repeat business from frequent and active slot machine customers. Members earn points based on gaming activity and such points can be redeemed for free slot play. The Company accrues for club points as a reduction to gaming revenue based upon the estimates for expected redemptions. ADVERTISING COSTS Costs for advertising are expensed as incurred. Advertising costs included in casino expense was $350,956 for the period from January 1, 2007 through August 9, 2007. SELF-INSURANCE The Company is self-insured for employee medical insurance coverage up to an individual stop loss of $50,000. Self-insurance liabilities are estimated based on the Company's claims experience and are included in other accrued liabilities on the consolidated statement of financial position. Such amount at August 9, 2007 was $345,817. At August 9, 2007, the total amount of claims exceeding the stop loss was immaterial. PRE-OPENING COSTS Pre-opening costs are expensed as incurred, consistent with Statement of Position 98-5, Reporting on the Costs of Start-up Activities (SOP 98-5). Expenses incurred include payroll and payroll related expenses, marketing expenses, rental expenses, outside services, legal and professional fees, management fees to related party and other expenses related to the start-up phase of operations. INCOME TAXES As a limited liability company, the Company has elected to be treated as a partnership for income tax purposes; accordingly, any tax related to the Company's income is the obligation of its member and no federal or state income tax provision has been recorded in the Company's consolidated financial statements. 15 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 3. HURRICANE INSURANCE RECOVERIES On August 29, 2005, just two days before the Hard Rock Biloxi was originally scheduled to open to the public, Hurricane Katrina hit the Mississippi Gulf Coast and severely damaged the hotel and related structures and completely destroyed the casino. On August 15, 2005, the Company purchased a comprehensive blanket insurance policy providing up to $181.1 million in coverage for damage to real and personal property, including business interruption coverage. The insurance was comprised of a $25.0 million primary layer underwritten by Industrial Risk Insurers, a $25.0 million first excess layer underwritten by several insurance carriers, and a second excess layer comprising $131.1 million underwritten by several insurance carriers. The syndicated coverage was spread over twelve different insurance carriers. The Company had a 3.0% deductible on its coverage, but purchased three additional insurance policies to reduce the Company's exposure related to that deductible. As of August 9, 2007, the Company had reached final settlements with all but one of its carriers under its blanket insurance policies and had collected total insurance recoveries of $161.2 million. In January 2008, the Company settled the remaining insurance claim. As of and for the period ended August 9, 2007, the Company has recognized insurance recoveries of $11.4 million with an insurance receivable of $11.1 million. Such receivable was collected in full on February 21, 2008. All other insurance recoveries were recognized in years ended prior to 2007. 4. RESTRICTED CASH Restricted cash consists of cash and highly liquid instruments with original maturities of 90 days or less, which carrying amounts approximate fair value. The net proceeds from the issuance of the Notes, a portion of the equity investment and the proceeds from the junior subordinated note were deposited into a construction disbursement account and a tidelands lease reserve account pursuant to the disbursement agreement of the Notes. These proceeds were utilized to construct the property which was substantially completed in August 2005 and subsequently damaged by Hurricane Katrina. The insurance proceeds related to Hurricane Katrina received prior to August 9, 2007 totaling $161.2 million have been deposited into the restricted accounts held by the Trustee. These accounts were pledged to the Trustee as security for the Company's obligations under the Notes, and could only be released to the Company in accordance with the disbursement agreement or approval from the Court (see Note 1). The Company also has a $1.0 million certificate of deposit which is pledged as security for the Company's obligations under the Hard 16 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 4. RESTRICTED CASH (CONTINUED) Rock license agreement. In the accompanying consolidated statement of financial position, restricted cash is classified as noncurrent as it is primarily designated for the reconstruction of property and purchases of equipment. Restricted cash at August 9, 2007 includes the following: Construction disbursement $ 23,157,552 Tidelands lease reserve 880,872 Insurance proceeds in escrow (a) 15,623,710 ----------------- Cash restricted by the Notes 39,662,134 Certificate of deposit restricted by the Hard Rock license agreement 1,000,000 ------------------ Total restricted cash $ 40,662,134 ================== (a) Includes $1.3 million escrowed on behalf of Peoples Bank and $14.3 million escrowed on behalf of IGT pending determination of their rights, if any to the insurance proceeds. 5. PROPERTY AND EQUIPMENT Property and equipment held at August 9, 2007 consisted of the following: Land $ 31,416,920 Building 131,072,698 Equipment 54,316,354 ----------------- 216,805,972 Less accumulated depreciation 2,747,161 ----------------- Property and equipment, net $ 214,058,811 ================= Depreciation expense totaled $1.6 million for the period from January 1, 2007 through August 9, 2007. Interest capitalized for the period from January 1, 2007 through August 9, 2007 was $2.7 million. 17 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 6. OTHER NONCURRENT ASSETS Other assets, net consisted of the following at August 9, 2007: Hard Rock license fee, net of accumulated amortization of $48,589 $ 451,411 Deferred financing costs, net of accumulated amortization of $182,813 242,187 Deposit 161,120 ----------------- Other assets, net $ 854,718 ================= Amortization expense for the Hard Rock license fee and the leasehold contract was $15,137 for the period from January 1, 2007 through August 9, 2007. For the Hard Rock license fee, the estimated amortization expense per year for the next five years is $25,000. 7. LONG-TERM DEBT AND LOAN AND SECURITY AGREEMENT Long-term debt as of August 9, 2007 is as follows: 10 3/4% First Mortgage Notes due 2012 in default $ 160,000,000 15% Junior Subordinated Note due 2012 16,730,358 Variable rate IGT note payable in default 12,870,932 Variable rate Senior Secured Reducing Line of Credit Facility in default 1,250,000 Fixed rate BHR note payable in default 9,084,267 ------------------ 199,935,557 Less debt and loan agreements classified as liabilities subject to compromise 174,120,932 Less notes payable current 9,084,267 ------------------ Long-term debt $ 16,730,358 ================== 10 3/4% FIRST MORTGAGE NOTES DUE 2012 On January 23, 2004, the Company issued $160 million of 10 3/4% First Mortgage Notes due February 1, 2012 in a private placement offering which were subsequently exchanged in an exchange offer registered on Form S-4. The Notes were senior to all existing and future senior unsecured indebtedness, but were subordinated to $14.1 million of senior secured indebtedness incurred to finance 18 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 7. LONG-TERM DEBT AND LOAN AND SECURITY AGREEMENT (CONTINUED) the acquisition and installation of furniture, fixtures, and equipment. The Notes were secured by a pledge of the Company's membership interests and substantially all of the existing and future assets, except for assets securing certain other indebtedness. In addition, the Trustee was named as a loss payee on behalf of the noteholders under the Company's insurance policies. Interest on the Notes was payable semiannually on each February 1 and August 1 through maturity. Under the governing indenture, the Notes may have been redeemed, in whole or in part, at any time on or after February 1, 2008 at the redemption prices (expressed as percentages of principal amount) set forth below, plus accrued and unpaid interest, to the applicable redemption date, if redeemed during the 12-month period beginning on February 1 of the years indicated below: ------------------------------------------------- YEAR PERCENTAGE ------------------------------------------------- 2008 105.38% 2009 102.69% 2010 and thereafter 100.00% In addition, up to 35% of the Notes may have been redeemed at a premium on or prior to February 1, 2007 with the net cash proceeds of an initial public offering. As a result of the bankruptcy, the Notes are classified as liabilities subject to compromise in the accompanying consolidated statement of financial position. The Notes were paid in full on August 10, 2007 in accordance with the Company's confirmed plan of reorganization (see Note 1). 15% JUNIOR SUBORDINATED NOTE DUE 2012 On January 13, 2004 the Company borrowed $10.0 million in the form of a junior subordinated note due August 1, 2012 from Rank America, Inc., an affiliate of The Rank Group Plc, and owner of Hard Rock Hotel Licensing, Inc. On April 25, 2006 the junior subordinated note was acquired by LUK-Ranch Entertainment, LLC (LRE), a related party. Interest on the junior subordinated note accrues at a rate of 15% per annum. Accrued interest at each semi annual interest payment date of February 1 and August 1 is added to the principal balance to the extent not paid. The Company will be required to pay a repayment premium of 3% of the principal amount of the junior subordinated note when it is repaid. Such premium is being accrued over the term of the junior subordinated note. 19 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 7. LONG-TERM DEBT AND LOAN AND SECURITY AGREEMENT (CONTINUED) IGT NOTE PAYABLE On January 5, 2005, the Company entered into a Commercial Sales and Security Agreement with IGT (the IGT Agreement) for the financing of certain gaming devices and systems. Pursuant to the IGT Agreement, the Company purchased approximately 1,100 slot devices from IGT, as well as software licenses and related equipment for the gaming system. Under the IGT Agreement, interest accrued at the "high Wall Street Journal prime lending rate" (8.25% at August 9, 2007) and payments were based on a 60-month amortization payable in thirty-six monthly installments of principal and accrued interest with the balance due on the thirty-seventh month (November 2008). IGT was named as a loss payee under the Company's insurance policies. As a result of the bankruptcy, the amount due under the IGT Agreement is classified as liabilities subject to compromise in the accompanying consolidated statement of financial position. In accordance with the Company's confirmed plan of reorganization, $7.6 million of principal, accrued pre-petition interest at the contract rate, and post-petition accrued interest at the reduced rate of 5.02% was paid on August 10, 2007. The remaining balance of principal and accrued interest was paid October 10, 2007 (see Note 1). SENIOR SECURED REDUCING LINE OF CREDIT FACILITY On August 26, 2005, the Company received a $1.3 million loan from The Peoples Bank pursuant to a $10.0 million Senior Secured Reducing Line of Credit Facility (the Credit Facility). The Credit Facility was secured by a security interest in certain collateral purchased by the Company and the lender was named as a loss payee under the Company's blanket insurance policies. The Credit Facility had a term of 66 months that included an initial funding period that ended on December 31, 2005. Interest on the Credit Facility accrued at the rate of LIBOR plus 4.25% (9.7475% at August 9, 2007). On December 31, 2005, the outstanding balance of the Credit Facility was converted into a fully amortizing, five-year term loan due December 31, 2010, requiring quarterly payments of principal and interest. As a result of the bankruptcy, the amounts due under the credit facility are classified as liabilities subject to compromise in the accompanying consolidated statement of financial position. In accordance with the Company's confirmed plan of reorganization, the credit facility was paid in full, with post petition accrued interest at the reduced rate of 7% per annum on August 10, 2007. 20 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 7. LONG-TERM DEBT AND LOAN AND SECURITY AGREEMENT (CONTINUED) BHR HOLDINGS, INC. FIXED RATE NOTE PAYABLE On May 23, 2006, the Company received an $8.0 million loan from BHR, a related party. An additional $0.1 million was received in September 2006. The note bears interest at 12% per annum and the principal balance and all accrued and unpaid interest is due on the earlier of May 23, 2007 or the date on which sufficient insurance proceeds received from certain insurance carriers become available to repay the note. Under the Fixed Rate Note, any interest not paid on the maturity date shall be compounded by increasing the principal amount by the amount of interest accrued through the maturity date. On May 23, 2007, $984,267 of accrued and unpaid interest was added to the principal balance of the BHR Fixed Rate Note. On February 26, 2008, the Company repaid the principal balance and accrued interest due under the BHR Fixed Rate Note in full. OTHER On July 1, 2005, the Company obtained an Irrevocable Letter of Credit from The Peoples Bank in favor of Hard Rock Hotel Licensing, Inc. in the amount of $1.0 million to comply with the terms and conditions of the Licensing Agreement with Hard Rock Hotel Licensing, Inc. The Letter of Credit is secured by a certificate of deposit in the amount of $1.0 million. The Letter of Credit reduces by $100,000 on the first of each month beginning January 1, 2008 until it reaches zero on October 1, 2008. 8. RELATED PARTY TRANSACTIONS Roy Anderson, III a member of GAR, is the President, Chief Executive Officer and majority stockholder of Roy Anderson Corp. (RAC), the Company's general contractor. In the aftermath of Hurricane Katrina, RAC performed remedial work in the amount of $7.5 million, of which $2.9 million was outstanding and reflected in liabilities subject to compromise in the August 9, 2007 consolidated statement of financial position. In accordance with the Company's confirmed plan of reorganization, this amount was paid in full with post petition interest as per the Plan on September 30, 2007 (see Note 1). On June 16, 2006, the Company entered into a $78.3 million guaranteed maximum price construction agreement (Construction Agreement) with RAC to provide for rebuilding the casino portion of the Hard Rock Biloxi and renovating and repairing the existing hotel tower, low-rise building, parking garage and pool 21 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 8. RELATED PARTY TRANSACTIONS (CONTINUED) and deck area that were severely damaged by Hurricane Katrina. Deductive change orders were issued on October 25, 2006, May 25, 2007, and October 10, 2007, reducing the amount of the guaranteed maximum price to $73.0 million. During the period from January 1, 2007 through August 9, 2007, $42.0 million was paid to RAC under the Construction Agreement and $4.6 million is outstanding and reflected in amounts due to related parties in the August 9, 2007 consolidated statement of financial position. Subsequent to August 9, 2007, the $4.6 million was paid to RAC. On June 16, 2006, the Company entered into a receivables purchase agreement with BHR and RAC. Pursuant to the terms of the receivables purchase agreement, BHR agreed to purchase up to $40.0 million of receivables due to RAC by the Company under the Construction Agreement if such receivables are past due for more than ten days. As of August 9, 2007, $11.3 million of the amount due to RAC was paid under this purchase agreement. The Company has reflected these amounts owing to BHR as liabilities subject to compromise in the August 9, 2007 consolidated statement of financial position. In accordance with the Company's confirmed plan of reorganization, this amount was paid in full with post petition interest as per the Plan on October 10, 2007 (see Note 1). During the bankruptcy proceedings, LRE purchased certain third party claims against the Company in the amount of $1.0 million. The Company has reflected these amounts owing to LRE as liabilities subject to compromise in the August 9, 2007 consolidated statement of financial position. In accordance with the Company's confirmed plan of reorganization, this amount was paid in full with post petition interest as per the Plan on October 10, 2007 (see Note 1). In 2006, in conjunction with a change of control of the Company's members, BHR commenced a tender offer (the Offer) for all of the Company's outstanding 10 3/4% First Mortgage Notes at a price equal to 101% of the par value of the Notes in satisfaction of the Company's obligation under the Indenture to make such an offer upon the occurrence of a change of control as defined in the Indenture. The offer expired with none of the Notes being tendered. In connection with the Offer, GAR agreed to cause Premier to pay BHR a fee of $2.0 million, which will be paid only to the extent distributions from the Company are available for such purpose. At August 9, 2007 the fee remains unpaid and is included in amounts due to related parties on the consolidated statement of financial position. 22 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 8. RELATED PARTY TRANSACTIONS (CONTINUED) In addition, the members of the Board of Managers of Premier are entitled to be paid an annual management fee in an aggregate amount of $2.0 million, which will be paid by Premier to the extent distributions from the Company are available for such purpose. The Company began accruing for this fee on April 26, 2006 and has accrued $2.6 million for this management fee in amounts due to related parties on the August 9, 2007 consolidated statement of financial position. As of August 9, 2007 LRE has paid $2.1 million of expenses on behalf of the Company. Such amount is included in amounts due to related parties on the August 9, 2007 consolidated statement of financial position. 9. COMMITMENTS OPERATING LEASES The Company is committed under various operating lease agreements which were assumed in the bankruptcy proceedings primarily related to property, submerged tidelands and equipment. Generally, these leases include renewal provisions and rental payments, which may be adjusted for taxes, insurance and maintenance related to the property. Future minimum rental commitments under noncancelable operating leases are as follows: 2007 $ 563,532 2008 1,358,660 2009 1,293,910 2010 1,293,940 2011 1,291,818 2012 1,294,135 Thereafter 27,762,291 ---------------- $ 34,858,286 ================ Total rent expense for these long-term lease obligations was $329,303 for the period from January 1, 2007 through August 9, 2007. 23 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 9. COMMITMENTS (CONTINUED) In October 2003, the Company entered into an agreement with the State of Mississippi for the lease and use of approximately 5 acres of submerged tidelands. The term of the lease is for a period of 30 years. For the initial period commencing on October 27, 2003 until the opening date as defined in the agreement, the Company was required to pay annual rent of $21,900. From the opening date through the remainder of the lease term, the lease rate was to be determined as fair value on that date. In conjunction with the opening of the casino, the revised lease rate is $985,000 annually. This rate will be adjusted every five years based on the greater of the Consumer Price Index change for the period or by appraisal of the fair market rent. In November 2003, the Company entered into an agreement with the City of Biloxi, Mississippi to lease property and the related airspace for a period of 40 years. For the initial three years of the lease beginning in October 2004, the Company must pay monthly rent of $12,500. The rent will increase by the Consumer Price Index beginning on the fifth anniversary date of execution of the lease and continuing on each fifth anniversary date. Under the Hard Rock licensing agreement, the Company is obligated to pay an annual lease fee of $150,000 for memorabilia displayed at the Hard Rock Biloxi. The annual lease fee is fixed for the first two years and then adjusts thereafter by the greater of 3% or an adjustment based on the inflation index, but in no event shall such adjustment exceed 5% annually. OTHER COMMITMENTS Under the Hard Rock licensing agreement, the Company is obligated to pay an annual fee of $1.1 million which increases to $1.5 million over five years and increases annually thereafter based on the consumer price index, plus fees based on future non-gaming revenues. The Company will pay a "Continuing Fee" equal to three percent (3%) of the Licensing Fee Revenues and a marketing fee equal to one percent (1%) of the Licensing Fee Revenues during the term of the agreement. In no event shall these fees be construed so as to allow licensor to share in any revenue generated by the Company's gaming operations. Fee expense under the license agreement was $231,489 for the period from commencement of operations on June 30, 2007 through August 9, 2007 and is included in other operating expenses on the consolidated statement of operations and member's equity. In April 2006, the Company agreed to accrue $150,000 per month in lieu of any other fees due under the terms of the license agreement until such time that the operations commence. Pursuant to this agreement, $900,000 was expensed during the period from January 1, 2007 through June 30, 2007 and is included in preopening expenses on the consolidated statement of operations and member's equity. At August 9, 2007, $3.5 million has been accrued and recorded in other accrued liabilities in the accompanying consolidated statement of financial position. 24 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 9. COMMITMENTS (CONTINUED) Such amounts were paid in full on November 30, 2007. In December 2004, the Company entered into a lease which gives RCSH Operations, LLC (RCSH) the right to operate a Ruth's Chris Steak House restaurant within the Hard Rock Biloxi. The initial term is for ten years beginning July 1, 2007 and RCSH has the right to extend the lease for four additional terms of five years each. RCSH is obligated to pay minimum annual rent of $179,000 to the Company in years one through five and $201,825 annually in years six through ten. In addition to the minimum rent, RCSH is obligated to pay rent in the amount by which 6% of RCSH's annual gross sales exceeds the minimum annual rent. Future minimum rent payable to the Company under the lease with RCSH is as follows: 2007 $ 70,253 2008 179,000 2009 179,000 2010 179,000 2011 179,000 2012 190,413 Thereafter 908,213 ---------------- $ 1,884,879 ================ 10. RECENTLY ISSUED ACCOUNTING STANDARDS SFAS NO. 159 In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities--Including an Amendment of FASB Statement No. 115," which permits entities to choose to measure many financial instruments and certain other items at fair value. SFAS No. 159 will become effective for the Company on January 1, 2008 (the first fiscal year beginning after November 15, 2007). The Company is currently evaluating the impact of adopting SFAS No. 159 but does not expect that the adoption will have a material impact on its consolidated financial statements. 25 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 10. RECENTLY ISSUED ACCOUNTING STANDARDS (CONTINUED) SFAS NO. 157 In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements." The statement defines fair value, establishes a framework for measuring fair value, expands disclosures about fair value measurements and does not require any new fair value measurements. SFAS No. 157 will become effective for the Company on January 1, 2008 (the first fiscal year beginning after November 15, 2007). In February 2008, the FASB decided to issue final Staff Positions that will partially defer the effective date of SFAS No. 157 for one year for certain nonfinancial assets and nonfinancial liabilities and remove certain leasing transactions from the scope of SFAS No. 157. The Company is currently evaluating the impact of adopting SFAS No. 157 but does not expect that the adoption will have a material impact on its consolidated financial statements 11. FAIR VALUE OF FINANCIAL INSTRUMENTS The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practical to estimate that value: o Cash and cash equivalents - The carrying amounts approximate fair value because of the short maturity of these instruments. o Restricted cash - The carrying amounts approximate fair value because of the short maturity of these instruments. o Long-term debt - As a result of the bankruptcy filing, the fair value of the Company's long-term debt as of August 9, 2007 cannot be estimated. As a result, the fair value is presented at its carrying value. Debt obligations with a short remaining maturity are valued at the carrying amount. 26 <PAGE> Premier Entertainment Biloxi LLC and Subsidiary Debtor-In-Possession Notes to Consolidated Financial Statements (continued) 11. FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED) The estimated carrying amounts and fair values of the Company's financial instruments at August 9, 2007 are as follows: -------------------------------------- CARRYING FAIR AMOUNT VALUE -------------------------------------- FINANCIAL ASSETS: Cash and cash equivalents $ 17,158,856 $ 17,158,856 Restricted cash 40,662,134 40,662,134 FINANCIAL LIABILITIES: 10 3/4% First mortgage notes 160,000,000 160,000,000 15% Junior subordinated note 16,730,358 16,730,358 IGT note payable 12,870,932 12,870,932 Senior secured reducing line of credit facility 1,250,000 1,250,000 BHR note payable 9,084,267 9,084,267 27