WYNDHAM HOTEL CORP
10-Q, 1997-08-14
HOTELS & MOTELS
Previous: TRI STATE 1ST BANK INC, 10QSB, 1997-08-14
Next: DESIGNER HOLDINGS LTD, 10-Q, 1997-08-14



<PAGE>   1


                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549
                                  FORM 10-Q

[ X ]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

For the quarterly period ended June 30,1997

                                       OR

[   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934

For the transition from                to 
                        ---------------   -----------------

Commission file number      1-11723                    
                      --------------------

                          WYNDHAM HOTEL CORPORATION
        ------------------------------------------------------------
           (Exact name of registrant as specified in its charter)




          Delaware                                            75-2636072 
- --------------------------------                        ----------------------  
(State of other jurisdiction of                            (I.R.S. Employer 
incorporation or organization)                            Identification No.)


2001 Bryan Street, Suite 2300
        Dallas, Texas                                          75201  
- ----------------------------------------                ----------------------  
(address of principal executive offices)                     (Zip Code)


                               (214) 863-1000
            ----------------------------------------------------
            (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorten period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirement for the past 90 days.

                         YES    X         NO 
                              -----          ------

The number of shares outstanding of the issuer's common stock as of August 12,
1997:
Common Stock, $.01 par value - 21,618,169 shares.
<PAGE>   2
                           WYNDHAM HOTEL CORPORATION

                 FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 1997

                                     INDEX

<TABLE>
<CAPTION>
PART I - FINANCIAL INFORMATION                                                                            PAGE
                                                                                                          ----
<S>                                                                                                         <C>
ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED)

Consolidated Balance Sheets - December 31, 1996 and June 30, 1997 . . . . . . . . . . . . . . . . .         3
Consolidated Statements of Income - Quarter and Six Months Ended June 30, 1996 and 1997 . . . . . .         4
Consolidated Statements of Cash Flows - Six Months Ended June 30, 1996 and 1997 . . . . . . . . . .         5
Notes to Consolidated Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . .         6

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         14
Results of Operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         17
Liquidity and Capital Resources . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         22

PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         23

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         23

SIGNATURES  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         33
</TABLE>





                                       2
<PAGE>   3
                        PART I - FINANCIAL INFORMATION
ITEM 1.   FINANCIAL STATEMENTS.
                          WYNDHAM HOTEL CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                                (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                    DECEMBER 31,      JUNE 30,
                                                                                        1996            1997 
                                                                                     -----------    -----------
                                                                                                    (UNAUDITED)
<S>                                                                                  <C>            <C>
                                           ASSETS
Current assets:
    Cash and cash equivalents   . . . . . . . . . . . . . . . . . . . . . . .        $   11,517     $   17,573
    Cash, restricted  . . . . . . . . . . . . . . . . . . . . . . . . . . . .               865            645
    Accounts receivable, less allowance of $941 at December 31, 1996
      and $1,848 at June 30, 1997   . . . . . . . . . . . . . . . . . . . . .            13,330         12,594
    Due from affiliates   . . . . . . . . . . . . . . . . . . . . . . . . . .            12,686         12,828
    Inventories   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             1,430          1,459
    Deferred income taxes   . . . . . . . . . . . . . . . . . . . . . . . . .             1,539          2,158
    Other   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             1,412          1,721
                                                                                     ----------     ----------
        Total current assets  . . . . . . . . . . . . . . . . . . . . . . . .            42,779         48,978
Investment in hotel partnerships  . . . . . . . . . . . . . . . . . . . . . .             1,125          1,125
Notes and other receivables from affiliates . . . . . . . . . . . . . . . . .             7,685          8,316
Notes receivable  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             6,307          6,240
Property and equipment, net . . . . . . . . . . . . . . . . . . . . . . . . .           134,176        150,400
Management contract costs, net  . . . . . . . . . . . . . . . . . . . . . . .             7,766         10,064
Security deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            15,288         24,226
Deferred income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . .            14,148         13,400
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            13,688         13,504
                                                                                     ----------     ----------
        Total assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . .        $  242,962     $  276,253
                                                                                     ==========     ==========

                                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable and accrued expenses  . . . . . . . . . . . . . . . . . .        $   23,556     $   26,821
   Deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               959            993
   Deposits from affiliates . . . . . . . . . . . . . . . . . . . . . . . . .               344            344
   Current portion of long-term debt and capital lease obligations  . . . . .               510            535
                                                                                     ----------     ----------
        Total current liabilities                                                        25,369         28,693
                                                                                     ----------     ----------
Borrowings under revolving credit facility  . . . . . . . . . . . . . . . . .                 -         21,000
Long-term debt and capital lease obligations  . . . . . . . . . . . . . . . .           129,944        129,669
Deferred gain . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            12,065         11,696
                                                                                     ----------     ----------
                                                                                        142,009        162,365
                                                                                     ----------     ----------
Stockholders' equity:
  Common stock  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               200            200
  Additional paid-in capital  . . . . . . . . . . . . . . . . . . . . . . . .            84,342         84,355
  Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            11,714         19,040
  Receivables from affiliates . . . . . . . . . . . . . . . . . . . . . . . .            (1,223)        (1,331)
  Notes receivable from stockholders  . . . . . . . . . . . . . . . . . . . .           (19,449)       (16,887)
  Foreign currency translation adjustments  . . . . . . . . . . . . . . . . .                 -           (182)
                                                                                     ----------     ---------- 
        Total stockholders' equity  . . . . . . . . . . . . . . . . . . . . .            75,584         85,195
                                                                                     ----------     ----------
             Total liabilities and stockholders' equity . . . . . . . . . . .        $  242,962     $  276,253
                                                                                     ==========     ==========
</TABLE>

              The accompanying notes are an integral part of the
                      consolidated financial statements.


                                      3
<PAGE>   4
                           WYNDHAM HOTEL CORPORATION
                       CONSOLIDATED STATEMENTS OF INCOME
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                  QUARTER ENDED              SIX MONTHS ENDED
                                                                    JUNE  30,                     JUNE  30,
                                                           -------------------------    --------------------------
                                                               1996           1997           1996          1997
                                                           ---------      ----------    ----------     -----------
                                                                                  (UNAUDITED)
 <S>                                                       <C>            <C>           <C>            <C>
Revenues:
  Hotel revenues  . . . . . . . . . . . . . . . . . .      $   24,214     $   41,035    $    40,914    $    83,360
  Management fees . . . . . . . . . . . . . . . . . .           1,879          2,159          4,481          4,280
  Management fees - affiliates  . . . . . . . . . . .           3,496          4,537          6,097          8,515
  Service fees  . . . . . . . . . . . . . . . . . . .             275            712            685          1,206
  Service fees - affiliates . . . . . . . . . . . . .             532            525          1,087          1,091
  Reimbursements  . . . . . . . . . . . . . . . . . .           1,506          1,832          3,133          3,173
  Reimbursements - affiliates . . . . . . . . . . . .           1,834          1,983          3,790          4,011
  Other . . . . . . . . . . . . . . . . . . . . . . .             306            705            339            705
                                                           ----------     ----------    -----------    -----------
        Total revenues  . . . . . . . . . . . . . . .          34,042         53,488         60,526        106,341
                                                           ----------     ----------    -----------    -----------
Operating costs and expenses:
  Hotel expenses  . . . . . . . . . . . . . . . . . .          17,961         30,997         28,313         62,183
  Selling, general and administrative expenses  . . .           4,222          5,211          8,496         10,606
  Equity participation compensation . . . . . . . . .           2,919              -          2,919              -
  Reimbursable expenses . . . . . . . . . . . . . . .           1,506          1,832          3,133          3,173
  Reimbursable expenses - affiliates  . . . . . . . .           1,834          1,983          3,790          4,011
  Depreciation and amortization . . . . . . . . . . .           1,797          2,649          3,458          5,208
  Merger expenses . . . . . . . . . . . . . . . . . .               -          2,719              -          2,719
                                                           ----------     ----------    -----------    -----------
        Total operating costs and expenses  . . . . .          30,239         45,391         50,109         87,900
                                                           ----------     ----------    -----------    -----------
Operating income  . . . . . . . . . . . . . . . . . .           3,803          8,097         10,417         18,441
Interest income . . . . . . . . . . . . . . . . . . .             190            422            443            867
Interest income - affiliates  . . . . . . . . . . . .             178            318            356            504
Interest expense  . . . . . . . . . . . . . . . . . .          (2,941)        (3,573)        (5,055)        (7,123)
Equity in earnings of hotel partnerships  . . . . . .              42             34            870              -
Amortization of deferred gain . . . . . . . . . . . .             135            184            135            369
                                                           ----------     ----------    -----------    -----------
Income before minority interests, income taxes and  .
extraordinary item  . . . . . . . . . . . . . . . . .           1,407          5,482          7,166         13,058
Income (loss) attributable to minority interests  . .             (22)             -            571              -
                                                           ----------     ----------    -----------    -----------
Income before income taxes and extraordinary item . .           1,429          5,482          6,595         13,058
Provision for income (taxes) benefits . . . . . . . .          12,195         (3,240)        12,195         (6,232)
                                                           ----------     ----------    -----------    ----------- 
Income before extraordinary item  . . . . . . . . . .          13,624          2,242         18,790          6,826
Extraordinary item (less applicable income tax benefits
of $270)  . . . . . . . . . . . . . . . . . . . . . .          (1,131)             -         (1,131)             -
                                                           ----------     ----------    -----------    -----------
Net income  . . . . . . . . . . . . . . . . . . . . .      $   12,493     $    2,242    $    17,659    $     6,826
                                                           ==========     ==========    ===========    ===========
Earnings per share:
  Income before extraordinary item - primary and fully
      diluted   . . . . . . . . . . . . . . . . . . .      $      .68     $      .11    $       .94    $       .34
  Extraordinary item  . . . . . . . . . . . . . . . .            (.06)             -           (.06)             -
                                                           ----------     ----------    -----------    -----------
  Net income - primary and fully diluted  . . . . . .      $      .62     $      .11    $       .88       $    .34
                                                           ==========     ==========    ===========    ===========

Average number of common shares outstanding . . . . .          20,018         20,018         20,018         20,018
                                                           ==========     ==========    ===========    ===========
</TABLE>

   The accompanying notes are an integral part of the consolidated financial
                                  statements.





                                       4
<PAGE>   5
                           WYNDHAM HOTEL CORPORATION
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                     SIX MONTHS ENDED
                                                                                          JUNE  30,
                                                                                  --------------------------
                                                                                     1996          1997
                                                                                  ----------     -----------
                                                                                          (UNAUDITED)
<S>                                                                                 <C>            <C>
Cash flows from operating activities:
   Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       $   17,659     $    6,826
   Adjustments to reconcile net income to net cash provided by (used in)
     operating activities:
     Depreciation and amortization  . . . . . . . . . . . . . . . . . . . . .            3,348          4,535
     Current income taxes . . . . . . . . . . . . . . . . . . . . . . . . . .              763          6,103
     Deferred income taxes  . . . . . . . . . . . . . . . . . . . . . . . . .          (12,958)           129
     Provision for bad debt . . . . . . . . . . . . . . . . . . . . . . . . .              507            972
     Amortization of deferred debt issuance costs . . . . . . . . . . . . . .              110            673
     Write-off of predecessor deferred debt issuance costs  . . . . . . . . .            1,401              -
     Amortization of deferred gain  . . . . . . . . . . . . . . . . . . . . .             (127)          (369)
     Equity participation compensation  . . . . . . . . . . . . . . . . . . .            2,919              -
     Minority interest  . . . . . . . . . . . . . . . . . . . . . . . . . . .              571              -
     Net withdrawals from restricted cash . . . . . . . . . . . . . . . . . .            1,865            220
   Changes to operating assets and liabilities:
     Accounts receivable  . . . . . . . . . . . . . . . . . . . . . . . . . .           (2,211)          (655)
     Net change in due to/from affiliates . . . . . . . . . . . . . . . . . .          (10,237)          (139)
     Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (1,296)        (2,739)
     Accounts payable and accrued expenses  . . . . . . . . . . . . . . . . .           10,618         (2,846)
     Deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           (1,394)            31
     Security deposits  . . . . . . . . . . . . . . . . . . . . . . . . . . .          (13,600)        (6,878)
                                                                                    -----------    ---------- 
        Net cash provided by (used in) operating activities   . . . . . . . .           (2,062)         5,863
                                                                                    ----------     ----------
Cash flows from investing activities:
  Purchase of property and equipment  . . . . . . . . . . . . . . . . . . . .           (1,809)       (15,893)
  Proceeds from sale of property and equipment  . . . . . . . . . . . . . . .          136,374              -
  Investments in management contracts . . . . . . . . . . . . . . . . . . . .             (155)        (2,406)
  Notes and other receivables from affiliates . . . . . . . . . . . . . . . .              (11)          (642)
  Advances on notes receivable  . . . . . . . . . . . . . . . . . . . . . . .                -            (53)
  Payment for purchase of hotels, net of cash acquired  . . . . . . . . . . .           (2,520)        (4,316)
  Acquisition of minority interest  . . . . . . . . . . . . . . . . . . . . .           (5,479)             -
  Increase in long-term restricted cash . . . . . . . . . . . . . . . . . . .             (774)          (398)
  Collections on notes receivable . . . . . . . . . . . . . . . . . . . . . .            2,344            137
                                                                                    -----------    ----------
        Net cash provided by (used in) investing activities   . . . . . . . .          127,970        (23,571)
                                                                                    -----------    ---------- 
Cash flows from financing activities:
  Partners' contributed capital . . . . . . . . . . . . . . . . . . . . . . .            4,801             -
  Partners' capital distributions . . . . . . . . . . . . . . . . . . . . . .          (29,593)            -
  Distribution made to withdrawing partners . . . . . . . . . . . . . . . . .             (982)            -
  Increase in payable to minority interest  . . . . . . . . . . . . . . . . .             (218)            -
  Proceeds from borrowings under revolving credit facility  . . . . . . . . .                -         23,750
  Repayments of revolving credit facility . . . . . . . . . . . . . . . . . .                -         (2,750)
  Proceeds from issuance of common stock  . . . . . . . . . . . . . . . . . .           69,504              -
  Proceeds from long-term borrowings and issuance of debt . . . . . . . . . .           94,383          9,675
  Repayments of long-term borrowings and capital lease obligations  . . . . .         (197,399)        (9,924)
  Collections on notes receivable from stockholders . . . . . . . . . . . . .          (18,889)         3,062
                                                                                    -----------    ----------
        Net cash provided by (used in) financing activities   . . . . . . . .          (78,393)        23,813
                                                                                    -----------    ----------
Effect of foreign currency rate fluctuation on cash and cash equivalents  . .                -            (49)
                                                                                    ----------     ---------- 
Increase in cash and cash equivalents . . . . . . . . . . . . . . . . . . . .           47,515          6,056
Cash and cash equivalents at beginning of period  . . . . . . . . . . . . . .            4,160         11,517
                                                                                    ----------     ----------
Cash and cash equivalents at end of period  . . . . . . . . . . . . . . . . .       $   51,675     $   17,573
                                                                                    ==========     ==========
</TABLE>

  The accompanying notes are an integral part of the consolidated financial
                                 statements.


                                      5
<PAGE>   6
                           WYNDHAM HOTEL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)

1.   BASIS OF PRESENTATION:

         Wyndham Hotel Corporation ("WHC") was incorporated and formed in
    February 1996.  The accompanying consolidated financial statements of WHC
    at December 31, 1996 and June 30, 1997 and for the period from May 24, 1996
    through June 30, 1996 and the quarter and six months ended June 30, 1997
    include the accounts of WHC, its wholly owned subsidiaries and a 30% owned
    hotel entity which is accounted for using the equity method (collectively,
    the "Company").  Financial statements for the period from January 1, 1996
    through May 24, 1996 relating to the period prior to the Company's initial
    public offerings include the combined accounts of WHC and its majority
    owned entities.  All significant intercompany balances and transactions
    have been eliminated.

         These unaudited consolidated financial statements have been prepared
    in accordance with generally accepted accounting principles for interim
    financial information and with the instructions to Form 10-Q and Rule 10-01
    of Regulation S-X.  They do not include all of the information and
    footnotes required by generally accepted accounting principles for complete
    financial statements.  In the opinion of management, all adjustments
    (consisting of normal recurring accruals) considered necessary for a fair
    presentation at June 30, 1997 have been included.  Operating results for
    the quarter and six months ended June 30, 1997 are not necessarily
    indicative of the operating results for the year ending December 31, 1997.
    These financial statements should be read in conjunction with the
    consolidated financial statements and footnotes thereto included in the
    annual report on Form 10-K of the Company for the year ended December 31,
    1996.

         Certain prior period amounts have been reclassified to conform to the
    current period presentation.

2.  PROPOSED MERGER WITH PATRIOT AMERICAN HOSPITALITY, INC.:

         On April 14, 1997, the Company entered into a merger agreement with
    Patriot American Hospitality, Inc. ("Patriot"), which also entered into a
    related stock purchase agreement (collectively, the "Patriot Merger
    Agreement"), pursuant to which the Company will merge with and into the
    successor to Patriot ("New Patriot REIT") following Patriot's merger with
    and into California Jockey Club (the "Cal-Jockey Merger"), with New Patriot
    REIT being the surviving company (the "Patriot Merger"). The Cal-Jockey
    Merger was completed on July 1, 1997. As a result of the Patriot Merger,
    New Patriot REIT will acquire all of the assets of the Company. Pursuant 
    to the Patriot Merger Agreement, each outstanding share of common stock of 
    the Company ("Wyndham Common Stock") will be converted into the right to 
    receive 1.372 shares (the "Patriot Exchange Ratio") of common stock of 
    each of New Patriot REIT and Patriot American Hospitality Operating 
    Company ("New Patriot Operating Company"), which shares will be paired and
    transferable and trade together as a single unit (the "Paired Shares"). The
    Patriot Exchange Ratio is subject to adjustment in the event that the 
    average of the closing prices of the Paired Shares on the twenty trading 
    days preceding the fifth trading day prior to the Company's stockholders' 
    meeting called to approve the Patriot Merger (the "Average Trading Price")
    is less than $21.86 per Paired Share. If the Average Trading Price is 
    between $21.86 and $20.87 per Paired Share, the Patriot Exchange Ratio 
    will be adjusted so that each outstanding share of Wyndham Common Stock 
    will be converted into the right to receive a number of Paired Shares 
    equal to $30.00 divided by the Average Trading Price.  If the Average 
    Trading Price is less than $20.87 per Paired Share, there will be no 
    further adjustments to the Patriot Exchange Ratio, which at that point 
    would equate to 1.438 Paired Shares per share of Wyndham Common Stock; 
    however, in such circumstances, the Company has the right, waivable by it,
    to terminate the Patriot Merger Agreement without liability. In lieu of 
    receiving Paired Shares, the Company's stockholders have the right to 
    elect to receive cash in an amount per share equal to the Patriot Exchange
    Ratio (as it may be adjusted) multiplied by the average of the closing 
    prices





                                       6
<PAGE>   7
    of the Paired Shares on the five trading days immediately preceding the
    closing of the Patriot Merger, up to a maximum aggregate amount of $100
    million.  If stockholders holding shares of Wyndham Common Stock with a
    value in excess of this amount elect to receive cash, such cash will be
    allocated on a pro rata basis among such stockholders.  In connection with
    the Patriot Merger, New Patriot REIT will assume the Company's existing
    indebtedness, which is approximately $151.2 million as of June 30, 1997.

         In connection with the execution of the Patriot Merger Agreement,
    Patriot also entered into agreements with partnerships affiliated with
    members of the Trammell Crow family providing for the acquisition by New
    Patriot REIT of 11 full-service Wyndham branded hotels with 3,072 rooms,
    located throughout the United States, for approximately $331.7 million in
    cash, plus approximately $14 million in additional consideration if two
    hotels meet certain operational targets (the "Crow Acquisition" and,
    collectively with the Patriot Merger, the "Proposed Patriot Transactions").
    The Patriot Merger and the Crow Acquisition, which will be consummated
    concurrently, are subject to various conditions including, without
    limitation, the approval of the Patriot Merger and certain of the related
    transactions by the stockholders of New Patriot REIT, New Patriot Operating
    Company and the Company.  It is currently anticipated that the stockholder
    meetings to approve the Proposed Patriot Transactions will occur in the
    fourth quarter of 1997.

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

3.  FEDERAL INCOME TAXES:

         Since the Company's formation in 1996, federal income taxes have been
    provided in accordance with Statement of Financial Accounting Standards No.
    109.  For the quarter and six months ended June 30, 1996, income taxes
    included the effect of recording deferred income tax benefits arising as a
    result of the Company's incorporation in the amount of $13.0 million.

4.  EARNINGS PER SHARE:

         Earnings per share for the quarter and six months ended June 30, 1996
    and 1997 are computed based on the weighted average number of shares of
    common stock outstanding.  The impact of common stock equivalents to
    earnings per share is immaterial.

         In February 1997, the Financial Accounting Standard Board issued
    Statement of Financial Accounting Standards No. 128 ("SFAS 128"), Earnings
    Per Share ("EPS").  SFAS 128 requires basic EPS to be computed by dividing
    income available to common stockholders by the weighted-average number of
    common shares outstanding for the period and diluted EPS to reflect the
    potential dilution that could occur if securities or other contracts to
    issue common stock were exercised or converted into common stock or
    resulted in the issuance of common stock that then shared in the earnings
    of the entity.  SFAS 128 is effective for financial statements issued for
    periods ending after December 15, 1997 and requires restatement of all
    prior period EPS data presented.  Earlier application is not permitted.





                                       7
<PAGE>   8
     The impact of the implementation of SFAS 128 on the Company's consolidated
financial statements is expected to be immaterial.  If SFAS 128 were adopted,
basic EPS and diluted EPS would have been as follows:
<TABLE>
<CAPTION>
                                                      QUARTER ENDED                SIX MONTHS ENDED
                                                         JUNE  30,                     JUNE  30,
                                                -------------------------    --------------------------
                                                   1996           1997           1996          1997
                                                ---------      ----------    ----------     -----------
                                                                  (UNAUDITED)
<S>                                              <C>            <C>            <C>            <C>
Basic EPS:
  Income before extraordinary item  . . . .      $    .68       $    .11       $    .94       $    .34
  Net   income  . . . . . . . . . . . . . .           .62            .11            .88            .34
Diluted EPS:
  Income before extraordinary item  . . . .      $    .67       $    .11       $    .93       $    .33
  Net income  . . . . . . . . . . . . . . .           .62            .11            .87            .33
</TABLE>

5.  ACQUISITION:

         In April 1997, the Company acquired a 200 room hotel property in
    Dallas, Texas.  The acquisition was paid with cash borrowed under the
    revolving credit facility.

6.  MERGER EXPENSES:

         During the quarter ended June 30, 1997, the Company incurred merger
    expenses totaling $2.7 million in connection with the Patriot Merger.
    These expenses were incurred for legal services, investment banker fees and
    certain other professional fees.  If the merger is consummated, the Company
    will incur additional investment banker fees of approximately $4.2 million.

7.  COMMITMENTS AND CONTINGENCIES:

         Litigation has been initiated against the Company pertaining
    to the right to use the Wyndham name for hotel service in the New York
    metropolitan area.  On January 29, 1996, a temporary restraining order was
    issued by the Supreme Court of the State of New York which, pending the
    outcome of a trial, prevents the Company from using the Wyndham name in the
    New York area.  An adverse decision in the litigation could prevent the
    Company from operating Wyndham brand hotels or advertising the Wyndham name
    in connection with the operation of a Wyndham brand hotel within a 50 mile
    radius of a hotel in Manhattan operated under the "Wyndham" name.  It is
    management's opinion, based on legal counsel, that the range of losses
    resulting from the ultimate resolution of the aforementioned claim cannot
    be determined.  The cost of $1,280,000 at June 30, 1997 for defending the
    trademark has been capitalized and is being amortized over 17 years,
    pending the ultimate resolution.  An adverse decision may result in the
    immediate write-off of those capitalized costs.

         The Company received a Notice of Intent to make Sales and Use Tax
    audit changes from the Tampa Region of the Florida Department of Revenue
    for the period from July 31, 1990 through June 30, 1995.  The audit
    assessed additional taxes of $584,000, penalty of $224,000 and interest of
    $201,000 for a total assessment of $1,009,000.  The previous owners (an
    affiliate) have agreed to indemnify the Company with respect to any
    additional sales and use tax paid by the Company for the audit period.
    Management, after review and consultation with legal counsel, believes the
    Company has meritorious defenses to this matter and that any potential
    liability in excess of the $189,000 accrued in the financial statements
    would not materially effect the Company's consolidated financial
    statements.

         The Company is the subject of the class action lawsuit described under
    Note 2 above. The Company has pending several other claims incurred in the
    normal course of business which, in the opinion of management, based on the
    advice of legal counsel, will not have a material effect on the consolidated
    financial statements.

         Pursuant to the terms of a management agreement with an
    affiliate-owned hotel under construction, the Company has undertaken
    certain commitments to provide furniture, fixtures and equipment for the
    hotel at a





                                       8
<PAGE>   9
    fixed price totaling $6.0 million. As of June 30, 1997, the Company has
    satisfied commitments totaling $3.6 million.

          The Company has also guaranteed to fund up to $230,000 in working
    capital per year for three years on a hotel in the event that the hotel
    generates inadequate cash flow and the Company has guaranteed $875,000 of
    its indebtedness.

         Pursuant to the terms of a management agreement of a hotel in which
    the Company has a 30% ownership interest, the Company has committed to loan
    up to $2.5 million for the renovation of the hotel property.  The loan will
    bear an interest rate of 10% and will be collateralized by the outstanding
    partnership interest of the owners. Interest will be due monthly and
    principal is payable in installments beginning January 1998 based on the
    operating income of the hotel.  As of June 30, 1997, the Company has made
    $619,000 of such advances.  The Company also guarantees $2,340,000 in
    indebtedness of this hotel.

         Pursuant to the terms of a management agreement of a hotel owned by an
    affiliate, the Company has guaranteed to fund up to $600,000 of working
    capital per year to the extent the entity experiences operating deficits,
    with a maximum required contribution of $2.3 million over the term of the
    guarantee extending from 1995 to 2000.  The Company has not to date been
    required to make any capital contribution under the guarantee.

         The Company is subject to environmental regulations related to the
    ownership, management, development and acquisition of real estate (hotels).
    The cost of complying with the environmental regulations was not material
    to the Company's consolidated statements of income for the six months ended
    June 30, 1996 and 1997. The Company is not aware of any environmental
    condition on any of its properties which is likely to have a material
    adverse effect on the Company's financial statements.

8.  CONDENSED COMBINED FINANCIAL INFORMATION OF GUARANTOR SUBSIDIARIES:

         In connection with the issuance of the $100 million subordinated notes
    ("Notes"), all of the Company's direct and indirect subsidiaries, with the
    exception of a number of subsidiaries (which subsidiaries are individually
    and collectively inconsequential), are fully and unconditionally
    guaranteeing the Company's obligations under the Notes on a joint and
    several basis (the "Guarantor Subsidiaries").  Accordingly, the condensed
    combined financial information set forth below summarizes financial
    information for all of the Guarantor Subsidiaries on a combined basis.
    Separate complete financial statements and other disclosure for the
    Guarantor Subsidiaries have not been presented because management does not
    believe that such information is material to investors.  The condensed
    combined financial information of the Guarantor Subsidiaries as of December
    31, 1996 and June 30, 1997, and for the quarter and six months ended June
    30, 1996 and 1997 are presented as follows:





                                       9
<PAGE>   10
                             GUARANTOR SUBSIDIARIES
                       CONDENSED COMBINED BALANCE SHEETS
                                 (IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                    DECEMBER 31,     JUNE 30,
                                                                                       1996            1997 
                                                                                     -----------    ----------
                                                                                            (UNAUDITED)
<S>                                                                                <C>            <C>
                                    ASSETS
Current assets:
   Cash and cash equivalents  . . . . . . . . . . . . . . . . . . . . . . . .      $    9,673     $   15,464
   Cash, restricted . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             865            411
   Accounts receivable, net . . . . . . . . . . . . . . . . . . . . . . . . .          22,085         31,811
   Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           2,466          2,435
                                                                                   ----------     ----------
         Total current assets . . . . . . . . . . . . . . . . . . . . . . . .          35,089         50,121
Notes and other receivables from affiliates . . . . . . . . . . . . . . . . .           7,685          8,316
Notes receivable  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           1,978          1,931
Property and equipment, net . . . . . . . . . . . . . . . . . . . . . . . . .          61,062         64,003
Management contract costs, net  . . . . . . . . . . . . . . . . . . . . . . .           8,166         10,064
Security deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          15,105         24,078
Other . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           2,502          3,503
                                                                                   ----------     ----------
         Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . .      $   131,587    $  162,016
                                                                                   ===========    ==========

                     LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
   Accounts payable and accrued expenses  . . . . . . . . . . . . . . . . . .      $   18,169     $   19,486
   Deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           1,147          1,124
   Current portion of long-term debt and capital lease obligations  . . . . .             510            535
   Due to affiliates  . . . . . . . . . . . . . . . . . . . . . . . . . . . .          42,666         60,088
                                                                                   ----------     ----------
          Total current liabilities . . . . . . . . . . . . . . . . . . . . .          62,492         81,233
                                                                                   ----------     ----------

Long-term debt and capital lease obligations  . . . . . . . . . . . . . . . .          29,944         29,669
                                                                                   ----------     ----------
Stockholder's equity:
   Receivable from affiliates . . . . . . . . . . . . . . . . . . . . . . . .          (1,223)        (1,331)
   Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . .          31,071         31,071
   Retained earnings  . . . . . . . . . . . . . . . . . . . . . . . . . . . .           9,303         21,374
                                                                                   ----------     ----------
         Total stockholder's equity . . . . . . . . . . . . . . . . . . . . .          39,151         51,114
                                                                                   ----------     ----------

             Total liabilities and stockholder's equity . . . . . . . . . . .      $   131,587    $  162,016
                                                                                   ===========    ==========
</TABLE>


          See note to the condensed combined financial information.


                                      10
<PAGE>   11
                             GUARANTOR SUBSIDIARIES
                    CONDENSED COMBINED STATEMENTS OF INCOME
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                  QUARTER ENDED           SIX MONTHS ENDED
                                                                    JUNE  30,                  JUNE  30,
                                                           ------------------------    -----------------------
                                                               1996           1997        1996          1997
                                                           ---------     ----------    ----------     --------
                                                                                  (UNAUDITED)
<S>                                                         <C>            <C>          <C>            <C>
Revenues                                                    $27,714        $42,191      $48,858        $86,022
                                                            -------        -------      -------        -------

Operating costs and expenses                                 21,680         31,115       35,784         62,694
Depreciation and amortization                                 1,103          1,472        2,172          2,893
                                                            -------        -------      -------        -------
         Total operating costs and expenses                  22,783         32,587       37,956         65,587
                                                            -------        -------      -------        -------
Operating income                                              4,931          9,604       10,902         20,435
Interest expense, net                                         (902)          (162)      (1,790)          (484)
Equity in earnings of hotel partnerships                         42              -          870              -
                                                            -------        -------      -------        -------
Income before  minority interests, income taxes and
          extraordinary item                                  4,071          9,442        9,982         19,951
Income (loss) attributable to minority interests               (22)              -          571              -
                                                            -------        -------      -------        -------
Income before income taxes and extraordinary item             4,093          9,442        9,411         19,951
Income taxes                                                    801          3,729          801          7,880
                                                            -------        -------      -------        -------
Income before extraordinary item                              3,292          5,713        8,610         12,071
Extraordinary item (less applicable taxes)                  (1,028)              -      (1,028)              -
                                                            -------        -------      -------        -------
         Net income                                          $2,264         $5,713       $7,582        $12,071
                                                            =======        =======      =======        ======= 
</TABLE>

          See note to the condensed combined financial information.



                                      11
<PAGE>   12
                             GUARANTOR SUBSIDIARIES
                  CONDENSED COMBINED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                                        SIX MONTHS ENDED
                                                                                            JUNE 30,
                                                                                   -------------------------
                                                                                   1996              1997
                                                                                   ----              ----
                                                                                           (UNAUDITED)
<S>                                                                                <C>            <C>
Net cash provided by operating activities                                          $   12,357     $    7,033
                                                                                   ----------     ----------
Cash flows from investing activities:
 Purchase of property and equipment . . . . . . . . . . . . . . . . . . . . .          (1,286)        (5,260)
 Sale of property and equipment . . . . . . . . . . . . . . . . . . . . . . .         133,778             -
 Investments in management contracts  . . . . . . . . . . . . . . . . . . . .            (155)        (2,406)
 Advances notes receivable from affiliates  . . . . . . . . . . . . . . . . .             (11)          (642)
 Advances on other notes receivable . . . . . . . . . . . . . . . . . . . . .               -            (53)
 Advances on collection on notes receivables  . . . . . . . . . . . . . . . .               -            117
 Payment for purchase of hotels, net of cash acquired . . . . . . . . . . . .          (2,520)            -
 Acquisition of minority interest . . . . . . . . . . . . . . . . . . . . . .          (5,479)            -
 Decrease in long-term restricted cash  . . . . . . . . . . . . . . . . . . .            (637)           357
 Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           2,294              -
                                                                                   ----------     ----------
         Net cash provided by (used in) investing activities  . . . . . . . .         125,984         (7,887)
                                                                                   ----------     ----------

Cash flows from financing activities:
 Partners' contributed capital  . . . . . . . . . . . . . . . . . . . . . . .          26,502              -
 Partners' capital distributions  . . . . . . . . . . . . . . . . . . . . . .         (42,572)             -
 Decrease (increase) in receivables from affiliates . . . . . . . . . . . . .             620        (10,529)
 Increase in  payables to affiliates  . . . . . . . . . . . . . . . . . . . .          22,201         17,423
 Decrease in payable to minority interest . . . . . . . . . . . . . . . . . .            (218)            -
 Proceeds from long-term borrowings . . . . . . . . . . . . . . . . . . . . .           2,500          9,675
 Repayment of long-term debt and capital lease obligations  . . . . . . . . .        (148,078)        (9,924)
                                                                                   ----------     ----------
         Net cash provided by (used in) financing activities  . . . . . . . .        (139,045)         6,645
                                                                                   ----------     ----------
Increase (decrease) in cash and cash equivalents  . . . . . . . . . . . . . .            (704)         5,791
Cash and cash equivalents at beginning of period  . . . . . . . . . . . . . .           3,708          9,673
                                                                                   ----------     ----------

Cash and cash equivalents at end of period  . . . . . . . . . . . . . . . . .      $    3,004     $   15,464
                                                                                   ==========     ==========
</TABLE>

Note to Condensed Combined Financial Information:

(1) The foregoing condensed combined financial information includes GHALP
    Corporation, Waterfront Management Corporation, WHCMB, Inc., Wyndham
    Management Corporation, Wyndham Hotels & Resorts (Aruba) N.V., WHC Vinings
    Corporation, WH Interest, Inc., Wyndham IP Corporation, Rose Hall
    Associates, L.P., XERXES Limited, WHC Caribbean, Ltd., WHC Development
    Corporation, WHC Franchise Corporation, WHCMB Overland Park, Inc., WHCMB,
    Toronto, Inc., WHC Columbus Corporation, Wyndham Hotels & Resorts
    Management Ltd. and a management subsidiary for a non-branded hotel.  They
    all are wholly-owned subsidiaries of the Company at June 30, 1997.

9. SUBSEQUENT EVENTS:

    On July 31, 1997, the Company acquired Kansas City-based ClubHouse Hotels,
    Inc., ("ClubHouse") a privately held chain of 17 hotels operating in the
    mid-scale segment of the lodging industry.  The acquisition added 2,456
    rooms, or approximately 10% to the Company's current portfolio of 24,949
    rooms open or under construction. In connection with the acquisition of
    ClubHouse, the Company acquired direct or indirect ownership of 13 
    additional hotels, ownership of partial interests in three additional hotels
    managed by ClubHouse, ownership of the ClubHouse Inns brand name and one
    license for a franchised ClubHouse hotel. The terms of the merger and
    related transactions were reached following arms-length negotiations among
    the parties involved. The total consideration paid by the Company in
    connection with the merger and related transactions included (1) the
    issuance of 1,599,448 shares of common stock of the Company pursuant to the
    merger (with the total number of shares issuable subject to a working
    capital adjustment to be made in the future), (2) the assumption of
    approximately $23.5 million of debt and (3) the payment of approximately
    $55.6 million in cash. The funds necessary to pay cash were borrowed under
    the Company's revolving credit facility with Bankers Trust Company, as agent
    for a group of financial institutions. 





                                      12
<PAGE>   13
         In connection with the acquisition of ClubHouse, the Company amended
    the revolving credit facility to (i) increase the aggregate amount of the
    credit facility by $50 million to a total of $150.0 million, (ii) make
    certain revisions to the method of calculating the borrowing base, (iii)
    amend certain financial covenants, (iv) permit the Company to make certain
    debt and equity investments and (v) make certain other amendments.

         On July 25, 1997, the Company agreed to the termination of its
    management relationship with Homegate Hospitality Inc. ("Homegate"), which
    operates extended-stay hotels. The termination will be effective upon the
    consummation of the merger of Homegate with another company in the lodging
    industry.  The Company will receive a $12 million  payment in exchange for
    termination. In 1996, the Company and Homegate entered into an agreement
    under which the Company would manage up to 60 Homegate mid-price extended
    stay hotels as they were purchased or developed by Homegate prior to
    December 31, 1998. The Company currently manages 8 of these hotels.



                                       13
<PAGE>   14
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS.

OVERVIEW

    The Company's revenues are derived from the following primary sources:

    (1)  The Company's hotel revenues are generated from the hotels owned or
         leased by the Company during the periods presented and reflect revenues
         from room rentals, food and beverage sales and other sources, including
         telephone, guest services, meeting room rentals, gift shops and other
         amenities.

    (2)  The Company derives management fees from the hotels it manages.  These
         fees are comprised of base and incentive management fees, as well as
         trade name fees.  Base management fees are typically calculated based
         upon a specified percentage of gross revenues from hotel operations,
         and incentive management fees are usually calculated based upon a
         specified percentage of the hotel's operating profit or the amount by
         which the hotel's operating profit exceeds specified performance
         targets.  Trade name fees are typically calculated based upon a
         specified percentage of gross room revenues for hotels operated under
         the Wyndham brand name.

    (3)  The Company generates service fee revenues from hotels that it manages
         or franchises.  Service fee revenues include fees derived from
         accounting, design, construction and purchasing services, as well as
         technical assistance provided to managed or franchised portfolio
         hotels.  As a substantial portion of the fees derived from the
         provision of design, construction and initial purchasing services are
         generated in connection with hotel construction and renovation
         activities, the amount of these fees varies depending upon the level of
         the Company's external activities, including new hotel management
         contracts and construction projects.

    (4)  The Company derives reimbursement revenues from hotels that it manages
         or franchises.  These revenues are intended primarily to match
         corresponding expenses and serve to reimburse the Company for the
         expense associated with providing advertising and promotion, sales and
         marketing, centralized reservations and other services.

    The following sets forth certain operating data with respect to certain
hotels owned or operated by the Company or its subsidiaries:





                                      14
<PAGE>   15
<TABLE>
<CAPTION>
                                                                  QUARTER ENDED           SIX MONTHS ENDED
                                                                    JUNE  30,                JUNE  30,
                                                               --------------------    ---------------------
                                                                  1996       1997        1996          1997
                                                               ---------   --------    --------     --------
<S>                                                              <C>        <C>         <C>          <C>
TOTAL PORTFOLIO (1):
    Wyndham Hotels  . . . . . . . . . . . . . . . . . . . .         19         21          19           21
         Average Daily Rate . . . . . . . . . . . . . . . .      $102.96    $101.71     $102.61      $104.13
         Occupancy  . . . . . . . . . . . . . . . . . . . .        73.1%      73.5%       71.5%        72.6%
         Revenues Per Available Room ("RevPar") . . . . . .      $ 75.23    $ 74.75     $ 73.41      $ 75.63

    Wyndham Garden Hotels   . . . . . . . . . . . . . . . .        39         46          39            47
         Average Daily Rate . . . . . . . . . . . . . . . .      $78.02     $83.22      $79.72        $83.22
         Occupancy  . . . . . . . . . . . . . . . . . . . .       74.7%      76.0%       69.8%         71.5%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $58.27     $63.23      $55.65        $59.54

    Wyndham Resorts   . . . . . . . . . . . . . . . . . . .         5          6           5             6
         Average Daily Rate . . . . . . . . . . . . . . . .      $100.10    $122.33     $113.92       137.36
         Occupancy  . . . . . . . . . . . . . . . . . . . .        57.8%      53.9%       60.7%        59.1%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $ 57.85    $ 65.95     $ 69.11       $81.12

    Management Services   . . . . . . . . . . . . . . . . .         3          4           4             4
         Average Daily Rate . . . . . . . . . . . . . . . .      $95.90     $156.21     $93.24       $155.43
         Occupancy  . . . . . . . . . . . . . . . . . . . .       81.0%       82.4%      74.6%         79.9%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $77.73     $128.72     $69.60       $124.21

    Total   . . . . . . . . . . . . . . . . . . . . . . . .        66         77          67            78
         Average Daily Rate . . . . . . . . . . . . . . . .      $91.81     $99.22      $93.7        $101.81
         Occupancy  . . . . . . . . . . . . . . . . . . . .       72.6%      73.2%       69.9%         71.3%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $66.62     $72.63      $65.48        $72.60

COMPARABLE HOTEL GROUP (1) (2):
    Wyndham Hotels  . . . . . . . . . . . . . . . . . . . .         16         16          16           16
         Average Daily Rate . . . . . . . . . . . . . . . .      $100.56    $104.87     $101.10      $107.14
         Occupancy  . . . . . . . . . . . . . . . . . . . .        73.3%      73.6%       71.7%        72.9%
         RevPar . . . . . . . . . . . . . . . . . . . . . .       $73.75     $77.17      $72.50       $78.11

    Wyndham Garden Hotels   . . . . . . . . . . . . . . . .        38         38          38            38
         Average Daily Rate . . . . . . . . . . . . . . . .      $78.38     $84.37      $80.26        $85.16
         Occupancy  . . . . . . . . . . . . . . . . . . . .       74.4%      80.3%       69.9%         75.7%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $58.31     $67.71      $56.08        $64.48

    Wyndham Resorts   . . . . . . . . . . . . . . . . . . .         4          4           5             5
         Average Daily Rate . . . . . . . . . . . . . . . .      $105.04    $111.49     $117.14      $125.19
         Occupancy  . . . . . . . . . . . . . . . . . . . .        59.9%      58.5%       61.9%        61.7%
         RevPar . . . . . . . . . . . . . . . . . . . . . .       $62.89     $65.25      $72.5        $77.27

    Management Services   . . . . . . . . . . . . . . . . .          2         2           2            2
         Average Daily Rate . . . . . . . . . . . . . . . .      $102.76    $111.39     $99.54       $107.64
         Occupancy  . . . . . . . . . . . . . . . . . . . .        81.1%      84.2%      75.5%         79.6%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $ 83.32    $ 93.76     $75.11        $85.73

    Total   . . . . . . . . . . . . . . . . . . . . . . . .         60         60         61            61
         Average Daily Rate . . . . . . . . . . . . . . . .      $90.90     $95.81      $93.45        $98.78
         Occupancy  . . . . . . . . . . . . . . . . . . . .       72.8%      75.5%       70.0%         73.2%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $66.18     $72.32      $65.46        $72.30

COMPARABLE HOTEL GROUP - DOMESTIC HOTELS ONLY  (1) (2):
    Wyndham Hotels  . . . . . . . . . . . . . . . . . . . .         15         15          15           15
         Average Daily Rate . . . . . . . . . . . . . . . .      $100.59    $104.87     $101.12      $107.16
         Occupancy  . . . . . . . . . . . . . . . . . . . .        73.5%      74.1%       71.8%        73.4%
         RevPar . . . . . . . . . . . . . . . . . . . . . .       $73.98     $77.73      $72.63       $78.61

    Wyndham Garden Hotels   . . . . . . . . . . . . . . . .        38         38          38            38
         Average Daily Rate . . . . . . . . . . . . . . . .      $78.38     $84.37      $80.26        $85.16
         Occupancy  . . . . . . . . . . . . . . . . . . . .       74.4%      80.3%       69.9%         75.7%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $58.31     $67.71      $56.08        $64.48

    Wyndham Resorts   . . . . . . . . . . . . . . . . . . .         1          1           1             1
         Average Daily Rate . . . . . . . . . . . . . . . .      $115.30    $126.19     $103.77      $113.72
         Occupancy  . . . . . . . . . . . . . . . . . . . .        68.2%      57.6%       57.9%        53.4%
         RevPar . . . . . . . . . . . . . . . . . . . . . .       $78.64     $72.74      $60.13       $60.72

    Management Services   . . . . . . . . . . . . . . . . .          2         2           2            2
         Average Daily Rate . . . . . . . . . . . . . . . .      $102.76    $111.39     $99.54       $107.64
         Occupancy  . . . . . . . . . . . . . . . . . . . .        81.1%      84.2%      75.5%         79.6%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $ 83.32    $ 93.76     $75.11        $85.73

    Total   . . . . . . . . . . . . . . . . . . . . . . . .         56         56         56            56
         Average Daily Rate . . . . . . . . . . . . . . . .      $89.92     $94.83      $91.16        $96.41
         Occupancy  . . . . . . . . . . . . . . . . . . . .       74.1%      77.2%       70.8%         74.4%
         RevPar . . . . . . . . . . . . . . . . . . . . . .      $66.62     $73.17      $64.53        $71.71

</TABLE>

(1)  All statistics exclude franchised hotels and Homegate hotels.
(2)  The Comparable Hotel Group includes hotels that were in the portfolio for
     one full quarter in both periods. In instances where a hotel was
     not open throughout both periods being compared, the data relating to that
     hotel is only included for the full common fiscal quarter(s) that it was
     open in both periods.




                                      15
<PAGE>   16
RESULTS OF OPERATIONS

    The following table sets forth certain financial data expressed as a
percentage of total revenues and certain other data for each of the periods
presented:

<TABLE>
<CAPTION>
                                                             QUARTER ENDED               SIX MONTHS ENDED
                                                              JUNE  30,                      JUNE  30,
                                                         ------------------------      ---------------------
                                                            1996           1997          1996          1997
                                                         ---------       --------      --------     --------
<S>                                                         <C>            <C>           <C>           <C>
Revenues:
 Hotel revenues . . . . . . . . . . . . . . . .              71.1%          76.7%         67.6%         78.4%
 Management fees  . . . . . . . . . . . . . . .              15.8           12.5          17.5          12.0
 Services fees  . . . . . . . . . . . . . . . .               2.4            2.3           2.9           2.2
 Reimbursements . . . . . . . . . . . . . . . .               9.8            7.2          11.4           6.8
 Other  . . . . . . . . . . . . . . . . . . . .                .9            1.3            .6            .6
                                                            -----          -----       -------         -----
          Total revenues  . . . . . . . . . . .             100.0          100.0         100.0         100.0
                                                            -----          -----       -------         -----
Operating costs and expenses:
 Hotel expenses . . . . . . . . . . . . . . . .              52.7           58.0          46.8          58.5
 Selling, general and administrative expenses .              12.4            9.7          14.1           9.9
 Equity participation expenses  . . . . . . . .               8.6             -            4.8            -  
 Reimbursable expenses  . . . . . . . . . . . .               9.8            7.1          11.4           6.7
 Depreciation and amortization  . . . . . . . .               5.3            5.0           5.7           4.9
 Merger expenses  . . . . . . . . . . . . . . .                 -            5.1             -           2.6
                                                            -----          -----       -------         -----
         Total operating costs and expenses . .              88.8           84.9          82.8          82.6
                                                            -----          -----       -------         -----
Operating income  . . . . . . . . . . . . . . .              11.2           15.1          17.2          17.4
Interest expense, net . . . . . . . . . . . . .              (7.6)          (5.3)         (7.0)         (5.4)
Equity in earnings of hotel partnerships  . . .                .1             .1           1.4             -
Amortization of deferred gain . . . . . . . . .                .4             .4            .2            .3
                                                            -----          -----       -------         -----
Income before minority interests, income taxes
  and extraordinary item  . . . . . . . . . . .               4.1           10.3          11.8          12.3
Income (loss) attributable to minority interests              (.1)             -            .9             -
                                                            -----          -----       -------         -----
         Income before income taxes and
           extraordinary item . . . . . . . . .              4.2%           10.3%         10.9%         12.3%
                                                            =====          =====       =======        ======
</TABLE>





                                       16
<PAGE>   17
1997 Second Quarter Compared to 1996 Second Quarter

    Total revenues increased by 57.1%, or $19.4 million, to $53.4 million in
1997 from $34.0 million in 1996.  Total operating costs and expenses increased
by 50.1%, or $15.2 million, to $45.4 million in 1997 from $30.2 million in
1996.  The increase in total revenues and operating expenses was attributable
to the consolidation of the operating results of 11 leased hotels (the "GHALP
Leases") since May 2, 1996 and the addition of five new hotels.  Prior to May
2, 1996, GHALP Leases were 30% owned by the Company and were accounted for
using the equity method.  The GHALP Leases accounted for 38.0%, or $7.4
million, of the increase in total revenues and 23.8%, or $3.6 million, of the
increase in total operating costs and expenses.  The increase in total revenues
and operating costs and expenses was also attributable to the addition of five
new hotels which accounted for 48.2%, or $9.4 million, of the increase in total
revenues and 51.1%, or $7.7 million, of the increase in total operating costs
and expenses.

    Hotel revenues increased by 69.5%, or $16.8 million, to $41.0 million in
1997 from $24.2 million in 1996.  Approximately 43.9% of the increase, or $7.4
million, was due to the GHALP Leases.  The acquisition of five new hotels
accounted for 55.7%, or $9.4 million of the increase.  As a percentage of total
revenues, hotel revenues increased to 76.7% in 1997 compared to 71.1% in 1996.

    Revenues from management fees increased by 24.6%, or $1.3 million, to $6.7
million in 1997 from $5.4 million in 1996.  Approximately $1.1 million of the
increase resulted from the addition of 23 newly managed hotels between July 1,
1996 and June 30, 1997 and $877,000 resulted from improved operating results of
the hotels the Company managed for both reporting periods.  These increases
were offset by approximately $297,000 from the loss of certain management
contracts and approximately $363,000 from the elimination of revenues from
GHALP Leases as a result of consolidating its operating results into the
Company.

    Revenues from service fees increased by 53.3%, or approximately $430,000,
to $1.2 million in 1997 from approximately $807,000 in 1996.  The increase was
due to approximately $472,000 of increased fees derived from central
accounting, technical and purchasing services as a result of additions of new
hotels and hotels under renovation.  The increase was partially offset by the
elimination of approximately $42,000 in fees earned from GHALP Leases as a
result of consolidating its operating results into the Company.

    Reimbursements increased by 14.1%, or approximately $475,000, to $3.8
million in 1997 from $3.3 million in 1996.  The increase was due to increased
payments of $1.0 million for services such as administrative, information
systems and the Company's marketing fund from both new and existing hotels.
The increase was offset by a reduction of approximately $440,000 in central
reservation services.  In September 1996, the Company entered into a service
agreement with an affiliate, whereby the affiliate provides centralized
reservations and property management services to all Wyndham brand hotels.  The
Company is no longer providing such services.  The increase was also offset by
the effect of eliminating approximately $138,000 in reimbursements received
from GHALP Leases as a result of consolidating its operating results into the
Company.

    Other revenues increased by 130.3%, or approximately $399,000, to
approximately $705,000 in 1997 from $306,000 in 1996.  Included in the quarter
ended June 30, 1997 and 1996 were fees of $712,000 and $250,000, respectively,
recognized from the termination of management contracts.

    Hotel expenses increased by 72.6%, or $13.0 million, to $31.0 million in
1997 from $18.0 million in 1996.  Approximately 34.2% of the increase, or $4.5
million was due to consolidating GHALP Leases operating results into the
Company.  Approximately 60.2% of the increase, or $7.8 million, was the result
of the addition of five new hotels.  Hotel expenses during the 1996 quarter
included a reduction of approximately $544,000 resulting from the write-off of
a reserve for contingent liabilities as a result of the final settlement of
contract assignment on one of the Company's hotel properties.  Hotel expenses
increased as a percentage of hotel revenues to 75.5% in 1997 from 74.2% in
1996, primarily attributable to an increase of $2.3 million in lease payments
associated with the GHALP Leases and a new lease the Company entered into in
January 1997.  Excluding the lease payments and the reversal of contingent
liabilities, the percentage of hotel expenses to hotel revenues would have been
64.5% and 67.1% for the quarter ended June 30, 1997 and 1996, respectively.





                                       17
<PAGE>   18
    Selling, general and administrative ("SG&A") expenses increased by 23.4%,
or approximately $989,000, to $5.2 million in 1997 from $4.2 million in 1996.
Of the increase, 86.0%, or approximately $851,000, was attributable to the
addition of corporate management and staff personnel related to the general
growth of the Company and additional costs of managing and administering a
publicly held company.  The balance of the increase, or approximately $138,000,
was due to the increase in the provision for bad debt related to certain
receivables.  As a percentage of total revenues, SG&A expenses decreased to
9.7% in 1997 from 12.4% in 1996.

    The 1996 non-recurring equity participation compensation expense was fixed
at the Company's initial public offering and the related partnership that held
the assets of the equity participation plan was dissolved and terminated in
February 1997.

    Reimbursable expenses increased by 14.1%, or approximately $500,000, to
$3.8 million in 1997 from $3.3 million in 1996.  The increase was due to
increased costs of $1.0 million for services such as administrative,
information systems and the Company's marketing fund from both new and existing
hotels.  The increase was offset by a reduction of approximately $440,000 in
central reservation services.  In September 1996, the Company entered into a
service agreement with an affiliate, whereby the affiliate provides centralized
reservations and property management services to all Wyndham brand hotels.  The
Company no longer incurs such expense.  The increase was also offset by the
effect of eliminating approximately $138,000 in reimbursements received from
GHALP Leases as a result of consolidating its operating results into the
Company.  As a percentage of  total revenues, reimbursable expenses decreased
to 7.1% in 1997 from 9.8% in 1996.

    Depreciation and amortization expense increased by 47.4%, or approximately
$852,000, to $2.6 million in 1997 from $1.8 million in 1996.  The increase was
due to the acquisition of property and equipment and the amortization of the
acquisition costs of management contracts.  The 1997 expense also reflected an
increase of approximately $334,000 in the amortization of deferred debt
issuance costs as a result of the Company's issuance of $100 million senior
subordinated notes (the "Notes") and the revolving credit facility.

    Merger expenses of $2.7 million for 1997 represent legal expenses,
investment banker fees and other professional fees incurred in connection with
the proposed Patriot Merger.  See Note 2 to the consolidated financial
statements.

    Interest expense increased by 21.5%, or approximately $632,000, to $3.6
million in 1997 from $2.9 million in 1996, reflecting additional interest on
the Notes and the revolving credit facility net of the effect of elimination of
interest expense from the retirement of debt and affiliated borrowings at the
Company's initial public offerings in May 1996.  Interest income increased by
101.1%, or approximately $372,000, from approximately $368,000 in 1996 to
$740,000 in 1997.  The increase was primarily due to income of approximately
$147,000 earned on a note receivable and approximately $135,000 of interest
earned on security deposits related to a leased hotel.  Interest income on cash
and cash equivalents decreased in 1997 as the cash received from the Company's
initial public offering was invested in hotel properties.

    Equity in earnings of hotel partnerships decreased from approximately
$42,000 in 1996 to approximately $34,000 in 1997.  Earnings from the Company's
equity investment in GHALP Leases ceased following the Company's acquisition of
the remaining 70% of the partnership interest in GHALP Leases on May 2, 1996.
Since the acquisition, the operating results of GHALP Leases have been
consolidated into the Company.

    Income attributable to minority interest was eliminated as a result of the
Company's acquisition of the minority interest at its initial public offerings
in May 1996.

    As a result of changes noted above, income before income taxes and
extraordinary item increased by 283.6%, or $4.1 million, to $5.5 million in
1997 from $1.4 million in 1996.

    Since the Company's incorporation, income taxes have been provided in
accordance with Statement of Financial Accounting Standard No. 109.  Income tax
benefits for the quarter ended June 30, 1996 included the effect of recording
deferred income taxes arising as a result of incorporation in the amount of
$13.0 million.





                                       18
<PAGE>   19
    The extraordinary item of $1.1 million for 1996 was a write-off of the
unamortized debt costs of $1.4 million as the Company's pre-existing debt was
repaid at the Company's initial public offerings, net of applicable tax of
approximately $270,000.

Six Months Ended June 30, 1997 Compared to Six Months Ended June 30, 1996

    Total revenues increased by 75.7%, or $45.8 million, to $106.3 million in
1997 from $60.5 million in 1996.  Total operating costs and expenses increased
by 75.4%, or $37.8 million, to $87.9 million in 1997 from $50.1 million in
1996.  The increase in total revenues and operating expenses was attributable
to the GHALP Leases and the addition of five new hotels.  Prior to May 2, 1996,
GHALP Leases were 30% owned by the Company and were accounted for using the
equity method.  The GHALP Leases accounted for 52.8%, or $24.2 million, of the
increase in total revenues and 47.9%, or $18.1 million, of the increase in
total operating expenses.  The additions of five new hotels accounted for
38.1%, or $17.5 million, of the increase in total revenues and 41.9%, or $15.8
million, of the increase in total operating expenses.

    Hotel revenues increased by 103.7%, or $42.4 million, to $83.4 million in
1997 from $40.9 million in 1996.  Approximately 57.0% of the increase, or $24.2
million, was due to the GHALP Leases.  The acquisition of five new hotels
accounted for 41.1%, or $17.5 million of the increase.  The increase in hotel
revenues was also the result of increased revenues of hotels the Company owned
for both reporting periods due to an increase in revenue per available room.
As a percentage of total revenues, hotel revenues increased to 78.4% in 1997
compared to 67.6% in 1996.

    Revenues from management fees increased by 21.0%, or $2.2 million, to $12.8
million in 1997 from $10.6 million in 1996.  Approximately $1.9 million of the
increase resulted from the addition of 23 newly managed hotels between July 1,
1996 and June 30, 1997 and $2.2 million resulted from improved operating
results of the hotels the Company managed for both reporting periods.  These
increases were offset by approximately $554,000 from the loss of certain
management contracts and approximately $1.3 million from the elimination of
revenues from GHALP Leases as a result of consolidating its operating results
into the Company.

    Revenues from service fees increased by 29.6%, or approximately $525,000,
to $2.3 million in 1997 from $1.8 million in 1996.  The increase was due to
approximately $800,000 of increased fees derived from central accounting,
technical and purchasing services as a result of additions of new hotels and
hotels under renovation.  The increase was partially offset by the elimination
of approximately $275,000 in fees earned from GHALP Leases as a result of
consolidating its operating results into the Company.

    Reimbursements increased by 3.8%, or approximately $261,000, to $7.2
million in 1997 from $6.9 million in 1996.  The increase was due to increased
payments of $1.5 million for services such as administrative, information
systems and the Company's marketing fund from both new and existing hotels.
The increase was offset by a reduction of approximately $758,000 in central
reservation services.  In September 1996, the Company entered into a service
agreement with an affiliate, whereby the affiliate provides centralized
reservations and property management services to all Wyndham brand hotels.  The
Company is no longer providing such services.  The increase was also offset by
the effect of eliminating approximately $471,000 in reimbursements received
from GHALP Leases as a result of consolidating its operating results into the
Company.

    Other revenues increased by 108.0%, or approximately $366,000, to
approximately $705,000 in 1997 from $339,000 in 1996.  Included in the six
months ended June 30, 1997 and 1996 were fees of $712,000 and $250,000,
respectively, recognized from the termination of management contracts.

    Hotel expenses increased by 119.6%, or $33.9 million, to $62.2 million in
1997 from $28.3 million in 1996.  Approximately 52.6% of the increase, or $17.8
million was due to consolidating GHALP Leases operating results into the Company
and 44.6% of the increase, or $15.1 million was the result of the addition of
five new hotels.  Hotel expenses during the six months of 1996 included a
reduction of approximately $544,000 resulting from the write-off of a reserve
for contingent liabilities as a result of the final settlement of contract
assignment on one of the Company's hotel properties.  Hotel expenses increased
as a percentage of hotel revenues to 74.6% in 1997 from




                                      19
<PAGE>   20
69.2% in 1996, primarily attributable to an increase of $6.7 million in lease
payments associated with the GHALP Leases and a new lease the Company entered
into in January 1997.  Excluding the lease payments and the reversal of
contingent liabilities, the percentage of hotel expenses to hotel revenues
would have been 63.9% and 65.0% for the six months ended June 30, 1997 and
1996, respectively.

    Selling, general and administrative ("SG&A") expenses increased by 24.8%,
or $2.1 million, to $10.6 million in 1997 from $8.5 million in 1996.  Of the
increase, 81.2%, or approximately $1.7 million, was attributable to the
addition of corporate management and staff personnel related to the general
growth of the Company and administering a publicly held company.  The balance
of the increase, or approximately $396,000, was due to the increase in the
provision for bad debt related to certain receivables. As a percentage of total
revenues, SG&A expenses decreased to 9.9% in 1997 from 14.1% in 1996.

    The 1996 non-recurring equity participation expense was fixed at the
Company's initial public offering and the related partnership that held the
assets of the equity participation plan was dissolved and terminated in
February 1997.

    Reimbursable expenses increased by 3.8%, or approximately $261,000, to $7.2
million in 1997 from $6.9 million in 1996.  The increase was due to increased
costs of $1.5 million for services such as administrative, information systems
and the Company's marketing fund from both new and existing hotels.  The
increase was offset by a reduction of approximately $758,000 in central
reservation services.  In September 1996, the Company entered into a service
agreement with an affiliate, whereby the affiliate provides centralized
reservations and property management services to all Wyndham brand hotels.  The
Company no longer incurs such expense.  The increase was also offset by the
effect of eliminating approximately $471,000 in reimbursements received from
GHALP Leases as a result of consolidating its operating results into the
Company.  As a percentage of  total revenues, reimbursable expenses decreased
to 6.8% in 1997 from 11.4% in 1996.

    Depreciation and amortization expense increased by 50.6%, or $1.7 million,
to $5.2 million in 1997 from $3.5 million in 1996.  The increase was due to the
acquisition of property and equipment and the amortization of the acquisition
costs of management contracts.  The 1997 expense also reflected an increase of
approximately $669,000 in the amortization of deferred debt issuance costs as a
result of issuance of the Notes and the revolving credit facility.

    Merger expenses of $2.7 million for 1997 represent legal expenses,
investment banker fees and other professional fees incurred in connection with
the proposed Patriot Merger.  See Note 2 to the consolidated financial
statements.

    Interest expense increased by 40.9%, or $2.1 million, to $7.1 million in
1997 from $5.0 million in 1996, reflecting the additional interest on the Notes
and the revolving credit facility net of the effect of elimination of interest
expense from the retirement of debt and affiliated borrowings at the Company's
initial public offerings in May 1996.  Interest income increased by 71.6%, or
approximately $572,000, from approximately $799,000 in 1996 to $1.4 million in
1997.  The increase was primarily due to income of approximately $309,000
earned on a note receivable and approximately $282,000 of interest earned on a
security deposits related to a leased hotel.  Interest income on cash and cash
equivalents decreased in 1997 as the cash received from the Company's initial
public offering was invested in hotel properties.

    Equity in earnings of hotel partnerships decreased from approximately
$870,000 in 1996 to zero in 1997.  Earnings from the Company's equity
investment in GHALP Leases ceased following the Company's acquisition of the
remaining 70% of the partnership interest in GHALP Leases on May 2, 1996.
Since the acquisition, the operating results of GHALP Leases have been
consolidated into the Company.

    Income attributable to minority interest was eliminated as a result of the
Company's acquisition of the minority interest at its initial public offerings
in May 1996.




                                       20
<PAGE>   21
    As a result of changes noted above, income before income taxes and
extraordinary item increased by 98.0%, or $6.5 million, to $13.1 million in
1997 from $6.6 million in 1996.

    Since the Company's incorporation, income taxes have been provided in
accordance with Statement of Financial Accounting Standard No. 109.  Income tax
benefits for the six months ended June 30, 1996 included the effect of
recording deferred income taxes arising as a result of incorporation in the
amount of $13.0 million.

    The extraordinary item of $1.1 million for 1996 was a write-off of the
unamortized debt costs of $1.4 million as the Company's pre-existing debt was
repaid at the Company's initial public offerings, net of applicable tax of
approximately $270,000.

LIQUIDITY AND CAPITAL RESOURCES

    The Company's principal capital and liquidity needs include cash to finance
operations, capital requirements relating to ongoing maintenance and
improvements at the Company's owned and leased hotels, capital requirements
associated with the Company's entry into new management contracts and
improvements to the related hotel properties, hotel acquisition financing and
the repayment of indebtedness.

    Since the Company's initial public offerings in May 1996, the Company has
met its capital and liquidity needs with cash generated from operations, net
proceeds from initial public offerings and amounts available under the
revolving credit facility.  In July 1997, in connection with the ClubHouse
acquisition, the revolving credit facility was increased to $150 million.  At
June 30, 1997, the outstanding balance under the revolving credit facility
totaled $21.0 million plus a letter of credit of $9.8 million.  As a result of
the ClubHouse acquisition, an additional $55.0 million was drawn to fund the
cash portion of the acquisition. After giving effect to the increase in the
revolving credit facility and the borrowing associated with the ClubHouse
acquisition, the aggregate principal amount still available for borrowings under
the revolving credit facility at June 30, 1997 would have been $60.0 million.

    During the six months ended June 30, 1997, the Company generated cash in
operating activities of $5.9 million as compared to cash used from operations
of $2.1 million in the 1996 period.  The increase is primarily due to a $13.6
million security deposit payment during the six months of 1996.  During the six
months ended June 30, 1997, the Company made a security deposit of $7.8 million
on a leased property and incurred merger expenses totaling $2.7 million in
connection with the Patriot Merger.

    The Company has the following anticipated capital commitments.  Pursuant to
the terms of a management agreement in which the Company has a 30% ownership
interest, the Company has committed to fund up to $2.5 million for the
renovation of the hotel property.  As of June 30, 1997, the Company has made
advances of approximately $619,000.  In addition, the Company is obligated,
pursuant to the terms of a hotel management agreement, to fund a loan for hotel
renovations and improvements in the aggregate amount of $6.0 million, of which
$3.6 million had been funded as of June 30, 1997.  Pursuant to capital lease
agreements, the Company is obligated to make lease payments of $2.6 million in
1997.

    In February 1997, the Company, through a financial institution and county
authority, issued revenue bonds totaling $9.7 million.  The bonds were issued
to refinance the existing bonds that the Company assumed in the acquisition of
a Wyndham Garden Hotel.  The bonds initially bear interest at a weekly rate
(the "Weekly Rate Period") determined in accordance with the indenture of the
bonds based on prevailing financial market conditions for revenue bonds (at
June 30, 1997, such rate was 3.8%) plus a 2% credit enhancement fee, as defined
in the indenture.  The weekly rate may be converted to another interest rate
determination method on the first business day of any calendar month at the
Company's option, subject to the terms and conditions set forth in the
indenture.  Interest payments on the bonds are due on a periodic basis.  The
bonds mature in February 2023 and are subject to redemption by the Company in
whole or in part during any Weekly Rate Period.

    The Company intends to retain any future earnings for use in its business
and does not intend to declare any cash dividends in the foreseeable future.
The Company believes that cash generated by operations will be sufficient to
fund the Company's operating strategy for the foreseeable future and that any
remaining cash generated by operations, together with capital available under
the revolving credit facility will be adequate to fund the Company's growth
strategy in the near term.  The Company may seek further increases in the
capital available to it





                                       21
<PAGE>   22
under the revolving credit facility or otherwise obtain additional debt or
equity financing, depending upon the amount of capital required to pursue
future growth opportunities or address other needs.  No assurance can be given
that the amount available under the revolving credit facility will be further
increased, or such additional financing will be available, on acceptable terms,
if at all.

PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

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

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

         (a)   Exhibits:

               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               2.1        --    Agreement and Plan of Merger, dated as of 
                                April 14, 1997, by and between Patriot American
                                Hospitality, Inc. and the Company (incorporated
                                by reference to Exhibit Number 2.2 to Schedule
                                13D filed with the Securities and Exchange
                                Commission on April 24, 1997 on behalf of CF
                                Securities, L.P.)  The "Disclosure Letters"
                                referred to in the Agreement and Plan of Merger
                                are omitted, as they constitute "schedules"
                                within the meaning of Item 601 of Regulation
                                S-K.  The Company undertakes to furnish
                                supplementally such Disclosure Letters to the
                                Commission upon request.
               
               3.1        --    Amended and Restated Certificate of 
                                Incorporation of the Company (Incorporated by
                                reference to exhibit number 3.1 in Amendment No.
                                1 to the Company's Registration Statement on
                                Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on May 1,
                                1996).
               
               3.2        --    Amended and Restated Bylaws of the Company
                                (Incorporated by reference to exhibit number 3.2
                                in Amendment No. 1 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 1, 1996).
               
               4.1        --    Form of specimen certificate for the Common
                                Stock (Incorporated by reference to exhibit
                                number 4.1 in Amendment No. 2 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 14, 1996).
               
               4.2        --    Relevant portions of Amended and Restated
                                Certificate of Incorporation (Reference is
                                hereby made to Exhibit 3.1).
               
               
               
               
               
                                       22
<PAGE>   23
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.1(a)    --    Management Agreement dated as of May 10, 
                                1995 by and between Anatole Hotel Investors,
                                L.P. and Wyndham Hotel Company Ltd.
                                (Incorporated by reference to exhibit number
                                10.1(a) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.1(b)    --    Form of Management Agreement dated as of
                                September 27, 1994 by and between Bedrock
                                Annapolis Investment Partners Level I, L.P. and
                                Wyndham Hotel Company Ltd. (together with
                                attachment) (Incorporated by reference to
                                exhibit number 10.1(b) in the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on March 11, 1996).
               
               10.1(c)    --    Management Agreement dated as of March 10, 1988
                                by and between Franklin Plaza Associates and
                                Wyndham Hotel Company, as amended by First
                                Amendment dated November 17, 1993 (Incorporated
                                by reference to exhibit number 10.1(c) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333- 2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.1(d)    --    Service Agreement dated as of November 17, 1993
                                by and between Franklin Plaza Realty Limited
                                Partnership and Wyndham Hotel Company Ltd.
                                (Incorporated by reference to exhibit number
                                10.1(d) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.1(e)    --    Management Agreement dated as of December 1, 
                                1984 by and between Houston Greenspoint Hotel
                                Associates and Wyndham Hotel Company
                                (Incorporated by reference to exhibit number
                                10.1(e) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.1(f)    --    Management Agreement dated as of December 4, 
                                1991 by and between Itasca Hotel Company and
                                Wyndham Hotel Company Ltd., as amended by
                                Amendment dated March 19, 1996 (Incorporated by
                                reference to exhibit number 10.1(f) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.1(g)    --    Management Agreement dated as of June 30, 1994
                                by and between Waterfront Hotel Associates, S.E.
                                and Old San Juan Management, Ltd. S.E.
                                (Incorporated by reference to exhibit number
                                10.1(g) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.1(h)    --    Management Agreement dated as of May 26, 1995 
                                by and between Convention Center Boulevard
                                Hotel, Limited and Wyndham Hotel Company Ltd.
                                (Incorporated by reference to exhibit number
                                10.1(h) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.1(i)    --    Management Agreement dated as of August 25, 
                                1993 by and between Playhouse Square Hotel
                                Limited Partnership and Wyndham Hotel Company
                                Ltd. (Incorporated by reference to exhibit
                                number 10.1(i) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               



                                   23

<PAGE>   24
               EXHIBIT               
               NUMBER               DESCRIPTION  
               
               10.1(j)    --    Management Agreement dated as of March 1, 1986
                                by and between CLC Partnership and Wyndham 
                                Hotel Company, as amended by First Amendment
                                dated June 30, 1988 (Incorporated by reference
                                to exhibit number 10.1(j) in Amendment No. 1
                                to the Company's Registration Statement on 
                                Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on May 1, 
                                1996).

               10.1(k)    --    Management Agreement dated as of December 22,
                                1987 by and among Badger XVI Limited
                                Partnership, Crow Division Partners and Wyndham
                                Hotel Company, as amended by First Amendment
                                dated February 26, 1988 (Incorporated by
                                reference to exhibit number 10.1(k) in Amendment
                                No. 1 to the Company's Registration Statement on
                                Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on May 1,
                                1996).
               
               10.1(l)    --    Management Agreement dated as of November 20, 
                                1987 by and between Hotel and Convention Center
                                Partners I, Ltd. And Wyndham Hotel Corporation
                                II, Inc., as amended by Amendment dated November
                                1, 1993 (Incorporated by reference to exhibit
                                number 10.1(l) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               10.2       --    Investment Agreement dated as of May 2, 1994 
                                among The Hampstead Group, Inc., Wyndham Hotel
                                Company Ltd., The Partners in Wyndham Hotel
                                Company Ltd., and Crow Family Partnership, L.P.,
                                as amended (Incorporated by reference to exhibit
                                number 10.2 in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.3(a)    --    Lease dated as of April 1, 1996 by and between
                                Hospitality Properties Trust and Garden Hotel
                                Associates II Limited Partnership (Incorporated
                                by reference to exhibit number 10.3(a) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).
               
               10.3(b)    --    Lease Agreement dated as of March 1, 1988 by and
                                between Lincoln Island Associates No. 1, Limited
                                and WHI Limited Partnership (Incorporated by
                                reference to exhibit number 10.3(b) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.3(c)    --    Lease Agreement dated December 19, 1989 by and
                                between Rose Hall Hotel Limited and Rose Hall
                                Associates Limited Partnership (Incorporated by
                                reference to exhibit number 10.3(c) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.3(d)    --    Sublease Agreement dated as of November 17, 
                                1989 by and between Copley-Commerce-Telegraph
                                #1 Associates, as assignee of Crow-Staley-


                                       24
<PAGE>   25
               EXHIBIT               
               NUMBER               DESCRIPTION  

                                Commerce #1 Limited Partnership and Commerce
                                Hotel Partners Ltd. (Incorporated by reference
                                to exhibit number 10.3(d) in the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on March 11, 1996).
               
               10.3(e)    --    Ground Lease dated as of March 26, 1987 by and
                                between Fred C. Boysen, Dorothy Boysen, Ted
                                Boysen and Rose Boysen and Garden Hotel
                                Associates Limited Partnership, as assignee of
                                Ramada Hotel Operating Company as amended by
                                First Amendment dated as of May 7, 1990
                                (Incorporated by reference to exhibit number
                                10.3(e) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.3(f)    --    Lease Agreement dated as of November 26, 1990 
                                by and between Tower 2001 Limited Partnership
                                and Wyndham Hotel Company Ltd., as amended by
                                Letter Agreement dated March 9, 1994 and Letter
                                Agreement dated March 22, 1995, and as amended
                                by Amendment No. 1 dated as of November 30, 1995
                                (Incorporated by reference to exhibit number
                                10.3(f) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.3(g)    --    Lease Agreement dated as of January 1992 by and
                                between 475 Park Avenue South Co. and Wyndham
                                Hotel Company Ltd., as amended by Amendment of
                                Lease dated January 30, 1995 (Incorporated by
                                reference to exhibit number 10.3(g) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.3(h)    --    Sublease dated as of May 31, 1995 between Banc 
                                One Mortgage Corporation and Wyndham Hotels &
                                Resorts (Incorporated by reference to exhibit
                                number 10.3(h) in the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                March 11, 1996).
               
               10.3(i)    --    Lease Agreement dated as of May 16, 1994 by and
                                between Wirtz Realty Corporation, as agent for
                                333 Building Corporation and Wyndham Hotel
                                Company Ltd. (Incorporated by reference to
                                exhibit number 10.3(i) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               10.3(j)    --    Lease Agreement dated as of May 18, 1994 by and
                                between Columbia Executive Offices, Inc. and The
                                Inn at Semiahmoo a Wyndham Resort (Incorporated
                                by reference to exhibit number 10.3(j) in
                                Amendment No. 1 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 1, 1996).
               
               10.3(k)    --    Lease Agreement dated as of January 8, 1997 by
                                and between HPTSLC Corporation and WHC Salt Lake
                                City Corporation (Incorporated by reference to
                                exhibit number 10.3(k) in the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-18507) filed with the Securities and
                                Exchange Commission on January 27, 1997.).
               
               



                                       25
<PAGE>   26
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.4       --    Master Alliance Agreement dated as of January 
                                9, 1997 by and among American General
                                Hospitality Corporation, American General
                                Hospitality Operating Partnership, L.P., WHC
                                Franchise Corporation and WHC Development
                                Corporation (Incorporated by reference to
                                exhibit number 10.4 in the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-18507) filed with the Securities and
                                Exchange Commission on January 27, 1997.).
               
               10.5       --    Limited Guaranty Agreement dated as of January
                                8, 1997 made by the Company for the benefit of
                                HPTSLC Corporation Incorporated by reference to
                                exhibit number 10.5 in the Company's
                                Registration Statement on Form S-1 (Reg. No. 
                                333-18507) filed with the Securities and
                                Exchange Commission on January 27, 1997).
               
               10.5(a)    --    Form of Asset Management Agreement to be 
                                entered into between the Company and various
                                Crow Family Real Estate Entities (Incorporated
                                by reference to exhibit number 10.5(a) in
                                Amendment No. 2 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 14, 1996).
               
               10.6(a)    --    Service Agreement, dated as of May 21, 1996, 
                                by and between the Company and ISIS 2000 LP
                                (Incorporated by reference to exhibit number
                                10.6(a) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.6(b)    --    Service Agreement, dated as of May 21, 1996, 
                                by and between the Company and Wynright
                                Insurance (Incorporated by reference to exhibit
                                number 10.6(b) in the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-18507)
                                filed with the Securities and Exchange
                                Commission on January 27, 1997).
               
               10.6(c)    --    Service Agreement, dated as of May 21, 1996, 
                                by and between the Company and CW Synergistech,
                                LP (Incorporated by reference to exhibit number
                                10.6(c) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.7       --    Indenture relating to the 10 1/2% Senior 
                                Subordinated Notes due 2006 (Incorporated by
                                reference to exhibit number 10.10 in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).
               
               10.8       --    Stockholders' Agreement ("Stockholders' 
                                Agreement") among Wyndham Hotel Corporation and
                                the Stockholders listed on the signature pages
                                thereof (Incorporated by reference to exhibit
                                number 10.13 in the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-18507) filed
                                with the Securities and Exchange Commission on
                                January 27, 1997).
               
               10.9       --    Registration Rights Agreement among Wyndham 
                                Hotel Corporation and the parties identified on
                                the signature pages thereof (Incorporated by
                                reference to exhibit number 10.14 in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).
               
               
               


                                       26
<PAGE>   27
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.10(a)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and James D. Carreker
                                (Incorporated by reference to exhibit number
                                10.15(a) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(b)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Anne L. Raymond
                                (Incorporated by reference to exhibit number
                                10.15(b) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(c)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Harlan R. Crow
                                (Incorporated by reference to exhibit number
                                10.15(c) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(d)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Daniel A. Decker
                                (Incorporated by reference to exhibit number
                                10.15(d) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(e)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Susan T.
                                Groenteman (Incorporated by reference to exhibit
                                number 10.15(e) in the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-18507) filed
                                with the Securities and Exchange Commission on
                                January 27, 1997).
               
               10.10(f)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Stanley M. Koonce,
                                Jr. (Incorporated by reference to exhibit number
                                10.15(f) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(g)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Leslie V. Bentley
                                (Incorporated by reference to exhibit number
                                10.15(g) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(h)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Robert A. Whitman
                                (Incorporated by reference to exhibit number
                                10.15(h) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.11(a)   --    6% Promissory Note made by James D. Carreker
                                (Incorporated by reference to exhibit number
                                10.16(a) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.11(b)   --    6% Promissory Note made by Leslie V. Bentley
                                (Incorporated by reference to exhibit number
                                10.16(b) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.11(c)   --    6% Promissory Note made by Eric A. Danziger
                                (Incorporated by reference to exhibit number
                                10.16(c) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               
               


                                       27
<PAGE>   28
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.11(d)   --    6% Promissory Note made by Anne L. Raymond 
                                (Incorporated by reference to exhibit number
                                10.16(d) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.11(e)   --    6% Promissory Note made by Stanley M. Koonce, 
                                Jr. (Incorporated by reference to exhibit number
                                10.16(e) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.11(f)   --    6% Promissory Note made by Wyndham Employees 
                                Ltd. (Incorporated by reference to exhibit
                                number 10.16(f) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               10.12      --    Stockholders' Agreement Consent dated 
                                September 30, 1996.
               
               10.13(a)   --    Wyndham Employees Savings & Retirement Plan
                                (Incorporated by reference to exhibit number
                                10.19(a) in Amendment No. 2 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 14, 1996).
               
               10.13(b)   --    Wyndham Hotel Corporation 1996 Long Term 
                                Incentive Plan, as revised (Incorporated by
                                reference to exhibit number 10.19(b) in
                                Amendment No. 3 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 20, 1996).
               
               10.13(c)   --    Non-Employee Directors' Retainer Stock Plan, as
                                revised (Incorporated by reference to exhibit
                                number 10.19(c) in Amendment No. 3 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 20, 1996).
               
               10.14      --    Operating Deficit Guaranty and Reserves 
                                Agreement dated as of August 25, 1993 by and
                                among Playhouse Square Hotel Limited
                                Partnership, Society National Bank and the
                                Lenders (Incorporated by reference to exhibit
                                number 10.22 in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.15      --    Registration Rights Agreement dated as of
                                September 30, 1996 between the Company and Smith
                                Barney, Inc. (Incorporated by reference to
                                exhibit No. 10.15 to the Company's Annual
                                Report on Form 10-K for the year ended December
                                31, 1996, is filed with the Securities and
                                Exchange Commission on March 27, 1997).
               
               10.16      --    Registration Rights Agreement dated as of April
                                29, 1996 between the Company and General
                                Electric Investment Corporation (Incorporated
                                by reference to exhibit No. 10.16 to the
                                Company's Annual Report on Form 10-K for the
                                year ended December 31, 1996, is filed with the
                                Securities and Exchange Commission on March 27, 
                                1997).
               
               10.17      --    Promissory Note dated April 15, 1995 between 
                                the Company and WFLP (Incorporated by reference
                                to exhibit No. 10.17 to the Company's Annual
                                Report on Form 10-K for the year ended December
                                31, 1996, is filed with the Securities and
                                Exchange Commission on March 27, 1997).
                                         
               10.18      --    Computerized Reservation Service Agreement 
                                between ISIS 2000 and the Company (Incorporated
                                by reference to exhibit number 10.28 in the 
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).


                                       28
<PAGE>   29
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.19      --    Indemnification Agreements by and between 
                                Elise Turner as an Officer of GHMB, Inc.; MBAH,
                                Inc.; CHMB, Inc.; Waterfront Management
                                Corporation; PSMB, Inc.; MTMB, Inc.; MDMB, Inc.;
                                AMMB, Inc.; OHMB, Inc.; WNMB, Inc.; MBWD, Inc.;
                                MBWH, Inc.; and BHMB, Inc., which Corporations
                                are the Holders of Liquor Licenses, and Wyndham
                                Management Corporation (Incorporated by
                                reference to exhibit number 10.29 in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).
               
               10.20      --    Senior Secured Revolving Credit Agreement (the
                                "Credit Agreement") among Wyndham Hotel
                                Corporation, The Lenders Party Thereto and
                                Bankers Trust Company (incorporated by reference
                                to the Company's Quarterly Report on Form 10-Q
                                for the Quarter Ended June 30, 1996).
               
               10.21      --    Management Contract between Homegate 
                                Hospitality, Inc. and the Company, dated August
                                26, 1996 (incorporated by reference to Exhibit
                                No. 10.1 of the Company's Quarterly Report on
                                Form 10-Q for the Quarter ended September 30,
                                1996).
               
               10.22      --    Proxy Agreement, dated as of April 14, 1997, 
                                by and between Patriot American Hospitality,
                                Inc. and CF Securities, L.P., James D. Carreker,
                                Leslie V. Bentley, Anne L. Raymond, Stanley M.
                                Koonce, Jr. And the Company (incorporated by
                                reference to Exhibit Number 10.1 to Schedule 13D
                                filed with the Securities and Exchange
                                Commission on April 24, 1997 on behalf of CF
                                Securities, L.P.).
               
               10.23      --    Asset Management Agreements between Wyndham
                                Hotel Corporation and Playhouse Square Hotel
                                L.P. and the other Parties Listed on Schedule A
                                attached thereto (incorporated by reference to
                                Exhibit Number 10.23 in the Company's Quarterly
                                Report on Form 10-Q for the Quarter ended March
                                31, 1997).
               
               10.24      --    Indemnification Agreements between the Company
                                and Susan R. Bolger and the other Parties Listed
                                on Schedule A attached thereto (incorporated by
                                reference to Exhibit Number 10.24 in the
                                Company's Quarterly Report on Form 10-Q for the
                                Quarter ended March 31, 1997).
               
               10.25      --    Capital Contribution Note dated as of December 
                                22, 1995 by and between Pleasanton Hotel
                                Partners, L.P. and the Company (Incorporated by
                                reference to Exhibit Number 10.18(a) in
                                Amendment No. 1 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 1, 1996).
               
               10.26      --    Capital Contribution Note dated as of October 
                                2, 1995 by and between WHC- LG Hotel Partners
                                and the Company (Incorporated by reference to
                                Exhibit Number 10.18(b) in Amendment No. 1 to
                                the Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996)
               
               10.27      --    Capital Contribution Note dated as of May 26, 
                                1995 by and between New Orleans Hotel I, L.P.
                                and the Company (Incorporated by reference to
                                Exhibit No. 10.18(c) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               10.28      --    FF&E Contract, dated June 30, 1994, by and 
                                between Wyndham Hotel Company Ltd. and
                                Waterfront Hotel Associates, S.E., as amended
                                (incorporated by reference to Exhibit Number
                                10.28 in the Company's Quarterly Report on Form
                                10-Q for the Quarter ended March 31, 1997).
               
               
               
               

                                       29
<PAGE>   30
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.29      --    FF&E and Technical Services Contract, dated May
                                26, 1995, by and between Wyndham Hotel Company
                                Ltd. And Convention Center Boulevard Hotel,
                                Limited (incorporated by reference to Exhibit 
                                Number 10.29 in the Company's Quarterly Report
                                on Form 10-Q for the Quarter ended March 31, 
                                1997).
               
               10.30      --    Corporate Guaranty Agreements by Wyndham Hotel
                                Corporation on behalf of ISIS 2000 Limited
                                Partnership for the benefit of Banc One Leasing
                                Corporation, including Master Agreement and
                                Schedule of Additional Guaranty Agreements
                                (incorporated by reference to Exhibit Number
                                10.30 in the Company's Quarterly Report on Form
                                10-Q/A for the Quarter ended March 31, 1997).
               
               10.31      --    Guarantor Agreement, dated May 26, 1995 by and
                                among Convention Center Boulevard Hotel, Ltd.,
                                the Company, Darryl D. Berger and Roger H. Ogden
                                (incorporated by reference to Exhibit Number
                                10.31 in the Company's Quarterly Report on Form
                                10-Q for the Quarter ended March 31, 1997).

               10.32      --    Corporate Guaranty Agreement, dated May 15,
                                1996, by Wyndham Hotel Corporation on behalf of
                                ISIS 2000 Limited Partnership for the benefit of
                                IBM Credit Corporation (incorporated by
                                reference to Exhibit Number 10.32 in the
                                Company's Quarterly Report on Form 10-Q for
                                the Quarter ended March 31, 1997).

               10.33      --    First Amendment to Senior Secured Revolving
                                Credit Agreement, dated as of July 30, 1997,
                                between Wyndham Hotel Corporation, the Financial
                                Institutions party to the Credit Agreement and
                                Bankers Trust Company. 

               11         --    Computation of Earnings Per Share.

               27.1       --    Financial Data Schedule.



         (b)   Reports on Form 8-K: None.






                                       30
<PAGE>   31
                                   SIGNATURES

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


                              
                                                  WYNDHAM HOTEL
                                                   CORPORATION
                                    ------------------------------------------
                                                   (Registrant)
                              
                              
Date:    August 14, 1997            By: /S/ James D. Carreker
                                        -------------------------
                                            James D. Carreker 
                                        President and Chief Executive Officer
                              
Date:    August 14, 1997            By: /S/ Anne L. Raymond
                                        ------------------------- 
                                            Anne L. Raymond 
                                        Chief Financial Officer, Executive
                                        Vice President and Director (Principal
                                        Financial Officer)
                              
                              
                              


                                       31

<PAGE>   32
                               INDEX TO EXHIBITS

               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               2.1        --    Agreement and Plan of Merger, dated as of 
                                April 14, 1997, by and between Patriot American
                                Hospitality, Inc. and the Company (incorporated
                                by reference to Exhibit Number 2.2 to Schedule
                                13D filed with the Securities and Exchange
                                Commission on April 24, 1997 on behalf of CF
                                Securities, L.P.)  The "Disclosure Letters"
                                referred to in the Agreement and Plan of Merger
                                are omitted, as they constitute "schedules"
                                within the meaning of Item 601 of Regulation
                                S-K.  The Company undertakes to furnish
                                supplementally such Disclosure Letters to the
                                Commission upon request.
               
               3.1        --    Amended and Restated Certificate of 
                                Incorporation of the Company (Incorporated by
                                reference to exhibit number 3.1 in Amendment No.
                                1 to the Company's Registration Statement on
                                Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on May 1,
                                1996).
               
               3.2        --    Amended and Restated Bylaws of the Company
                                (Incorporated by reference to exhibit number 3.2
                                in Amendment No. 1 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 1, 1996).
               
               4.1        --    Form of specimen certificate for the Common
                                Stock (Incorporated by reference to exhibit
                                number 4.1 in Amendment No. 2 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 14, 1996).
               
               4.2        --    Relevant portions of Amended and Restated
                                Certificate of Incorporation (Reference is
                                hereby made to Exhibit 3.1).
               
               
               
               
               
<PAGE>   33
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.1(a)    --    Management Agreement dated as of May 10, 
                                1995 by and between Anatole Hotel Investors,
                                L.P. and Wyndham Hotel Company Ltd.
                                (Incorporated by reference to exhibit number
                                10.1(a) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.1(b)    --    Form of Management Agreement dated as of
                                September 27, 1994 by and between Bedrock
                                Annapolis Investment Partners Level I, L.P. and
                                Wyndham Hotel Company Ltd. (together with
                                attachment) (Incorporated by reference to
                                exhibit number 10.1(b) in the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on March 11, 1996).
               
               10.1(c)    --    Management Agreement dated as of March 10, 1988
                                by and between Franklin Plaza Associates and
                                Wyndham Hotel Company, as amended by First
                                Amendment dated November 17, 1993 (Incorporated
                                by reference to exhibit number 10.1(c) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333- 2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.1(d)    --    Service Agreement dated as of November 17, 1993
                                by and between Franklin Plaza Realty Limited
                                Partnership and Wyndham Hotel Company Ltd.
                                (Incorporated by reference to exhibit number
                                10.1(d) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.1(e)    --    Management Agreement dated as of December 1, 
                                1984 by and between Houston Greenspoint Hotel
                                Associates and Wyndham Hotel Company
                                (Incorporated by reference to exhibit number
                                10.1(e) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.1(f)    --    Management Agreement dated as of December 4, 
                                1991 by and between Itasca Hotel Company and
                                Wyndham Hotel Company Ltd., as amended by
                                Amendment dated March 19, 1996 (Incorporated by
                                reference to exhibit number 10.1(f) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.1(g)    --    Management Agreement dated as of June 30, 1994
                                by and between Waterfront Hotel Associates, S.E.
                                and Old San Juan Management, Ltd. S.E.
                                (Incorporated by reference to exhibit number
                                10.1(g) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.1(h)    --    Management Agreement dated as of May 26, 1995 
                                by and between Convention Center Boulevard
                                Hotel, Limited and Wyndham Hotel Company Ltd.
                                (Incorporated by reference to exhibit number
                                10.1(h) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.1(i)    --    Management Agreement dated as of August 25, 
                                1993 by and between Playhouse Square Hotel
                                Limited Partnership and Wyndham Hotel Company
                                Ltd. (Incorporated by reference to exhibit
                                number 10.1(i) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               




<PAGE>   34
               EXHIBIT               
               NUMBER               DESCRIPTION  
               
               10.1(j)    --    Management Agreement dated as of March 1, 1986
                                by and between CLC Partnership and Wyndham 
                                Hotel Company, as amended by First Amendment
                                dated June 30, 1988 (Incorporated by reference
                                to exhibit number 10.1(j) in Amendment No. 1
                                to the Company's Registration Statement on 
                                Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on May 1, 
                                1996).

               10.1(k)    --    Management Agreement dated as of December 22,
                                1987 by and among Badger XVI Limited
                                Partnership, Crow Division Partners and Wyndham
                                Hotel Company, as amended by First Amendment
                                dated February 26, 1988 (Incorporated by
                                reference to exhibit number 10.1(k) in Amendment
                                No. 1 to the Company's Registration Statement on
                                Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on May 1,
                                1996).
               
               10.1(l)    --    Management Agreement dated as of November 20, 
                                1987 by and between Hotel and Convention Center
                                Partners I, Ltd. And Wyndham Hotel Corporation
                                II, Inc., as amended by Amendment dated November
                                1, 1993 (Incorporated by reference to exhibit
                                number 10.1(l) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               10.2       --    Investment Agreement dated as of May 2, 1994 
                                among The Hampstead Group, Inc., Wyndham Hotel
                                Company Ltd., The Partners in Wyndham Hotel
                                Company Ltd., and Crow Family Partnership, L.P.,
                                as amended (Incorporated by reference to exhibit
                                number 10.2 in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.3(a)    --    Lease dated as of April 1, 1996 by and between
                                Hospitality Properties Trust and Garden Hotel
                                Associates II Limited Partnership (Incorporated
                                by reference to exhibit number 10.3(a) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).
               
               10.3(b)    --    Lease Agreement dated as of March 1, 1988 by and
                                between Lincoln Island Associates No. 1, Limited
                                and WHI Limited Partnership (Incorporated by
                                reference to exhibit number 10.3(b) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.3(c)    --    Lease Agreement dated December 19, 1989 by and
                                between Rose Hall Hotel Limited and Rose Hall
                                Associates Limited Partnership (Incorporated by
                                reference to exhibit number 10.3(c) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.3(d)    --    Sublease Agreement dated as of November 17, 
                                1989 by and between Copley-Commerce-Telegraph
                                #1 Associates, as assignee of Crow-Staley-


<PAGE>   35
               EXHIBIT               
               NUMBER               DESCRIPTION  

                                Commerce #1 Limited Partnership and Commerce
                                Hotel Partners Ltd. (Incorporated by reference
                                to exhibit number 10.3(d) in the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on March 11, 1996).
               
               10.3(e)    --    Ground Lease dated as of March 26, 1987 by and
                                between Fred C. Boysen, Dorothy Boysen, Ted
                                Boysen and Rose Boysen and Garden Hotel
                                Associates Limited Partnership, as assignee of
                                Ramada Hotel Operating Company as amended by
                                First Amendment dated as of May 7, 1990
                                (Incorporated by reference to exhibit number
                                10.3(e) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.3(f)    --    Lease Agreement dated as of November 26, 1990 
                                by and between Tower 2001 Limited Partnership
                                and Wyndham Hotel Company Ltd., as amended by
                                Letter Agreement dated March 9, 1994 and Letter
                                Agreement dated March 22, 1995, and as amended
                                by Amendment No. 1 dated as of November 30, 1995
                                (Incorporated by reference to exhibit number
                                10.3(f) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-2214) filed with the
                                Securities and Exchange Commission on March 11,
                                1996).
               
               10.3(g)    --    Lease Agreement dated as of January 1992 by and
                                between 475 Park Avenue South Co. and Wyndham
                                Hotel Company Ltd., as amended by Amendment of
                                Lease dated January 30, 1995 (Incorporated by
                                reference to exhibit number 10.3(g) in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on March 11, 1996).
               
               10.3(h)    --    Sublease dated as of May 31, 1995 between Banc 
                                One Mortgage Corporation and Wyndham Hotels &
                                Resorts (Incorporated by reference to exhibit
                                number 10.3(h) in the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                March 11, 1996).
               
               10.3(i)    --    Lease Agreement dated as of May 16, 1994 by and
                                between Wirtz Realty Corporation, as agent for
                                333 Building Corporation and Wyndham Hotel
                                Company Ltd. (Incorporated by reference to
                                exhibit number 10.3(i) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               10.3(j)    --    Lease Agreement dated as of May 18, 1994 by and
                                between Columbia Executive Offices, Inc. and The
                                Inn at Semiahmoo a Wyndham Resort (Incorporated
                                by reference to exhibit number 10.3(j) in
                                Amendment No. 1 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 1, 1996).
               
               10.3(k)    --    Lease Agreement dated as of January 8, 1997 by
                                and between HPTSLC Corporation and WHC Salt Lake
                                City Corporation (Incorporated by reference to
                                exhibit number 10.3(k) in the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-18507) filed with the Securities and
                                Exchange Commission on January 27, 1997.).
               
               



<PAGE>   36
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.4       --    Master Alliance Agreement dated as of January 
                                9, 1997 by and among American General
                                Hospitality Corporation, American General
                                Hospitality Operating Partnership, L.P., WHC
                                Franchise Corporation and WHC Development
                                Corporation (Incorporated by reference to
                                exhibit number 10.4 in the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-18507) filed with the Securities and
                                Exchange Commission on January 27, 1997.).
               
               10.5       --    Limited Guaranty Agreement dated as of January
                                8, 1997 made by the Company for the benefit of
                                HPTSLC Corporation Incorporated by reference to
                                exhibit number 10.5 in the Company's
                                Registration Statement on Form S-1 (Reg. No. 
                                333-18507) filed with the Securities and
                                Exchange Commission on January 27, 1997).
               
               10.5(a)    --    Form of Asset Management Agreement to be 
                                entered into between the Company and various
                                Crow Family Real Estate Entities (Incorporated
                                by reference to exhibit number 10.5(a) in
                                Amendment No. 2 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 14, 1996).
               
               10.6(a)    --    Service Agreement, dated as of May 21, 1996, 
                                by and between the Company and ISIS 2000 LP
                                (Incorporated by reference to exhibit number
                                10.6(a) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.6(b)    --    Service Agreement, dated as of May 21, 1996, 
                                by and between the Company and Wynright
                                Insurance (Incorporated by reference to exhibit
                                number 10.6(b) in the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-18507)
                                filed with the Securities and Exchange
                                Commission on January 27, 1997).
               
               10.6(c)    --    Service Agreement, dated as of May 21, 1996, 
                                by and between the Company and CW Synergistech,
                                LP (Incorporated by reference to exhibit number
                                10.6(c) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.7       --    Indenture relating to the 10 1/2% Senior 
                                Subordinated Notes due 2006 (Incorporated by
                                reference to exhibit number 10.10 in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).
               
               10.8       --    Stockholders' Agreement ("Stockholders' 
                                Agreement") among Wyndham Hotel Corporation and
                                the Stockholders listed on the signature pages
                                thereof (Incorporated by reference to exhibit
                                number 10.13 in the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-18507) filed
                                with the Securities and Exchange Commission on
                                January 27, 1997).
               
               10.9       --    Registration Rights Agreement among Wyndham 
                                Hotel Corporation and the parties identified on
                                the signature pages thereof (Incorporated by
                                reference to exhibit number 10.14 in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).
               
               
               


<PAGE>   37
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.10(a)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and James D. Carreker
                                (Incorporated by reference to exhibit number
                                10.15(a) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(b)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Anne L. Raymond
                                (Incorporated by reference to exhibit number
                                10.15(b) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(c)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Harlan R. Crow
                                (Incorporated by reference to exhibit number
                                10.15(c) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(d)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Daniel A. Decker
                                (Incorporated by reference to exhibit number
                                10.15(d) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(e)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Susan T.
                                Groenteman (Incorporated by reference to exhibit
                                number 10.15(e) in the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-18507) filed
                                with the Securities and Exchange Commission on
                                January 27, 1997).
               
               10.10(f)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Stanley M. Koonce,
                                Jr. (Incorporated by reference to exhibit number
                                10.15(f) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(g)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Leslie V. Bentley
                                (Incorporated by reference to exhibit number
                                10.15(g) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.10(h)   --    Indemnification Agreement by and between 
                                Wyndham Hotel Corporation and Robert A. Whitman
                                (Incorporated by reference to exhibit number
                                10.15(h) in the Company's Registration Statement
                                on Form S-1 (Reg. No. 333-18507) filed with the
                                Securities and Exchange Commission on January
                                27, 1997).
               
               10.11(a)   --    6% Promissory Note made by James D. Carreker
                                (Incorporated by reference to exhibit number
                                10.16(a) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.11(b)   --    6% Promissory Note made by Leslie V. Bentley
                                (Incorporated by reference to exhibit number
                                10.16(b) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.11(c)   --    6% Promissory Note made by Eric A. Danziger
                                (Incorporated by reference to exhibit number
                                10.16(c) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               
               


<PAGE>   38
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.11(d)   --    6% Promissory Note made by Anne L. Raymond 
                                (Incorporated by reference to exhibit number
                                10.16(d) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.11(e)   --    6% Promissory Note made by Stanley M. Koonce, 
                                Jr. (Incorporated by reference to exhibit number
                                10.16(e) in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.11(f)   --    6% Promissory Note made by Wyndham Employees 
                                Ltd. (Incorporated by reference to exhibit
                                number 10.16(f) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               10.12      --    Stockholders' Agreement Consent dated 
                                September 30, 1996.
               
               10.13(a)   --    Wyndham Employees Savings & Retirement Plan
                                (Incorporated by reference to exhibit number
                                10.19(a) in Amendment No. 2 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 14, 1996).
               
               10.13(b)   --    Wyndham Hotel Corporation 1996 Long Term 
                                Incentive Plan, as revised (Incorporated by
                                reference to exhibit number 10.19(b) in
                                Amendment No. 3 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 20, 1996).
               
               10.13(c)   --    Non-Employee Directors' Retainer Stock Plan, as
                                revised (Incorporated by reference to exhibit
                                number 10.19(c) in Amendment No. 3 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 20, 1996).
               
               10.14      --    Operating Deficit Guaranty and Reserves 
                                Agreement dated as of August 25, 1993 by and
                                among Playhouse Square Hotel Limited
                                Partnership, Society National Bank and the
                                Lenders (Incorporated by reference to exhibit
                                number 10.22 in Amendment No. 1 to the Company's
                                Registration Statement on Form S-1 (Reg. No.
                                333-2214) filed with the Securities and Exchange
                                Commission on May 1, 1996).
               
               10.15      --    Registration Rights Agreement dated as of
                                September 30, 1996 between the Company and Smith
                                Barney, Inc. (Incorporated by reference to
                                exhibit No. 10.15 to the Company's Annual
                                Report on Form 10-K for the year ended December
                                31, 1996, is filed with the Securities and
                                Exchange Commission on March 27, 1997).
               
               10.16      --    Registration Rights Agreement dated as of April
                                29, 1996 between the Company and General
                                Electric Investment Corporation (Incorporated
                                by reference to exhibit No. 10.16 to the
                                Company's Annual Report on Form 10-K for the
                                year ended December 31, 1996, is filed with the
                                Securities and Exchange Commission on March 27, 
                                1997).
               
               10.17      --    Promissory Note dated April 15, 1995 between 
                                the Company and WFLP (Incorporated by reference
                                to exhibit No. 10.17 to the Company's Annual
                                Report on Form 10-K for the year ended December
                                31, 1996, is filed with the Securities and
                                Exchange Commission on March 27, 1997).
                                         
               10.18      --    Computerized Reservation Service Agreement 
                                between ISIS 2000 and the Company (Incorporated
                                by reference to exhibit number 10.28 in the 
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).


<PAGE>   39
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.19      --    Indemnification Agreements by and between 
                                Elise Turner as an Officer of GHMB, Inc.; MBAH,
                                Inc.; CHMB, Inc.; Waterfront Management
                                Corporation; PSMB, Inc.; MTMB, Inc.; MDMB, Inc.;
                                AMMB, Inc.; OHMB, Inc.; WNMB, Inc.; MBWD, Inc.;
                                MBWH, Inc.; and BHMB, Inc., which Corporations
                                are the Holders of Liquor Licenses, and Wyndham
                                Management Corporation (Incorporated by
                                reference to exhibit number 10.29 in the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-18507) filed with the Securities
                                and Exchange Commission on January 27, 1997).
               
               10.20      --    Senior Secured Revolving Credit Agreement (the
                                "Credit Agreement") among Wyndham Hotel
                                Corporation, The Lenders Party Thereto and
                                Bankers Trust Company (incorporated by reference
                                to the Company's Quarterly Report on Form 10-Q
                                for the Quarter Ended June 30, 1996).
               
               10.21      --    Management Contract between Homegate 
                                Hospitality, Inc. and the Company, dated August
                                26, 1996 (incorporated by reference to Exhibit
                                No. 10.1 of the Company's Quarterly Report on
                                Form 10-Q for the Quarter ended September 30,
                                1996).
               
               10.22      --    Proxy Agreement, dated as of April 14, 1997, 
                                by and between Patriot American Hospitality,
                                Inc. and CF Securities, L.P., James D. Carreker,
                                Leslie V. Bentley, Anne L. Raymond, Stanley M.
                                Koonce, Jr. And the Company (incorporated by
                                reference to Exhibit Number 10.1 to Schedule 13D
                                filed with the Securities and Exchange
                                Commission on April 24, 1997 on behalf of CF
                                Securities, L.P.).
               
               10.23      --    Asset Management Agreements between Wyndham
                                Hotel Corporation and Playhouse Square Hotel
                                L.P. and the other Parties Listed on Schedule A
                                attached thereto (incorporated by reference to
                                Exhibit Number 10.23 in the Company's Quarterly
                                Report on Form 10-Q for the Quarter ended March
                                31, 1997).
               
               10.24      --    Indemnification Agreements between the Company
                                and Susan R. Bolger and the other Parties Listed
                                on Schedule A attached thereto (incorporated by
                                reference to Exhibit Number 10.24 in the
                                Company's Quarterly Report on Form 10-Q for the
                                Quarter ended March 31, 1997).
               
               10.25      --    Capital Contribution Note dated as of December 
                                22, 1995 by and between Pleasanton Hotel
                                Partners, L.P. and the Company (Incorporated by
                                reference to Exhibit Number 10.18(a) in
                                Amendment No. 1 to the Company's Registration
                                Statement on Form S-1 (Reg. No. 333-2214) filed
                                with the Securities and Exchange Commission on
                                May 1, 1996).
               
               10.26      --    Capital Contribution Note dated as of October 
                                2, 1995 by and between WHC- LG Hotel Partners
                                and the Company (Incorporated by reference to
                                Exhibit Number 10.18(b) in Amendment No. 1 to
                                the Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996)
               
               10.27      --    Capital Contribution Note dated as of May 26, 
                                1995 by and between New Orleans Hotel I, L.P.
                                and the Company (Incorporated by reference to
                                Exhibit No. 10.18(c) in Amendment No. 1 to the
                                Company's Registration Statement on Form S-1
                                (Reg. No. 333-2214) filed with the Securities
                                and Exchange Commission on May 1, 1996).
               
               10.28      --    FF&E Contract, dated June 30, 1994, by and 
                                between Wyndham Hotel Company Ltd. and
                                Waterfront Hotel Associates, S.E., as amended
                                (incorporated by reference to Exhibit Number
                                10.28 in the Company's Quarterly Report on Form
                                10-Q for the Quarter ended March 31, 1997).
               
               
               
               

<PAGE>   40
               EXHIBIT                EXHIBIT
               NUMBER               DESCRIPTION  
               
               10.29      --    FF&E and Technical Services Contract, dated May
                                26, 1995, by and between Wyndham Hotel Company
                                Ltd. And Convention Center Boulevard Hotel,
                                Limited (incorporated by reference to Exhibit 
                                Number 10.29 in the Company's Quarterly Report
                                on Form 10-Q for the Quarter ended March 31, 
                                1997).
               
               10.30      --    Corporate Guaranty Agreements by Wyndham Hotel
                                Corporation on behalf of ISIS 2000 Limited
                                Partnership for the benefit of Banc One Leasing
                                Corporation, including Master Agreement and
                                Schedule of Additional Guaranty Agreements
                                (incorporated by reference to Exhibit Number
                                10.30 in the Company's Quarterly Report on Form
                                10-Q/A for the Quarter ended March 31, 1997).
               
               10.31      --    Guarantor Agreement, dated May 26, 1995 by and
                                among Convention Center Boulevard Hotel, Ltd.,
                                the Company, Darryl D. Berger and Roger H. Ogden
                                (incorporated by reference to Exhibit Number
                                10.31 in the Company's Quarterly Report on Form
                                10-Q for the Quarter ended March 31, 1997).

               10.32      --    Corporate Guaranty Agreement, dated May 15,
                                1996, by Wyndham Hotel Corporation on behalf of
                                ISIS 2000 Limited Partnership for the benefit of
                                IBM Credit Corporation (incorporated by
                                reference to Exhibit Number 10.32 in the
                                Company's Quarterly Report on Form 10-Q for
                                the Quarter ended March 31, 1997).

               10.33      --    First Amendment to Senior Secured Revolving
                                Credit Agreement, dated as of July 30, 1997,
                                between Wyndham Hotel Corporation, the Financial
                                Institutions party to the Credit Agreement and
                                Bankers Trust Company. 

               11         --    Computation of Earnings Per Share.

               27.1       --    Financial Data Schedule.










<PAGE>   1





                           WYNDHAM HOTEL CORPORATION

                                FIRST AMENDMENT
                  TO SENIOR SECURED REVOLVING CREDIT AGREEMENT


                 This FIRST AMENDMENT TO SENIOR SECURED REVOLVING CREDIT
AGREEMENT (this "AMENDMENT") is dated as of July 30, 1997 and entered into by
and among WYNDHAM HOTEL CORPORATION, a Delaware corporation (the "COMPANY"),
the financial institutions party to the Credit Agreement referred to below (the
"LENDERS") and BANKERS TRUST COMPANY, as agent for Lenders (the "AGENT"), and,
for purposes of Section 4 hereof, the Credit Support Parties listed on the
signature pages hereof, and is made with reference to that certain Senior
Secured Revolving Credit Agreement dated as of May 29, 1996 (the "CREDIT
AGREEMENT"), by and among the Company, the Lenders party thereto and the Agent.
Capitalized terms used herein without definition shall have the same meanings
herein as set forth in the Credit Agreement.


                                    RECITALS

                 WHEREAS, the Company and Lenders desire to amend the Credit
Agreement to (i) increase the aggregate amount of the Commitments by
$50,000,000, (ii) permit Clubhouse Hotels, Inc. ("CLUBHOUSE") to merge with the
Company, (ii) permit the Company to make certain debt Investments in Homegate
Hospitality, Inc. ("HOMEGATE"), (iv) amend certain financial covenants, (v)
make certain revisions to the method of calculating the Borrowing Base, (vi)
permit the Company to make certain equity Investments in American General
Hospitality Corporation and American General Hospitality Operating Partnership,
L.P., (vii) permit the Company to enter into franchise agreements, (viii) to
permit, subject to the limitations provided herein, the Company to make
Investments in connection with certain franchise agreements, and (ix) make
certain other amendments as set forth below:

                 NOW, THEREFORE, in consideration of the premises and the
agreements, provisions and covenants herein contained, the parties hereto agree
as follows:

                 SECTION 1.  AMENDMENTS TO THE CREDIT AGREEMENT

                 1.1      AMENDMENTS TO SECTION 1:  PROVISIONS RELATING TO
                          DEFINED TERMS

                 A.       Subsection 1.1 of the Credit Agreement is hereby
amended by adding thereto the following definitions, which shall be inserted in
proper alphabetical order:
<PAGE>   2
                 "`CLUBHOUSE ACQUISITION' means the merger of Clubhouse Hotels,
         Inc. with and into WHC Acquisition Corporation in accordance with the
         provisions of the Clubhouse Merger Agreement."

                 "`CLUBHOUSE MERGER AGREEMENT' means that certain Agreement and
         Plan of Merger dated as of July 21, 1997 Clubhouse Hotels, Inc., the
         Company and WHC Acquisition Corporation, as such agreement may be
         amended, supplemented or otherwise modified from time to time."

                 "`CLUBHOUSE PROPERTIES' means, collectively, each real
         property, together with all Improvements thereon, and all fixtures
         attached thereto and all personal property used in connection
         therewith, acquired by WHC Acquisition Corporation pursuant to the
         Clubhouse Acquisition."

                 "`FIRST AMENDMENT' means that certain First Amendment to
         Senior Secured Revolving Credit Agreement dated as of July 30, 1997 by
         and among the Company, the Lenders and the Agent."

                 "`FIRST AMENDMENT EFFECTIVE DATE' means the date the First
         Amendment became effective in accordance with its terms."

                 "`WHC FRANCHISE' means WHC Franchise Corporation, a Delaware
         corporation."

                 B.       The definition of "ACQUISITION" contained in
subsection 1.1 of the Credit Agreement is hereby amended by adding the phrase
"and the acquisition by WHC Acquisition Corporation of the Clubhouse
Properties" at the end of such definition.

                 C.       The definition of "BORROWING BASE" contained in
subsection 1.1 of the Credit Agreement is hereby amended and restated in its
entirety as follows:

        "`BORROWING BASE' means, as of any date of determination from and
after the Funding Availability Date through and including the Maturity Date,
the amount determined by the Agent as of the last day of the preceding month
or, if subsequent thereto, the most recent Addition Date or Release Date, that
is equal to the sum of the following:
         
                 (i)      the sum of the Pool A Property Amounts in respect of
        all Pool A Properties as of such date of determination; provided that
        the calculation of the amount referred to in this clause (i) shall
        exclude (a) the amount, if any, by which the Pool A Property Amount
        with respect to any Pool A Property (other than the Rose Hall Property
        and any Additional Pool A Property referred to in clause (c) below) as
        of such date of determination otherwise exceeds 25% of the amount
        determined pursuant to this clause (i) for such period, (b) the amount,
        if any, by which the Pool A Property Amount with respect to the Rose
        Hall Property as of such date of determination, otherwise
         
         
         


                                       2
<PAGE>   3
        exceeds the correlative percentages of the amount determined
        pursuant to this clause (i) indicated for the periods set
        forth below:
                 
                         PERIOD             PERCENTAGE 
                 -----------------------    -----------
                      
                 F.A. Date-12/31/96           35%
                 01/01/97-6/30/97             30%
                 07/01/97-Maturity Date       25%; and
                 
        (c) if the Pool A Amount with respect to an Additional Pool A   
        Property exceeds 25% of the amount determined pursuant to this clause
        (i) as of such Addition Date, the amount, if any, by which the Pool A
        Property Amount with respect to such Additional Pool A Property
        otherwise exceeds the amount that bears the same percentage
        relationship to the amount determined pursuant to this clause (i) as
        of such date of determination as the Pool A Property Amount with
        respect to such Additional Pool A Property on the Addition Date with
        respect thereto bears to the amount determined pursuant to this clause
        (i) as of such Addition Date; plus
                
                 (ii)     the lesser of (a) the sum of the Management Amounts 
        in respect of all Management Agreements and Servicing Agreements as of
        such date of determination and (b) the greater of (x) an amount equal
        to 66 2/3% of the amount determined pursuant to the preceding clause
        (i) and (y) the amount by which $15,000,000 is greater than the amount
        determined pursuant to the preceding clause (i).
        
                 The Borrowing Base is subject to (1) reduction from time to 
        time as provided in subsection 2.4B(iii) and 2.9 and (2) adjustment
        from time to time as provided in the definitions of Pool A Property
        Amount, Property EBITDA, Management Amount and Management EBITDA,
        respectively."
        
                 D.  The definition of "MANAGEMENT AMOUNT" contained in 
subsection 1.1 of the Credit Agreement is hereby amended by (i) deleting 
clause (i) thereof and substituting the following therefor:

                 "(i) with respect to each Management Agreement or Servicing 
        Agreement, the product of (a) 3.00 multiplied by (b) the Management
        EBITDA for such Management Agreement or Servicing Agreement, as the
        case may be, for the 12 most recently completed calendar months ending
        not less than 30 days before such date of determination for which the
        Agent has received the financial statements with respect to such
        Management Agreement or Servicing Agreement required to be delivered
        pursuant to subsection 6.1(ii) of subsection 7.16A(ii), as the case
        may be;"
        
and (ii) deleting clause (ii) thereof.





                                       3
<PAGE>   4
                 E.  The definition of "MANAGEMENT EBITDA" contained in
subsection 1.1 of the Credit Agreement is hereby amended by (i) deleting ";
and" at the end of paragraph (y) thereof and substituting the punctuation "."
therefor and (ii) deleting paragraph (z) therefrom.

                 F.  The definition of "POOL A PROPERTY AMOUNT" contained in
subsection 1.1 of the Credit Agreement is hereby amended and restated in its
entirety as follows:

        "`POOL A PROPERTY AMOUNT' means, as of any date of determination, the
following:

                 (i)    with respect to a Pool A Property (other than the
        Rose Hall Property) listed on Schedule 5.4A1 annexed hereto as of the
        Effective Date, the product of (a) the applicable factor set forth
        below as of such date of determination multiplied by (b) the Property
        EBITDA for such Pool A Property for the 12 most recently completed
        calendar months ending not less than 30 days before such date of
        determination for which the Agent has received the financial
        statements with respect to such Properties required to be delivered
        pursuant to subsection 6.1(i):
                 
                        PERIOD              PERCENTAGE
                 ---------------------      ----------
                 1/1/97 - 1/31/98              4.75
                 2/1/98 - 12/31/98             3.75
                 1/1/99 - thereafter           3.50

        ; provided that such Pool A Property Amount shall not be greater than
        an amount equal to 65% of the value thereof specified in the Appraisal
        with respect to such Pool A Property most recently approved by the
        Agent on or before such date of determination; or
        
                 (ii)    with respect to the Rose Hall Property, the product
        of (a) the applicable factor set forth below as of such date of
        determination multiplied by (b) the Property EBITDA for the Rose Hall
        Property for the 12 most recently completed calendar months ending not
        less than 30 days before such date of determination for which the
        Agent has received the financial statements with respect to such
        Property required to be delivered pursuant to subsection 6.1(i):
                 
                     PERIOD                 PERCENTAGE
                 --------------------       ----------
                 1/1/97 - 1/31/98              4.00
                 2/1/98 - 12/31/98             2.75
                 1/1/99-thereafter             2.75

        ; provided that such Pool A Property Amount shall not be greater than
        the least of (1) the Pool A Property Amount with respect to the Rose
        Hall Property as of the Funding Availability Date (without giving
        effect to clause (z)(2) of the definitions of Property EBITDA), (2) an
        amount equal to 40% of the value thereof specified on the Appraisal
        with respect to the Rose Hall Property most recently approved by the
        Agent on or before such date of determination, (3) zero during any
        period in which there shall
        
        
        
        

                                       4
<PAGE>   5
        have occurred and be continuing a material adverse change in the
        business, operations, condition (financial or otherwise) or prospects
        of Rose Hall Partnership that shall have resulted, or could reasonably
        be expected to result, from the occurrence of events or the existence
        of conditions that have not, or could not reasonably be expected to,
        affect other resort hotels in the Caribbean of a type, quality and
        character similar to that of the Rose Hall Property in substantially
        the same manner and to substantially the same extent and (4)
        $14,000,000; or
        
                (iii)    with respect to each Additional Pool A Property
        (other than an Additional Pool A Property referred to in the following
        clause (iv)), the product of (a) the applicable factor specified from
        time to time by the Agent, in its sole discretion, for such Additional
        Pool A Property multiplied by (b) the Property EBITDA for such
        Additional Pool A Property for the 12 most recently complete calendar
        months ending not less than 30 days before the applicable date of
        determination for which the Agent has received the financial
        statements with respect to such Properties required to be delivered
        pursuant to subsection 6.1(i) or 7.16A(i), as the case may be;
        provided that such Pool A Property Amount shall not be greater than an
        amount equal to 65% of the value thereof specified in the Appraisal
        with respect to such Pool A Property most recently approved by the
        Agent on or before such date of determination; or
        
                 (iv)    with respect to each Additional Pool A Property for
        which a Major Renovation/Restoration shall occur, or shall be
        scheduled to commence, on or before the first anniversary of the
        Addition Date with respect thereto, the amount that is equal to 35% of
        the sum of (a) the cash purchase price therefor paid therefor by the
        Company on or before such date of determination plus (b) the actual
        cost of such Major Renovation/ Restoration paid by the Company on or
        before such date of determination; provided that, as of any date of
        determination after the completion of such Major
        Renovation/Restoration that shall occur on or before the end of 12
        complete calendar months ending not less than 30 days before the
        applicable date of determination for which the Agent has received the
        financial statements with respect to such Additional Pool A Property
        required to be delivered pursuant to subsection 6.1(i), such Pool A
        Property Amount shall not be greater than an amount equal to 35% of
        the value thereof, on an as-completed basis, specified in the
        Appraisal with respect to such Additional Pool A Property as of a date
        not earlier than 30 days before such date of completion provided
        further that if a certificate of substantial completion has been
        delivered to the Agent with respect to one or more of the Properties
        listed on Schedule 1.1C annexed hereto, the applicable percentage with
        respect to such Properties for purposes of this clause (iv) shall be
        50% instead of 35%; and
        
                (v) with respect to the Commerce Property, the amount which is
        50% of the amount otherwise calculated pursuant to this definition
        (without giving effect to clause (z) in the definition of Property
        EBITDA) if the Company shall not yet have acquired the superior ground
        lease with respect to the Commerce Property and the Leasehold interest
        under such superior ground lease shall not have merged with the
        Commerce Lease, in each case on terms satisfactory to the Agent in its
        sole discretion."
        
        
        


                                       5
<PAGE>   6
                 G.  The definition of "RELATED DOCUMENTS" contained in
subsection 1.1 of the Credit Agreement is hereby amended by deleting the phrase
"Acquisition Documents" contained in such subsection and substituting the
phrase "Acquisition Agreements, the Clubhouse Merger Agreement" therefor.

                 H.  The definition of "RELEASE PRICE" contained in subsection
1.1 of the Credit Agreement is hereby amended by deleting the phrase "the DAB
Notes or the Affiliate Notes" from the penultimate proviso contained in such
definition and substituting the following therefor "the DAB Notes, the
Affiliate Notes, and any Collateral acquired in the Clubhouse Acquisition and
not subject to clause (i), (ii) or (iii) above."

                 1.2  AMENDMENTS TO SECTION 2: AMOUNTS AND TERMS OF COMMITMENTS
                      AND LOANS

                 A.   Subsection 2.1A(i) of the Credit Agreement is hereby
amended by deleting the last sentence thereof and substituting the following
therefor:

                 "The amount of each Lender's Revolving Commitment and such
                 Lender's Pro Rata Share as of the First Amendment Effective
                 Date is set forth opposite its name on Schedule 2.1A annexed
                 hereto and the aggregate amount of the Revolving Commitments
                 on the First Amendment Effective Date is $150,000,000;
                 provided, however, that the Revolving Commitments of the
                 Lenders shall be adjusted to give effect to any assignments of
                 the Revolving Commitments pursuant to subsection 9.1; provided
                 further however, that the amount of the Revolving Commitments
                 shall be automatically reduced by the amount of any reductions
                 to the Revolving Commitments made pursuant to subsection
                 2.4B(ii)."

                 1.3  AMENDMENT TO SECTION 6: COMPANY'S AFFIRMATIVE COVENANTS

                 A.  Subsection 6.20A of the Credit Agreement is hereby amended
by inserting the phrase ", undeveloped land" immediately after the phrase "Pool
B Property" in such subsection.

                 1.4  AMENDMENTS TO SECTION 7:  COMPANY'S NEGATIVE COVENANTS

                 A.  Subsection 7.1 of the Credit Agreement is hereby amended
by (i) deleting the word "and" from the end of clause (ix) thereof, (ii)
renumbering existing clause (x) as clause "(xi)" and (iii) inserting the
following as new clause (x) in such subsection:

                      "(x)  Knoxville C.I. Associates, LLP, Omaha C.I.
                 Associates, L.P., Overland Park C.I. Associates, L.P., Atlanta
                 C.I. Associates II, L.P. and Wichita C.I. Associates III, L.P.
                 may become and remain liable with respect to Indebtedness in
                 an aggregate principal amount not to exceed $23,793,274 owed
                 to Salomon Brothers Inc. on the First Amendment Effective Date
                 and assumed by WHC





                                       6
<PAGE>   7
                 Acquisition Corporation pursuant to the Clubhouse Acquisition;
                 provided that the Company and each of its Subsidiaries shall
                 comply with each provision of subsection 7.15A(iii) (except
                 that, for the purpose of determining compliance with clause
                 (e) of subsection 7.15A(iii), the Indebtedness owned on the
                 First Amendment Effective Date to Salomon Brothers Inc. shall
                 be deemed to be Pool C Indebtedness;"

                 B.   Subsection 7.3 of the Credit Agreement is hereby amended
by (i) inserting the phrase "franchise agreement," immediately after the phrase
"modifying any" in the first paragraph thereof, (ii) deleting the word "and"
from the end of clause (x) thereof and (iii) inserting the following
immediately after clause (xi):

                      "(xii) so long as no Event of Default or Potential Event
                 of Default is continuing, the Company and its Subsidiaries may
                 make Investments in American General Hospitality Corporation
                 and its Subsidiaries in an aggregate amount not to exceed
                 $5,000,000 in connection with the execution of one or more
                 franchise agreements between WHC Franchise and American
                 General Hospitality Corporation or one of its Subsidiaries;

                      (xiii)      so long as no Event of Default or Potential
                 Event of Default is continuing, if the Company shall have
                 determined that making such Investment, becoming liable with
                 respect to such Guaranty or making such payment, in each case
                 pursuant to this subsection 7.3(xiii), is necessary to secure
                 a franchise agreement that is an upscale full service hotel,
                 garden style hotel or resort hotel or mid-scale limited
                 service hotel operating under the Clubhouse brand name, in
                 each case located in the United States of America, or to
                 secure an extension, renewal or modification of such franchise
                 agreement, the Loan Parties and their respective Subsidiaries
                 may, subject to subsection 7.10, (a) make equity or debt
                 Investments in the owner of such franchised property, (b)
                 become liable with respect to Guaranties of Indebtedness or
                 other obligations of such Persons and (c) make payments to
                 such Persons or their respective Affiliates provided that (1)
                 the sole purpose of each such Person shall be to acquire, own,
                 renovate, operate and dispose of a franchised property that is
                 an upscale full service hotel, a garden style hotel or a
                 resort hotel or mid-scale, limited service hotel operating
                 under the Clubhouse brand name, in each case; (2) the Company
                 shall have entered into a franchise agreement with such Person
                 with respect to such franchised property (or an extension,
                 renewal or modification thereof, as the case may be); (3) the
                 Loan Parties and their respective Subsidiaries shall comply
                 with subsection 7.17; (4) the aggregate amount of the
                 outstanding Investments, outstanding Guaranties and payments
                 made by the Loan Parties and their respective Subsidiaries, in
                 each case as permitted by subsections 7.3(vi), (vii), (viii),
                 (xii) and (xiii) does not (and after giving effect to such
                 additional investment Guaranty or payment pursuant to this
                 subsection 7.3(xiii) would not) exceed $50,000,000; (5) the
                 aggregate amount of the outstanding Investments, outstanding
                 Guaranties and payments made by the Loan Parties and their





                                       7
<PAGE>   8
                 respective Subsidiaries does not (and after giving effect to
                 such investment, Guaranty or payment pursuant to this
                 subsection 7.3(xiii) would not exceed $5,000,000; (6) the sum
                 of the aggregate amount of outstanding Investments,
                 outstanding Guaranties and payments made by the Loan Parties
                 and their respective Subsidiaries in, to or for the benefit of
                 the owner of such franchised property and its Affiliates
                 (which owner and its Affiliates together shall not number more
                 than 5 Affiliated Owners) pursuant to subsections 7.3(vi),
                 (vii), (viii) and (xii) and (xiii), shall not exceed
                 $7,500,000 at any time; (7) if such Franchised Property is an
                 upscale full service hotel or a resort hotel or mid-scale,
                 limited service hotel, such Investment, Guaranty or payment
                 shall not exceed $500,000; and (8) if such Franchised Property
                 is a garden style hotel, such Investment, Guaranty or payment
                 shall not exceed $300,000;

                      (xiv) the Company may make loans to Homegate Hospitality,
                 Inc. and its Subsidiaries in an aggregate principal amount not
                 to exceed $30,000,000 at any time; provided that each such
                 loan shall have a term (including all extension options) not
                 to exceed twelve years and be secured by a second priority
                 Lien on each real estate project financed, in whole or in
                 part, with proceeds of such loan or, upon a permanent
                 refinancing of the Loan from the Company, a security interest
                 in Homegate Hospitality, Inc.'s interest in the applicable
                 Subsidiary that owns the applicable real estate project; and

                      (xiv)  the Company and its Subsidiaries may make
                 Investments in three Joint Ventures on the effective date of
                 the Clubhouse Merger in accordance with the provisions of the
                 Clubhouse Merger Agreement; provided that in no event shall
                 the Company be a partner in, or incur any Contingent
                 Obligations in respect of, any such Joint Venture except that
                 WHC may incur Contingent Obligations in respect of a wrongful
                 acts guaranty related to Marquis Hotel Associates (Pittsburgh)
                 in favor of Midland Loan Services, L.P."

                 C.   Subsection 7.7 of the Credit Agreement is hereby amended
by (i) deleting the word "and" from the end of clause (vii) in such subsection,
(ii) deleting the punctuation "." from the end of clause (viii) in such
subsection and substituting "; and" therefor and (iii) adding the following at
the end of such subsection:

                      "(ix) the Company and WHC Acquisition Corporation may
                 consummate the Clubhouse Acquisition."

                 D.   Subsection 7.6C of the Credit Agreement is hereby amended
by deleting the percentage "50%" from each place it occurs in such subsection
and substituting "55%" in each case instance therefor.

                 E.   Subsection 7.6F of the Credit Agreement is hereby amended
by deleting the phrase "5.00 to 1.00" from the chart contained in such
subsection and substituting the phrase "5.40 to 1.00" therefor.





                                       8
<PAGE>   9
                 F.   Subsection 7.6G of the Credit Agreement is hereby amended
by deleting the phrase "5.75 to 1.00" from the chart contained in such
subsection and substituting the phrase "6.15 to 1.00" therefor.

                 G.   Subsection 7.10 of the Credit Agreement is hereby amended
by (i) adding the phrase "and (vi) Investments permitted pursuant to subsection
7.3(xiv)" at the end of such subsection, (ii) adding the phrase "or subsection
7.3(xiv)" after the phrase "referred to in subsection 7.3(v)" and (iii) adding
the phrase "and make Investments permitted pursuant to subsection 7.3(xiv)" at
the end of clause (viii)(A) in such subsection.

                 H.   Subsection 7.14(i) of the Credit Agreement is hereby
amended by (i) inserting the phrase "development," immediately after the
phrase "restoration," in clause (a) thereof, (ii) adding the following at the
end of clause (a) in such subsection:

                 "; provided that, the aggregate amount of expenditures by the
                 Company and its Subsidiaries for the acquisition of land
                 and/or development of garden style hotels shall not exceed
                 $10,000,000, measured on a cumulative basis from the First
                 Amendment Effective Date"

and (iii) amending existing clause (d) thereof to be clause "(f)" and inserting
the following as clauses (d) and (e):

                      "(d)        ownership, renovation, restoration,
                 management, operation and disposition of mid- scale, limited
                 service hotels acquired in the Clubhouse Acquisition,

                      (e)         the management of, and the entering into
                 franchise agreements with respect to, upscale, full service
                 garden or resort hotels or mid-scale, limited service hotels
                 operated under the Clubhouse brand name,"

                 I.   Subsection 7.14(iii) of the Credit Agreement is hereby
amended by inserting the phrase "and Investments permitted pursuant to
subsection 7.3(xiv)" immediately after the phrase "generated by the Other
Managed Property" in the parenthetical contained in such subsection.

                 J.   Subsection 7.15A of the Credit Agreement is hereby
amended by (i) adding the following at the end of clause (i) in such
subsection:

                      "; provided however that, with respect to each Clubhouse
                 Property (other than any Clubhouse Property subject on the
                 First Amendment Effective Date to a Lien in favor of Salomon
                 Brothers Inc), if each of the other conditions set forth in
                 subsection 7.15A are satisfied with respect to such Clubhouse
                 Property, the Lenders shall be deemed to have approved such
                 Clubhouse Property as an Additional Pool A Property."





                                       9
<PAGE>   10
and (ii) inserting the phrase "or subsection 7.1(x)" at the end of clause
(iii)(d) in such subsection.

                 K.   Subsection 7.16(A) of the Credit Agreement is hereby
amended by inserting the phrase "or a mid-scale, limited service hotel
operated under the Clubhouse brand name" immediately after the phrase "or
resort hotel" (i) in clause (a) in subsection 7.16A(i) and (ii) in clause
(a)(1) in subsection 7.16A(ii).

                 L.   Subsection 7.17B of the Credit Agreement is hereby
amended by inserting (i) the phrase "except to the extent permitted pursuant to
subsection 7.3(xii)," at the beginning of clause (ii) in such subsection and
adding the following at the end thereof:

                 "; provided further, that Company may enter into franchise
                 agreements with respect to the operation of mid-scale, limited
                 service hotels operated under the "Clubhouse" brand name."

                 M.   Section 7 of the Credit Agreement is hereby amended by
adding the following subsection at the end thereof:

                 "7.21    RESTRICTIONS ON CERTAIN SUBSIDIARIES.

                 A.   Unless and until C.I. General, LLC, C.I. Manager, Inc.,
         C.I. Wichita General LLC and C.I. Wichita Manager Inc. (each a
         "RESTRICTED SUBSIDIARY" and collectively the "RESTRICTED SUBSIDIARIES"
         (i) execute counterparts to each of the Subsidiary Guaranty, Security
         Agreement, Omnibus Management and Liquor License Agreement and
         Environmental Indemnity and (ii) take all other actions reasonably
         requested by Agent to grant a perfected, first priority security
         interest in its respective property, none of the Restricted
         Subsidiaries shall (a) engage in any business or conduct any
         operations other than the ownership of the equity interests owned by
         such Restricted Subsidiary on the First Amendment Effective Date or
         (b) own any material assets other than the equity interests owned by
         such Restricted Subsidiary on the First Amendment Effective Date.

                 B.   During the continuance of an Event of Default or
         Potential Event of Default, neither Company nor any of its
         Subsidiaries shall make any Investments in Knoxville C.I. Associates,
         LLP, Omaha C.I. Associates, L.P., Overland Park C.I. Associates, L.P.,
         Atlanta C.I. Associates II, L.P., Wichita C.I. Associates III, L.P.,
         Westmont c.I. Associates, Limited Partnership or Savannah C.I.
         Associates, L.P.





                                       10
<PAGE>   11
                 1.5  AMENDMENTS TO SCHEDULES

                 A.   The Credit Agreement is hereby amended by deleting
Schedules 2.1A, 4.1G, 5.4A1, 5.4A3 and 5.4I therefrom and substituting in place
thereof new Schedules 2.1A, 4.1G, 5.4A1, 5.4A3 and 5.4I in the form attached as
Annex A to this Amendment.

                 B.   Schedule 5.3 to the Credit Agreement is hereby amended by
adding to such Schedule the Contingent Obligations set forth in Annex B hereto.

                 C.   The Credit Agreement is hereby amended by adding as
Schedule 1.1C thereto the Schedule attached as Annex C hereto.

                 SECTION 1        CONDITIONS TO EFFECTIVENESS

                 Section 1 of this Amendment shall become effective only upon
the satisfaction of all of the following conditions precedent (the date of
satisfaction of such conditions being referred to herein as the "FIRST
AMENDMENT EFFECTIVE DATE"):

                 A.   CORPORATE DOCUMENTS.  On or before the First Amendment
Effective Date, the Company shall deliver to Lenders (or to Agent for Lenders
with sufficient originally executed copies, where appropriate, for each Lender
and its counsel) the following with respect to the Company and each other Loan
Party party to an Amendment Document (as hereinafter defined), each, unless
otherwise noted, dated the First Amendment Effective Date:

                      1.  Certified copies of its Certificate of Incorporation,
         together with a good standing certificate from the Secretary of State
         of the State of Delaware, each dated a recent date prior to the First
         Amendment Effective Date;

                      2.  Copies of its Bylaws, certified as of the First
         Amendment Effective Date by its corporate secretary or an assistant
         secretary;

                      3.  Resolutions of its Board of Directors approving and
         authorizing the execution, delivery, and performance of this
         Amendment, an amendment to the Subsidiary Guaranty, substantially in
         the form attached hereto as Annex D (the "SUBSIDIARY GUARANTY
         AMENDMENT"), the Amended and Restated Security Agreement substantially
         in the form attached hereto as Annex E, and the Mortgage Amendments
         (as hereinafter defined) and approving and authorizing the execution,
         delivery and payment of Notes representing the additional Commitments
         contemplated by this Amendment (collectively, the "ADDITIONAL NOTES"
         and, together with this Amendment, the Subsidiary Guaranty Amendment
         and the Mortgage Amendments, the "AMENDMENT DOCUMENTS"), in each case
         to the extent such Loan Party is a party to such Amendment Document,
         certified as of the First Amendment Effective Date by its corporate
         secretary or an assistant secretary as being in full force and effect
         without modification or amendment;





                                       11
<PAGE>   12
                      4.  Signature and incumbency certificates of the officers
         executing the Amendment Documents; and

                      5.  An officer's certificate certifying that the articles
         and bylaws of each Loan Party other than Company have not been amended
         or otherwise modified since the Effective Date.

                 B.   CERTAIN AMENDMENT DOCUMENTS.  The Agent shall have
received counterparts of this Amendment, the Subsidiary Guaranty Amendment and
the Additional Notes, in each case originally executed by each of the parties
thereto.

                 C.   SECURITY INTERESTS.  The Company shall have taken or
caused to be taken all such actions as may be necessary or reasonably requested
by Agent to give Agent a valid, continuing, enforceable and perfected first
priority Lien on or first priority security interest in the Collateral as of
the First Amendment Effective Date.  Such actions shall include the following:

                      1.  the delivery of each of the documents and
         satisfaction of each of the conditions set forth in subsection
         7.15A(i) of the Credit Agreement with respect to each Additional Pool
         A Property acquired by WHC Acquisition Corporation pursuant to the
         Clubhouse Acquisition (the "CLUBHOUSE POOL A PROPERTIES");

                      2.  the delivery to Agent of fully executed and
         acknowledged counterparts of an amendment to the Mortgage in form and
         substance satisfactory to Agent (such amendments, collectively, the
         "MORTGAGE AMENDMENTS") for each Pool A Property owned in fee
         directly by the Company (the "COMPANY-OWNED POOL A PROPERTIES"), and
         the delivery of evidence satisfactory to Agent that counterparts of
         the Mortgage Amendments have been or will be recorded in all places
         necessary or desirable to maintain valid and enforceable first
         priority Liens on the fee simple or leasehold interests of the
         Company, as applicable, in the Company-Owned Pool A Properties as of
         the First Amendment Effective Date in favor of Agent, as mortgagee (or
         as beneficiary in those jurisdictions where the Lien is granted to a
         trustee for the benefit of Agent);

                      3.  the delivery to Agent of a title report or commitment
         (together with copies of all documents listed therein as exceptions to
         title) dated not more than 90 days prior to the First Amendment
         Effective Date with respect to each Pool A Property and pro forma
         Title Policies (or date-down endorsements) dated not more than 30 days
         prior to the First Amendment Effective Date with respect to each Pool
         A Property, each reasonably satisfactory in form and substance to
         Agent;

                      4.  the delivery to Agent of opinions of Kansas and Texas
         counsel as to the enforceability of the Mortgage Amendments to be
         recorded in such states and such other matters as Agent shall
         reasonably request, which opinions shall be dated the First





                                       12
<PAGE>   13
         Amendment Effective Date, addressed to Agent and the Lenders and
         otherwise in form and substance reasonably satisfactory to Agent;

                      5.  the delivery to Agent of signed endorsements to the
         Title Policies or marked title commitments ("DATE-DOWN POLICIES")
         insuring on the First Amendment Effective Date fee simple or leasehold
         title to each of the Company-Owned Pool A Properties vested in the
         Company and insuring the first priority of the Liens created under the
         Mortgages amended by the Mortgage Amendments in an aggregate amount,
         when combined with the title insurance provided in the Title Policies
         delivered for the Clubhouse Pool A Properties pursuant to clause (a)
         above, not less than $150,000,000, in each case subject only to
         Permitted Encumbrances, and such other title exceptions as are
         satisfactory to Agent.  Such Date-Down Policies shall be reinsured
         with title insurance companies acceptable to Agent in amounts as
         required by Agent subject to facultative reinsurance agreements in
         form satisfactory to Agent.  In addition, the Company shall have paid
         to the Title Company or to the appropriate Governmental Authority all
         expenses and premiums of the Title Company in connection with the
         issuance of such Date-Down Policies or in connection with any Loan
         hereunder and an amount equal to the recording and stamp taxes
         (including mortgage recording, intangible and similar taxes) payable
         in connection with recording each Mortgage Amendment in the
         appropriate county or parish land offices or in connection with any
         Loans hereunder;

                      6.  the delivery to the Title Company of such
         certificates and affidavits as the Title Company may reasonably
         require in connection with the issuance of the Date-Down Policies;

                      7.  the execution and delivery by each Subsidiary of the
         Company of the Amended and Restated Security Agreement substantially
         in the form attached as Annex E hereto; and

                      8.  the delivery to Agent of evidence reasonably
         satisfactory to Agent that all other filings, recordings and other
         actions Agent deems necessary or advisable to establish, continue,
         perfect and preserve the Liens granted to Agent in the Collateral as
         of the First Amendment Effective Date shall have been made.

                 D.   ADDITIONAL MANAGEMENT AGREEMENTS.  The Company shall have
delivered each of the documents and satisfied each of the conditions set forth
in subsection 7.16A(i) of the Credit Agreement with respect to each Additional
Management Agreement acquired by Management Corp. or any other Subsidiary of
the Company pursuant to the Clubhouse Acquisition.

                 E.       APPRAISALS.  Agent shall have received (i) an
Appraisal of each Pool A Property to be acquired in the Clubhouse Acquisition
dated not more than 60 days prior to the First Amendment Effective Date and
prepared by an Appraiser designated by the Agent, which Appraisal shall be
satisfactory in form and substance to the Agent and shall satisfy all





                                       13
<PAGE>   14
applicable regulatory requirements; and (ii) copies of all appraisals, market
studies, and similar information with respect to each of the Pool A Properties
in the possession or under the control of the Company or any of its
Subsidiaries.

                 F.       ESTOPPEL CERTIFICATES.  The Company shall deliver or
cause to be delivered to Agent original counterparts of (i) estoppel
certificates and consent agreements with respect to each Additional Management
Agreement acquired pursuant to the Clubhouse Acquisition, satisfactory in form
and substance to the Agent, and duly executed by each owner of the related
Managed Property; (ii) estoppel certificates, reasonably satisfactory in form
and substance to the Agent, duly executed by each holder of Pool C Indebtedness
affecting any Pool C Property the Acquisition of which is effected pursuant to
the Clubhouse Acquisition; and (iii) estoppel certificates, reasonably
satisfactory in form and substance to the Agent, duly executed by each holder
of Indebtedness encumbering the property owned by any Joint Venture an interest
in which is acquired pursuant to the Clubhouse Acquisition

                 G.       LEGAL OPINION.  Lenders and their respective counsel
shall have received originally executed copies of one or more favorable written
opinions of Locke Purnell Rain Harrell, counsel for Company and each other Loan
Party party to an Amendment Document (an "AMENDMENT LOAN PARTY"), in form and
substance reasonably satisfactory to Agent and its counsel, dated as of the
First Amendment Effective Date.

                 H.       JOINT VENTURE DOCUMENTS.   Copies of each Partnership
Agreement, Joint Venture Agreement or other organizational document related to
each of the Investments acquired pursuant to subsection 7.3(xiv) of the Amended
Credit Agreement (as hereinafter defined), in each case certified by an officer
of the Company as true, correct and complete.

                 I.       OTHER PROCEEDINGS.  On or before the First Amendment
Effective Date, all corporate and other proceedings taken or to be taken in
connection with the transactions contemplated hereby and all documents
incidental thereto not previously found acceptable by the Agent, acting on
behalf of Lenders, and its counsel shall be satisfactory in form and substance
to the Agent and such counsel, and the Agent and such counsel shall have
received all such counterpart originals or certified copies of such documents
as the Agent may reasonably request.


                 SECTION 3   THE COMPANY'S REPRESENTATIONS AND WARRANTIES

                 In order to induce the Agent to enter into this Amendment and
to amend the Credit Agreement in the manner provided herein, the Company
represents and warrants to each Lender that the following statements are true,
correct and complete:

                 A.       CORPORATE POWER AND AUTHORITY.  Each Amendment Loan
Party has all requisite corporate power and authority to enter into each
applicable Amendment Document and to carry out the transactions contemplated
by, and perform its obligations under each





                                       14
<PAGE>   15
Amendment Document, the Credit Agreement as amended by this Amendment (the
"AMENDED CREDIT AGREEMENT") and the Mortgages, as amended by the Mortgage
Amendments (the "AMENDED MORTGAGES").

                 B.       AUTHORIZATION OF AGREEMENTS.  The execution and
delivery of each Amendment Document and the performance of the Amendment
Documents and the Amended Agreements have been duly authorized by all necessary
corporate action on the part of each applicable Amendment Loan Party.

                 C.       NO CONFLICT.  The execution and delivery by each
applicable Amendment Loan Party of each Amendment Document and the performance
by each applicable Amendment Loan Party of the Amended Documents and the
Amendment Documents to which such Amendment Loan Party is a party do not and
will not (i) violate any provision of any law or any governmental rule or
regulation applicable to the Company or any of its Subsidiaries, the
Certificate or Articles of Incorporation or Bylaws of the Company or any of its
Subsidiaries or any order, judgment or decree of any court or other agency of
government binding on the Company or any of its Subsidiaries, (ii) conflict
with, result in a breach of or constitute (with due notice or lapse of time or
both) a default under any Contractual Obligation of the Company or any of its
Subsidiaries except for conflicts and breaches which could not reasonably be
expected to have, individually or in the aggregate, a Material Adverse Effect,
(iii) result in or require the creation or imposition of any Lien upon any of
the properties or assets of the Company or any of its Subsidiaries other than
Liens created pursuant to the Security Documents in favor of the Agent, or (iv)
require any approval of stockholders or any approval or consent of any Person
under any Contractual Obligation of the Company or any of its Subsidiaries
except for approvals and consents obtained on or prior to the First Amendment
Effective Date.

                 D.       GOVERNMENTAL CONSENTS.  The execution and delivery by
each Amendment Loan Party of each applicable Amendment Document and the
performance by the each applicable Amendment Loan Party of the Amended
Documents and the Amendment Documents do not and will not require any
registration with, consent or approval of, or notice to, or other action to,
with or by, any federal, state or other governmental authority or regulatory
body, except for registrations, consents, approvals, notices or actions made,
obtained or taken on or prior to the First Amendment Effective Date.

                 E.       BINDING OBLIGATION.  Each Amendment Document and
Amended Document have been duly executed and delivered by each applicable
Amendment Loan Party and are the legally valid and binding obligations of each
such Amendment Loan Party, enforceable against each such Amendment Loan Party
in accordance with their respective terms, except as may be limited by
bankruptcy, insolvency, reorganization, moratorium or similar laws relating to
or limiting creditors' rights generally or by equitable principles relating to
enforceability.

                 F.       INCORPORATION OF REPRESENTATIONS AND WARRANTIES FROM
CREDIT AGREEMENT.  The representations and warranties contained in Section 4 of
the Credit





                                       15
<PAGE>   16
Agreement are and will be true, correct and complete in all material respects
on and as of the First Amendment Effective Date to the same extent as though
made on and as of that date, except to the extent such representations and
warranties specifically relate to an earlier date, in which case they were
true, correct and complete in all material respects on and as of such earlier
date.

                 G.       ABSENCE OF DEFAULT.  No event has occurred and is
continuing or will result from the consummation of the transactions
contemplated by this Amendment that would constitute an Event of Default or a
Potential Event of Default.

                 SECTION 4  ACKNOWLEDGEMENT AND CONSENT

                 The Company is a party to Certain Mortgages, certain
Assignments of Rents and Leases, the Security Agreement, the Trademark
Agreement, the Cash Management Letters, the Omnibus Management and Liquor
License Agreement and certain other Security Documents pursuant to which the
Company has created Liens in favor of the Agent on, or pledged in favor of the
Agent, certain Collateral to secure the Obligations.  Each Subsidiary Guarantor
is a party to the Subsidiary Guaranty and the Security Agreement pursuant to
which each such Subsidiary Guarantor has (i) guaranteed the Obligations and
(ii) created Liens in favor of the Agent on certain Collateral to secure the
Obligations.  The Company and the Subsidiary Guarantors are collectively
referred to as the "CREDIT SUPPORT PARTIES" and the Subsidiary Guaranty, the
Mortgages, the Assignments of Rents and Leases, the Security Agreement, the
Trademark Agreement, the Cash Management Letters, the Omnibus Management and
Liquor License Agreement and the other Security Documents are collectively
referred to herein as the"Credit Support Documents."

                 Each Credit Support Party hereby acknowledges that it has
reviewed the terms and provisions of the Credit Agreement and the Amendment
Documents and consents to the amendment of each applicable Loan Document
effected pursuant to the Amendment Documents.  Each Credit Support Party hereby
confirms that each Credit Support Document to which it is a party or otherwise
bound and all Collateral encumbered thereby will continue to guaranty or
secure, as the case may be, to the fullest extent possible the payment and
performance of all "Obligations," "Guarantied Obligations" and "Secured
Obligations," as the case may be (in each case as such terms are defined in the
applicable Credit Support Document), including without limitation the payment
and performance of all such "Obligations," "Guarantied Obligations" or "Secured
Obligations," as the case may be, in respect of the Obligations of the Company
now or hereafter existing under or in respect of the Amended Credit Agreement
and the Notes defined therein.  Without limiting the generality of the
foregoing, each Credit Support Party hereby acknowledges and confirms the
understanding and intent of such party that, upon the effectiveness of this
Amendment, and as a result thereof, the definition of "Obligations" contained
in the Amended Credit Agreement includes the obligations of the Company under
the Additional Notes.

                 Each Credit Support Party acknowledges and agrees that any of
the Credit Support Documents to which it is a party or otherwise bound shall
continue in full force and





                                       16
<PAGE>   17
effect and that all of its obligations thereunder shall be valid and
enforceable and shall not be impaired or limited by the execution or
effectiveness of this Amendment and the other Amendment Documents.  Each Credit
Support Party represents and warrants that all representations and warranties
contained in the Amended Agreement and the Credit Support Documents to which it
is a party or otherwise bound are true, correct and complete in all material
respects on and as of the First Amendment Effective Date to the same extent as
though made on and as of that date, except to the extent such representations
and warranties specifically relate to an earlier date, in which case they were
true, correct and complete in all material respects on and as of such earlier
date.

                 Each Credit Support Party (other than the Company)
acknowledges and agrees that (i) notwithstanding the conditions to
effectiveness set forth in this Amendment, such Credit Support Party is not
required by the terms of the Credit Agreement or any other Loan Document to
consent to the amendments to the Credit Agreement effected pursuant to this
Amendment and (ii) nothing in the Credit Agreement, this Amendment or any other
Loan Document shall be deemed to require the consent of such Credit Support
Party to any future amendments to the Credit Agreement.


                 SECTION 5  MISCELLANEOUS

                 A.       REFERENCE TO AND EFFECT ON THE CREDIT AGREEMENT AND
THE OTHER LOAN DOCUMENTS.

                 (a)      On and after the First Amendment Effective Date, each
         reference in the Credit Agreement to "this Agreement", "hereunder",
         "hereof", "herein" or words of like import referring to the Credit
         Agreement, and each reference in the other Loan Documents to the
         "Credit Agreement", "thereunder", "thereof" or words of like import
         referring to the Credit Agreement shall mean and be a reference to the
         Amended Credit Agreement.

                 (b)      Except as specifically amended by the Amendment
         Documents, the Credit Agreement and the other Loan Documents shall
         remain in full force and effect and are hereby ratified and confirmed.

                 (c)      The execution, delivery and performance of the
         Amendment Documents shall not, except as expressly provided herein,
         constitute a waiver of any provision of, or operate as a waiver of any
         right, power or remedy of the Agent or any Lender under, the Credit
         Agreement or any of the other Loan Documents.

                 B.       FEES AND EXPENSES.  The Company acknowledges that all
costs, fees and expenses as described in subsection 9.2 of the Credit Agreement
incurred by the Agent and its counsel with respect to this Amendment and the
documents and transactions contemplated hereby shall be for the account of the
Company.





                                       17
<PAGE>   18
                 C.       HEADINGS.  Section and subsection headings in this
Amendment are included herein for convenience of reference only and shall not
constitute a part of this Amendment for any other purpose or be given any
substantive effect.

                 D.       APPLICABLE LAW.  THIS AMENDMENT AND THE RIGHTS AND
OBLIGATIONS OF THE PARTIES HEREUNDER SHALL BE GOVERNED BY, AND SHALL BE
CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF
NEW YORK (INCLUDING WITHOUT LIMITATION SECTION 5-1401 OF THE GENERAL
OBLIGATIONS LAW OF THE STATE OF NEW YORK), WITHOUT REGARD TO CONFLICTS OF LAWS
PRINCIPLES.

                 E.       COUNTERPARTS; EFFECTIVENESS.  This Amendment may be
executed in any number of counterparts and by different parties hereto in
separate counterparts, each of which when so executed and delivered shall be
deemed an original, but all such counterparts together shall constitute but one
and the same instrument; signature pages may be detached from multiple separate
counterparts and attached to a single counterpart so that all signature pages
are physically attached to the same document.  This Amendment (other than the
provisions of Section 1 hereof, the effectiveness of which is governed by
Section 2 hereof) shall become effective upon the execution of a counterpart
hereof by the Company, each Credit Support Party, each Lender and the Agent and
receipt by the Agent of written or telephonic notification of such execution
and authorization of delivery thereof.



                  [Remainder of page intentionally left blank]





                                       18
<PAGE>   19
                 IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be duly executed and delivered by their respective officers
thereunto duly authorized as of the date first written above.


                                   WYNDHAM HOTEL CORPORATION
                                                                      
                                   By:    /s/ MICHAEL SILVERMAN          
                                       -----------------------------------
                                   Title: Authorized Agent
                                   

                                   EACH OF THE SUBSIDIARIES LISTED ON SCHEDULE
                                   I HERETO, for purposes of Section 4 hereof,
                                   as a Credit Support Party
                                                                      
                                   By:    /s/ MICHAEL SILVERMAN
                                       -----------------------------------
                                   Title: Authorized Agent
                                   
                                   
                                   DRESDNER BANK AG, NEW YORK BRANCH AND CAYMAN
                                   BRANCH
                                     
                                   By:    /s/ JOHANNES BOECKMANN
                                      ------------------------------------
                                   Title: Vice President
                                                                       
                                   By:    /s/ MICHAEL A. SETON
                                      ------------------------------------
                                   Title: Assistant Vice President
                                   
                                   
                                   BANK ONE, TEXAS, N.A.
                                   
                                   By:    ILLEGIBLE
                                      ------------------------------------
                                   Title: Vice President
                                   
                                   



                                      S-1
<PAGE>   20
                                   THE BANK OF NOVA SCOTIA
                                   
                                   By:    /s/ P. STIPLISEK
                                      ------------------------------------
                                   Title: Relationship Manager
                                   
                                   
                                   FIRST NATIONAL BANK OF COMMERCE
                                   
                                   By:    /s/ LOUIS BALLERO
                                      ------------------------------------
                                   Title: Senior Vice President


                                   THE INDUSTRIAL BANK OF JAPAN TRUST COMPANY
                                   
                                   By:    /s/ MASUHIRO ITO
                                      ------------------------------------
                                   Title: Senior Vice President
                                   
                                   
                                   BANKERS TRUST COMPANY, individually and as
                                   Agent
                                                                           
                                   By:    /s/ GARRET W. THIELANDER
                                       -----------------------------------
                                   Title: Vice President 
                                   
                                   
                                   


                                      S-2
<PAGE>   21
                                   BANK OF SCOTLAND
                                                                      
                                   By:     JANET TAFFE
                                      ------------------------------------
                                   Title:  Assistant Vice President
                                   




                                      S-3
<PAGE>   22
                                   SCHEDULE I

                                  SUBSIDIARIES


   
1.    Wyndham Management Corporation
   
2.    Wyndham IP Corporation
   
3.    GHALP Corporation
   
4.    Xerxes Limited
   
5.    WHC Caribbean Limited
   
6.    Rose Hall Associates, L.P.
   
7.    WH Interest, Inc.
   
8.    WHC Vinings Corporation
   
9.    Waterfront Management Corporation
   
10.   WHCMB, Inc.
   
11.   Wyndham Hotels & Resorts (Management), Ltd.
   
12.   Wyndham Hotels & Resorts (Aruba) N.V.
   
13.   HEPC Commerce, Inc.
   
14.   HEPC Schaumburg, Inc.
   
15.   HEPC Brookfield, Inc.
   
16.   HEPC Indianapolis, Inc.
   
17.   HEPC Charlotte, Inc.
   
18.   HEPC Rose Hall, Inc.
   
19.   HEPC GHALP, Inc.
   
20.   HEPC Harbour Island, Inc.
   
   
   
   
   
                                     Sch-I
<PAGE>   23
21.   HEPC Copley, Inc.
   
22.   HEPC Morgan Bay, Inc.
   
23.   HEPC Lexington, Inc.
   
24.   HEPC Emerald Plaza, Inc.
   
25.   HEPC Kingston, Inc.
   
26.   HEPC Buckhead, Inc.
   
27.   HEPC Valley Forge, Inc.
   
28.   HEPC Warwick, Inc.
   
29.   HEPC Semi-Ah-Moo, Inc.
   
30.   WH Garden - Albuquerque, Inc.
   
31.   HEPC Pruneyard, Inc.
   
32.   HEPC Aruba Beach, Inc.
   
33.   HEPC Vinings, Inc.
   
34.   HEPC Metrocenter, Inc.
   
35.   HEPC Marin County, Inc.
   
36.   HEPC O'Hare, Inc.
   
37.   HEPC Oakbrook Terrace, Inc.
   
38.   HEPC Denver, Inc.
   
39.   HEPC Checkers, Inc.
   
40.   HEPC Waltham, Inc.
   
41.   HEPC Annapolis, Inc.
   
42.   HEPC Piscataway, Inc.
   
43.   HEPC Culver City, Inc.
   
   
   
   
   
                                     Sch-II
<PAGE>   24
44.   HEPC Monrovia, Inc.
   
45.   HEPC Detroit, Inc.
   
46.   HEPC Pittsburgh, Inc.
   
47.   HEPC Burlington, Inc.
   
48.   HEPC Orlando, Inc.
   
49.   HEPC Anatole, Inc.
   
50.   HEPC Northwest Chicago, Inc.
   
51.   HEPC Franklin Plaza, Inc.
   
52.   HEPC Greenspoint, Inc.
   
53.   HEPC Bel Age, Inc.
   
54.   HEPC Bristol, Inc.
   
55.   HEPC Milwaukee, Inc.
   
56.   HEPC Midtown Atlanta, Inc.
   
57.   HEPC Las Colinas, Inc.
   
58.   HEPC Palm Springs, Inc.
   
59.   HEPC Wood Dale, Inc.
   
60.   HEPC Orange County, Inc.
   
61.   WH Playhouse Square, Inc.
   
62.   HEPC Pleasanton, Inc.
   
63.   HEPC Novi, Inc.
   
64.   HEPC New Orleans, Inc.
   
65.   HEPC Cedar Rapids, Inc.
   
66.   HEPC Elbow Beach, Inc.
   
   
   
   
   
                                    Sch-III
<PAGE>   25
67.   WH Sugar Bay, Inc.
   
68.   WH LAX, Inc.
   
69.   WH LAX-U, Inc.
   
70.   HEPC Kansas City, Inc.
   
71.   WHC Carribean, Ltd.
   
72.   HEPC Long Term Stay, Inc.
   
73.   HEPC Overland Park, Inc.
   
74.   HEPC Dallas Market Center, Inc.
   
75.   WHCMB Overland Park, Inc.
   
76.   WHCMB Toronto, Inc.
   
77.   HEPC Toronto, Inc.
   
78.   Hotel Del Coronado Management Corporation
   
79.   HEPC Columbus, Inc.
   
80.   WHC Columbus Corporation
   
81.   WHC Franchise Corporation
   
82.   HEPC Sugar Bay Club, Inc.
   
83.   HEPC Atlanta Gwinnett, Inc.
   
84.   HEPC Atlanta Northlake, Inc.
   
85.   HEPC Dedham, Inc.
   
86.   HEPC Salt Lake City, Inc.
   
87.   HEPC Palmas, Inc.
   
88.   WHCMB Utah Private Club Corporation
   
89.   HEPC LaGuardia, Inc.
   
   
   
   
   
                                     Sch-IV
<PAGE>   26
90.   WHC Salt Lake City Corporation
   
91.   HEPC Marietta, Inc.
   
92.   HEPC Newark, Inc.
   
93.   HEPC Mt. Olive, Inc.
   
94.   HEPC Park Central, Inc.
   
95.   WHC Acquisition Corporation
   




                                     Sch-V
<PAGE>   27
                          ACKNOWLEDGEMENT AND CONSENT
                  TO SENIOR SECURED REVOLVING CREDIT AGREEMENT
                                   AS AMENDED

      By execution of this ACKNOWLEDGEMENT AND CONSENT (this "CONSENT"), each
of the entities listed on Schedule 1 hereto (each a "NEW SUBSIDIARY") hereby
acknowledges its receipt of and its consent to that certain Senior Secured
Revolving Credit Agreement dated as of May 29, 1996, by and among Wyndham Hotel
Corporation, a Delaware corporation (the "COMPANY"), the financial institutions
party thereto as Lenders and Bankers Trust Company as agent for Lenders, as
amended by the First Amendment to Senior Secured Revolving Credit Agreement
dated as of July 30, 1997 (the "CREDIT AGREEMENT").   All capitalized terms
used herein without definition shall have the meanings given to such terms in
the Credit Agreement.

      Each New Subsidiary hereby acknowledges that it has reviewed the terms
and provisions of the Credit Agreement and that it consents to the terms of
each applicable Loan Document.  Each New Subsidiary hereby confirms that each
Credit Support Document to which it is a party or otherwise bound and all
Collateral encumbered thereby will guaranty or secure, as the case may be, to
the fullest extent possible the payment and performance of all "Obligations,"
"Guarantied Obligations" and "Secured Obligations," as the case may be (in each
case as such terms are defined in the applicable Credit Support Document).

      Each New Subsidiary acknowledges and agrees that (i) such New Subsidiary
is not required by the terms of the Credit Agreement or any other Loan Document
to consent to the amendments to the Credit Agreement effected pursuant to this
Amendment and (ii) nothing in the Credit Agreement or any other Loan Document
shall be deemed to require the consent of such New Subsidiary to any future
amendments to the Credit Agreement.

      IN WITNESS WHEREOF, each of the undersigned New Subsidiaries have caused
this Acknowledgement and Consent to be duly executed and delivered by their
respective officers thereunto duly authorized as of July 30, 1997.


                                   EACH OF THE ENTITIES LISTED ON SCHEDULE 1
                                   HERETO, individually and in the capacity as
                                   a member or partner, if applicable, of the
                                   entities listed on Schedule 1 hereto.
                                                         
                                   By:     MICHAEL SILVERMAN
                                       -----------------------------------
                                   Title:  Authorized Agent
                                   
                                   
                                   


                                     Sch-VI
<PAGE>   28
                                   SCHEDULE 1

New Subsidiaries

1.  HEPC Clubhouse, Inc.

2.  WHC Airport Corporation

3.  Albuquerque C.I. Associates, L.P.

4.  C.I. General, LLC

5.  C.I. Holding, LLC

6.  C.I. Manager, Inc.

7.  C.I. Properties, Inc.

8.  C.I. Wichita General LLC

9.  C.I. Wichita Manager, Inc.

10. ClubHouse Inns of America, Inc.               
                                                  
11. ClubHouse Properties, Inc.                    
                                                  
12. ClubHouse Hotels, Inc.                        
                                                  
13. ClubHouse Properties of Richardson, Inc.      
                                                  
14. Richardson C.I. Associates, L.P.              
                                                  
15. St. Louis C.I. Associates, L.P.               
                                                  
16. Tenth Street C.I., Inc.                       
                                                  
17. Topeka, C.I. Associates, L.P.                 
                                                  
18. Knoxville C.I. Associates, L.P.               
                                                  
19. Omaha C.I. Associates, L.P.                   
                                                  
20. Overland Park C.I. Associates, L.P.           

21. Atlanta C.I. Associates II, L.P.





                                    Sch-VII

<PAGE>   29
22.  Wichita C.I. Associates III, L.P.
                                      
23.  Westmont C.I. Associates, L.P.   
                                      
24.  Savannah C.I. Associates, L.P.   
                                      
25.  Pittsburgh C.I. Inc.             
                                      
26.  Marquis Hotel Associates         





                                    Sch-VIII
<PAGE>   30
                                                                         ANNEX A

                                   SCHEDULES





                                   Annex A-1
<PAGE>   31
                                                                         ANNEX B

                                 SUPPLEMENT TO
                                  SCHEDULE 5.3





                                   Annex B-1
<PAGE>   32
                                                                         ANNEX C

                                 SCHEDULE 1.1C

                          CERTAIN RENOVATED PROPERTIES
                                        
                                        
1.        Dallas Market Center             Dallas, Texas
                                        
2.        Overland Park                    Overland Park, Kansas
                                        
3.        Bristol Hotel                    Toronto, Canada
                                        
4.        Clubhouse Richardson             Richardson, Texas
                                        
5.        Clubhouse St. Louis              St. Louis, Missouri





                                   ANNEX C-1
<PAGE>   33
                                                                         ANNEX D


                               FORM OF AMENDMENT
                             TO SUBSIDIARY GUARANTY


            This SUBSIDIARY GUARANTY AMENDMENT (this ``AMENDMENT'') is dated as
of July 30, 1997 and entered into by EACH OF THE SUBSIDIARIES LISTED ON
SCHEDULE 1 HERETO (each a ``GUARANTOR'' and collectively, the ``GUARANTORS'')
in favor of and for the benefit of BANKERS TRUST COMPANY, as agent for and
representative of (in such capacity herein called the ``GUARANTIED PARTY'') the
financial institutions (``LENDERS'') party to the Credit Agreement referred to
below, and refers to the Subsidiary Guaranty dated as of May 29, 1996 by the
Guarantors in favor of and for the benefit of the Guarantied Party and the
Lenders (the ``GUARANTY''). All capitalized terms used herein without
definition shall have the meanings given to such terms in that certain Senior
Secured Revolving Credit Agreement dated as of May 29, 1996 by and among
Wyndham Hotel Corporation, a Delaware corporation (the ``COMPANY''), the
financial institutions party thereto as Lenders and Bankers Trust Company as
agent for Lenders (the ``CREDIT AGREEMENT''), as amended by the First Amendment
to Senior Secured Revolving Credit Agreement dated as of the date hereof (the
``CREDIT AGREEMENT AMENDMENT'').


                                    RECITALS

            WHEREAS, concurrently herewith, the Company, Guarantied Party and
the Lenders are entering into the Credit Agreement Amendment pursuant to which,
among other things, the Lenders are increasing the aggregate amount of the
Commitments by $50,000,000;

            WHEREAS, the Company and the Guarantors have requested that the
Guarantied Obligations (as defined in the Guaranty) be limited as provided
herein; and

            WHEREAS, subject to the terms and conditions contained herein, the
Guarantied Party has agreed to limit the Guarantied Obligations of certain
Guarantors to the extent provided herein.

            NOW THEREFORE, based upon the foregoing, and in order to induce the
Lenders and the Guarantied Party to execute the Credit Agreement Amendment, the
Guarantors and the Guarantied Party hereby agree as follows:

            1.   Subsection 1.1 of the Guaranty is hereby amended by adding
thereto the following definitions which shall be inserted in proper
alphabetical order:





                                   ANNEX D-1
<PAGE>   34
            "`CREDIT AGREEMENT AMENDMENT' means that certain First Amendment to
      Senior Secured Revolving Credit Agreement dated as of July 30, 1997, by
      and among the Company, the Lenders and the Guarantied Party."

            "`SPECIFIED GUARANTORS' means GHALP Corporation, a Delaware
      corporation, Rose Hall Associates Limited Partnership, a Texas limited
      partnership, WHC Vinings Corporation, a Delaware corporation, and WH
      Interest, Inc., a Texas corporation, collectively."

            "`SPECIFIED MORTGAGES' means the Mortgages, Assignments of Rents
      and Leases, Security Agreements and Fixture Filings made from each of the
      Specified Guarantors to Guarantied Party."

            2.   Subsection 2.1(a) of the Guaranty is hereby amended by
deleting the word "and" from the end of such subsection and substituting the
following therefor:

            "provided, that with respect to the Specified Guarantors, the
            Guarantied Obligations shall not include any Obligations under the
            Additional Notes (as defined in the Credit Agreement Amendment);
            provided however, that, if at any time from and after the First
            Amendment Effective Date any Specified Mortgage shall be amended or
            modified for any reason whatsoever, then (i) unless the Agent
            agrees otherwise in writing, the limitations set forth in the
            preceding proviso shall be of no further force or effect with
            respect to the specified Guarantor party to such Specified Mortgage
            and (ii) the applicable Specified Guarantor and the Company shall
            each use its best efforts to include in such amendment or
            modification a provision that increases the principal amount
            secured by such Mortgage to the aggregate amount of all Commitments
            (or such lesser amount as the Agent shall approve in its sole
            discretion)."

            3.   Except as specifically amended by this Amendment, the Guaranty
shall remain in full force and effect and is hereby ratified and confirmed in
all respects.

            4.   The execution, delivery and performance of this Amendment
shall not, except as expressly provided herein, amend or constitute a waiver of
any provision of, or operate as an amendment to or a waiver of any right, power
or remedy of the Guarantied Party or the Lenders under the Guaranty, the Credit
Agreement Amendment or any of the Operative Agreements.

            5.   On and after the First Amendment Effective Date, each
reference in the Guaranty to "this Guaranty," "hereunder," "hereof," "herein"
or words of like import referring to the Guaranty, and each reference in the
other Loan Documents to the "Guaranty," "thereunder," "thereof" or words of
like import referring to the Guaranty shall mean and be a reference to the
Guaranty as amended hereby.





                                   ANNEX D-2
<PAGE>   35
            6.   THIS AMENDMENT AND THE RIGHTS AND OBLIGATIONS OF THE
GUARANTORS, GUARANTIED PARTY AND LENDERS HEREUNDER SHALL BE GOVERNED BY, AND
SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE
STATE OF NEW YORK (INCLUDING WITHOUT LIMITATION SECTION 5-1401 OF THE GENERAL
OBLIGATIONS LAW OF THE STATE OF NEW YORK), WITHOUT REGARD TO CONFLICTS OF LAWS
PRINCIPLES.


                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]





                                   ANNEX D-3
<PAGE>   36
      IN WITNESS WHEREOF, each of the undersigned Guarantors has caused this
Amendment to be duly executed and delivered by its officer thereunto duly
authorized as of the date first written above.


                                   EACH OF THE SUBSIDIARIES
                                   LISTED ON SCHEDULE 1 HERETO
                                                                      
                                   By:
                                      ------------------------------------
                                   Name:
                                   Title:
                                   

ACKNOWLEDGED AND AGREED:

WYNDHAM HOTEL CORPORATION

By:
   -----------------------------------
   Name:
   Title:





                                     S - 1
<PAGE>   37
                                   SCHEDULE 1


SUBSIDIARIES (signatories to Subsidiary Guaranty)


1.    Wyndham Management Corporation
  
2.    Wyndham IP Corporation
  
3.    GHALP Corporation
  
4.    Xerxes Limited
  
5.    WHC Caribbean Limited
  
6.    Rose Hall Associates, L.P.
  
7.    WH Interest, Inc.
  
8.    WHC Vinings Corporation
  
9.    Waterfront Management Corporation
  
10.   WHCMB, Inc.
  
11.   Wyndham Hotels & Resorts (Management), Ltd.
  
12.   Wyndham Hotels & Resorts (Aruba) N.V.
  
13.   HEPC Commerce, Inc.
  
14.   HEPC Schaumburg, Inc.
  
15.   HEPC Brookfield, Inc.
  
16.   HEPC Indianapolis, Inc.
  
17.   HEPC Charlotte, Inc.
  
18.   HEPC Rose Hall, Inc.
  
19.   HEPC GHALP, Inc.
  
20.   HEPC Harbour Island, Inc.

   
                                      I-1
<PAGE>   38
21.   HEPC Copley, Inc.
  
22.   HEPC Morgan Bay, Inc.
  
23.   HEPC Lexington, Inc.
  
24.   HEPC Emerald Plaza, Inc.
  
25.   HEPC Kingston, Inc.
  
26.   HEPC Buckhead, Inc.
  
27.   HEPC Valley Forge, Inc.
  
28.   HEPC Warwick, Inc.
  
29.   HEPC Semi-Ah-Moo, Inc.
  
30.   WH Garden - Albuquerque, Inc.
  
31.   HEPC Pruneyard, Inc.
  
32.   HEPC Aruba Beach, Inc.
  
33.   HEPC Vinings, Inc.
  
34.   HEPC Metrocenter, Inc.
  
35.   HEPC Marin County, Inc.
  
36.   HEPC O'Hare, Inc.
  
37.   HEPC Oakbrook Terrace, Inc.
  
38.   HEPC Denver, Inc.
  
39.   HEPC Checkers, Inc.
  
40.   HEPC Waltham, Inc.
  
41.   HEPC Annapolis, Inc.
  
42.   HEPC Piscataway, Inc.
  
43.   HEPC Culver City, Inc.
  
  
  
  
  
                                      I-2
<PAGE>   39
44.   HEPC Monrovia, Inc.
  
45.   HEPC Detroit, Inc.
  
46.   HEPC Pittsburgh, Inc.
  
47.   HEPC Burlington, Inc.
  
48.   HEPC Orlando, Inc.
  
49.   HEPC Anatole, Inc.
  
50.   HEPC Northwest Chicago, Inc.
  
51.   HEPC Franklin Plaza, Inc.
  
52.   HEPC Greenspoint, Inc.
  
53.   HEPC Bel Age, Inc.
  
54.   HEPC Bristol, Inc.
  
55.   HEPC Milwaukee, Inc.
  
56.   HEPC Midtown Atlanta, Inc.
  
57.   HEPC Las Colinas, Inc.
  
58.   HEPC Palm Springs, Inc.
  
59.   HEPC Wood Dale, Inc.
  
60.   HEPC Orange County, Inc.
  
61.   WH Playhouse Square, Inc.
  
62.   HEPC Pleasanton, Inc.
  
63.   HEPC Novi, Inc.
  
64.   HEPC New Orleans, Inc.
  
65.   HEPC Cedar Rapids, Inc.
  
66.   HEPC Elbow Beach, Inc.
  
  
  
  
  
                                      I-3
<PAGE>   40
67.   WH Sugar Bay, Inc.
  
68.   WH LAX, Inc.
  
69.   WH LAX-U, Inc.
  
70.   HEPC Kansas City, Inc.
  
71.   WHC Carribean, Ltd.
  
72.   HEPC Long Term Stay, Inc.
  
73.   HEPC Overland Park, Inc.
  
74.   HEPC Dallas Market Center, Inc.
  
75.   WHCMB Overland Park, Inc.
  
76.   WHCMB Toronto, Inc.
  
77.   HEPC Toronto, Inc.
  
78.   Hotel Del Coronado Management Corporation
  
79.   HEPC Columbus, Inc.
  
80.   WHC Columbus Corporation
  
81.   WHC Franchise Corporation
  
82.   HEPC Sugar Bay Club, Inc.
  
83.   HEPC Atlanta Gwinnett, Inc.
  
84.   HEPC Atlanta Northlake, Inc.
  
85.   HEPC Dedham, Inc.
  
86.   HEPC Salt Lake City, Inc.
  
87.   HEPC Palmas, Inc.
  
88.   WHCMB Utah Private Club Corporation
  
89.   HEPC LaGuardia, Inc.
  
  
  
  
  
                                      I-4
<PAGE>   41
90.   WHC Salt Lake City Corporation
  
91.   HEPC Marietta, Inc.
  
92.   HEPC Newark, Inc.
  
93.   HEPC Mt. Olive, Inc.
  
94.   HEPC Park Central, Inc.
  
95.   WHC Acquisition Corporation
  




                                      I-5
<PAGE>   42
                                    ANNEX E

                          FORM OF AMENDED AND RESTATED
                               SECURITY AGREEMENT


      This AMENDED AND RESTATED PLEDGE AND SECURITY AGREEMENT (this
"AGREEMENT") is dated as of __________, 1997 and entered into by and between
WYNDHAM HOTEL CORPORATION,  a Delaware corporation (the "COMPANY"), EACH OF
THE SUBSIDIARIES LISTED ON APPENDIX A HERETO (together with the Company, each a
"GRANTOR" and collectively, the "GRANTORS"), and BANKERS TRUST COMPANY, as
agent for and representative of (in such capacity herein called "SECURED
PARTY") the financial institutions ("LENDERS") party to the Credit Agreement
referred to below.  This Agreement amends and restates that certain Pledge and
Security Agreement dated as of May 29, 1996 and entered into by and between the
parties hereto.


                                R E C I T A L S

      i.    Each Grantor is the legal and beneficial owner of the shares of
stock (the "PLEDGED SHARES") described in Schedule I annexed hereto and
issued by the corporations named therein.

      ii.   The Secured Party and Lenders have entered into a Senior Secured
Revolving Credit Agreement dated as of May 29, 1996 (said Senior Secured Credit
Agreement, as amended by that certain First Amendment to Senior Secured
Revolving Credit Agreement dated as of ______________, 1997, and as it may
hereafter be amended, restated, supplemented or otherwise modified from time to
time, being the "CREDIT AGREEMENT", the terms defined therein and not
otherwise defined herein being used herein as therein defined and Section 1
thereof being incorporated herein) with the Company pursuant to which Lenders
have made certain commitments, subject to the terms and conditions set forth in
the Credit Agreement, to extend certain credit facilities to the Company.

      iii.  Each Grantor (other than the Company) has executed and delivered
that certain Subsidiary Guaranty dated as of May 29, 1996 (said Subsidiary
Guaranty, as amended by that certain Amendment to Subsidiary Guaranty dated
____________ _, 1997 and as it may hereafter be amended, restated, supplemented
or otherwise modified from time to time, being the "GUARANTY") in favor of
the Secured Party for the benefit of Lenders, pursuant to which such Grantor
has guarantied the prompt payment and performance when due of all obligations
of the Company under the Credit Agreement and the other Loan Documents.

      iv.   It is a condition precedent to the initial extensions of credit by
the Lenders under the Credit Agreement that the Grantors shall have granted the
security interests and undertaken the obligations contemplated by this
Agreement.





                                   ANNEX E-1
<PAGE>   43
      NOW, THEREFORE, in consideration of the premises and in order to induce
the Lenders to make Loans and other extensions of credit under the Credit
Agreement and for other good and valuable consideration, the receipt and
adequacy of which are hereby acknowledged, each Grantor hereby agrees with the
Secured Party as follows:


SECTION 1.  GRANT OF SECURITY.

      Each Grantor hereby assigns to the Secured Party, and hereby grants to
the Secured Party a security interest in, all of such Grantor's right, title
and interest in and to each and every item set forth on Appendix B annexed
hereto, in each case whether now or hereafter existing or in which such Grantor
now has or hereafter acquires an interest and wherever the same may be located.


SECTION 2.  SECURITY FOR OBLIGATIONS.

      This Agreement secures, and the Collateral is collateral security for,
the prompt payment or performance in full when due in accordance with the terms
of the Credit Agreement and other Loan Documents, whether at stated maturity,
by required prepayment, declaration, acceleration, demand or otherwise
(including the payment of amounts that would become due but for the operation
of the automatic stay under Section 362(a) of the Bankruptcy Code, 11 U.S.C.
Section 362(a) or any successor provision), of all Obligations and Guarantied
Obligations (as defined in the Guaranty) of each Grantor and all extensions or
renewals thereof, whether for principal, interest (including without limitation
interest that, but for the filing of a petition in bankruptcy with respect to
any Grantor, would accrue on such obligations, whether or not a claim is
allowed or allowable against any Grantor for such interest in the related
bankruptcy proceeding), fees, expenses, indemnities or otherwise, whether
voluntary or involuntary, direct or indirect, absolute or contingent,
liquidated or unliquidated, whether or not jointly owed with others, and
whether or not from time to time decreased or extinguished and later increased,
created or incurred, and all or any portion of such obligations or liabilities
that are paid, to the extent all or any part of such payment is avoided or
recovered directly or indirectly from the Secured Party or any Lender as a
preference, fraudulent transfer or otherwise and all obligations of every
nature of each Grantor now or hereafter existing under this Agreement (all such
obligations of the Grantors being the "SECURED OBLIGATIONS").


SECTION 3.  EACH GRANTOR REMAINS LIABLE.

      (a)   Anything contained herein to the contrary notwithstanding, except
with respect to obligations first incurred by Secured Party or any other Person
after Secured Party or such other Person has become the owner thereof by
foreclosure or other exercise of remedies, (a) each Grantor shall remain liable
under any contracts and agreements included in the Collateral, to the extent
set forth therein, to perform all of its duties and obligations thereunder to
the same extent as if this Agreement had not been executed, (b) the exercise by
the Secured





                                   ANNEX E-2
<PAGE>   44
Party of any of its rights hereunder shall not release any Grantor from any of
its duties or obligations under the contracts and agreements included in the
Collateral, and (c) the Secured Party shall not have any obligation or
liability under any contracts and agreements included in the Collateral by
reason of this Agreement, nor shall the Secured Party be obligated to perform
any of the obligations or duties of any Grantor thereunder or to take any
action to collect or enforce any claim for payment assigned hereunder.

      (b)   Notwithstanding any of the foregoing, this Agreement shall not in
any way be deemed to obligate the Secured Party, any Lender or any purchaser at
a foreclosure sale under this Agreement to assume any of Grantor's obligations,
duties, expenses or liabilities under any Limited Liability Company Agreement
(as hereinafter defined) or any Partnership Agreement (as hereinafter defined),
(including without limitation any Grantor's obligations as a general partner
for the debts and obligations of a Partnership (as hereinafter defined) and to
manage the business and affairs of any Partnership or any of Grantor's
obligations for the debts and obligations of a Limited Liability Company (as
hereinafter defined) or under any and all other agreements now existing or
hereafter drafted or executed (collectively, the "GRANTOR OBLIGATIONS") unless
the Secured Party, any Lender or any such purchaser otherwise expressly agrees
to assume any or all of said Grantor Obligations in writing.  In the event of
foreclosure by the Secured Party, each Grantor shall remain bound and obligated
to perform its Grantor Obligations arising during or otherwise related to its
ownership of the subject Collateral, and neither the Secured Party nor any
Lender shall be deemed to have assumed any of such Grantor Obligations except
as provided in the preceding sentence.  Without limiting the generality of the
foregoing, neither the grant of the security interest in the Collateral in
favor of the Secured Party as provided herein nor the exercise by the Secured
Party of any of its rights hereunder nor any action by the Secured Party in
connection with a foreclosure on the Collateral shall be deemed to constitute
the Secured Party or any Lender a partner of any Partnership or a member of any
Limited Liability Company; provided however, that in the event the Secured
Party or any purchaser of Collateral at a foreclosure sale elects to become a
substituted general partner of any Partnership or managing member of any
Limited Liability Company in place of any Grantor, the Secured Party or such
purchaser, as the case may be, shall adopt in writing the applicable
Partnership Agreement or Limited Liability Company Agreement, as the case may
be, and agree to be bound by the terms and provisions thereof.


SECTION 4.  THE DEPOSIT ACCOUNTS; CASH MANAGEMENT SYSTEM.

      (a)   Each Grantor hereby agrees to instruct all obligors with respect to
all accounts, accounts receivable or other rights to payment of any nature
owned or hereafter acquired by such Grantor (``ACCOUNTS'') to make all payments
with respect to Accounts to a Deposit Account included in the Cash Management
System except as otherwise set forth on Schedule 5.23 of the Credit Agreement.

      (b)   Each Grantor hereby acknowledges, and hereby agrees and covenants
to comply with, the provisions of the Credit Agreement specifically applicable
to it and the Cash





                                   ANNEX E-3
<PAGE>   45
Management System and its respective obligations under the Cash Management
Letters, including, without limitation, subsections 5.23 and 6.15 of the Credit
Agreement.

      (c)   The Secured Party may exercise dominion and control over, and
refuse to permit further withdrawals (whether of money, securities, instruments
or other property) from any Deposit Accounts included in the Cash Management
System or maintained with the Secured Party constituting part of the Collateral
as provided in subsection 6.15 of the Credit Agreement and the Cash Management
Letters (subject, specifically, to Section 6.15E of the Credit Agreement).


SECTION 5.  REPRESENTATIONS AND WARRANTIES.

      Each Grantor represents and warrants, with respect to and for itself
only, as follows:

            (a)  Credit Agreement Representations.  Each of the representations
      and warranties set forth in Section 5 of the Credit Agreement and Section
      6 of the Environmental Indemnity are true, correct and complete to the
      extent specifically applicable to such Grantor and the Collateral of such
      Grantor therein and each such representation and warranty is hereby
      incorporated herein by this reference.

            (b)  Ownership of Collateral.  Except for the security interest
      created by this Agreement and the other Loan Documents, each Grantor owns
      the portion of the Collateral owned by it free and clear of any Lien
      other than Liens permitted pursuant to subsections 7.2A and 6.9 of the
      Credit Agreement. Except as may have been filed in favor of the Secured
      Party relating to this Agreement and the other Loan Documents, the Liens
      permitted by subsections 7.2A and 6.9 of the Credit Agreement and
      financing statement filings or other recordings permitted by the terms of
      the Credit Agreement, no effective financing statement or other
      instrument similar in effect covering all or any part of such Grantor's
      Collateral is on file in any filing or recording office other than
      financing statements for which executed termination statements have been
      delivered to the Secured Party.

            (c)  Location of Equipment and Inventory.  All of the Equipment and
      Inventory is, as of the date hereof, located at the places specified in
      Schedule II annexed hereto.

            (d)  Office Locations; Other Names.  The chief place of business,
      the chief executive office and the office where each Grantor keeps its
      records regarding the Accounts and all originals of all chattel paper
      that evidence Accounts is, and has been for the four month period
      preceding the date hereof, located at the places specified opposite such
      Grantor's name on Schedule III annexed hereto.  Each Grantor has not in
      the past done, and does not now do, business under any other name
      (including any trade-name or fictitious business name) except as set
      forth opposite such Grantor's name on Schedule IV annexed hereto.





                                   ANNEX E-4
<PAGE>   46
            (e)  Delivery of Certain Collateral.  All notes and other
      instruments (excluding checks) comprising any and all items of Collateral
      have been delivered to the Secured Party duly endorsed and accompanied by
      duly executed instruments of transfer or assignment in blank.

            (f)  Governmental Authorizations.  Other than the filing of UCC-1
      financing statements, all of which have been executed and delivered to
      the Secured Party, and the filing with the United States Patent and
      Trademark Office of the Trademark Assignment, and excluding federal
      filings with respect to patents and copyrights, no authorization,
      approval or other action by, and no notice to or filing with, any
      governmental authority or regulatory body is required for either (i) the
      grant by such Grantor of the security interest granted hereby or for the
      execution, delivery or performance of this Agreement by such Grantor or
      (ii) the perfection of or the exercise by the Secured Party of its rights
      and remedies hereunder (except as may have been taken by or at the
      direction of such Grantor).

            (g)  Perfection.  The security interests in the Collateral granted
      to the Secured Party for the benefit of the Lenders hereunder constitute
      valid security interests in the Collateral.  Upon (i) the filing of UCC-1
      financing statements naming each Grantor as "debtor", naming the
      Secured Party as "secured party" and describing the Collateral in which
      a security interest can be perfected by filing in the filing offices set
      forth on Schedule V annexed hereto, (ii) the filing of the Trademark
      Assignment in the United States Patent and Trademark Office, (iii) the
      Secured Party taking possession of any instruments included in the
      Collateral and certificated securities evidencing the Pledged Shares or
      the Pledged Collateral, and (iv) the taking of whatever steps are
      necessary under applicable law of the jurisdiction where a Partnership or
      Limited Liability Company is formed in order to perfect the pledge in
      uncertificated partnership or membership interests in such Partnership or
      Limited Liability Company under such applicable law, each security
      interest in such Collateral granted to the Secured Party for the benefit
      of the Secured Party and Lenders will constitute a perfected security
      interest therein prior to all other Liens other than Liens granted
      hereunder and under the other Loan Documents and Liens permitted by
      subsections 6.9 and 7.2A of the Credit Agreement.

            (h)  Due Authorization, etc. of Pledged Shares.  All of the Pledged
      Shares have been duly authorized and validly issued and are fully paid
      and non-assessable.

            (i)  Description of Pledged Shares.  The Pledged Shares constitute
      all of the issued and outstanding shares of stock of each issuer thereof,
      and there are no outstanding warrants, options or other rights to
      purchase, or other agreements outstanding with respect to, or property
      that is now or hereafter convertible into, or that requires the issuance
      or sale of, any Pledged Shares.

            (j)  Margin Regulations.  The pledge of the Pledged Shares pursuant
      to this Agreement does not violate Regulation G, T, U or X of the Board
      of Governors of the Federal Reserve System.





                                   ANNEX E-5
<PAGE>   47
            (k)  Partnership Interests; Limited Liability Company Interests.
      No interests of any Grantor as a limited partner or a general partner in
      any Partnership or as a member of any Limited Liability Company is
      evidenced by one or more "certificates of interest" or any other
      certificates or instruments however designated or titled.  Schedule VI
      annexed hereto correctly sets forth all of the partnership interests of
      each Grantor as of the Closing Date and Schedule VII annexed hereto
      correctly sets forth all of the membership interests of such Grantor as
      of the First Amendment Effective Date.

            (l)  Partnership Agreements; Limited Liability Company Agreements.
      Each Partnership Agreement and each Limited Liability Company Agreement,
      a true and complete copy of which has been furnished to the Secured
      Party, is in full force and effect and has not been amended or modified
      except as disclosed in writing to the Secured Party.  No default by any
      Grantor exists under any Partnership Agreement or under any Limited
      Liability Company Agreement and no event has occurred or exists which,
      with notice or lapse of time or both, would constitute a default by any
      Grantor thereunder.


SECTION 6.  SPECIAL PROVISIONS RELATING TO PLEDGED COLLATERAL.

      All certificates or instruments representing or evidencing the Pledged
Collateral shall be delivered to and held by or on behalf of the Secured Party
pursuant hereto and shall be in suitable form for transfer by delivery or, as
applicable, shall be accompanied by the applicable Grantor's endorsement, where
necessary, or duly executed instruments of transfer or assignment in blank, all
in form and substance satisfactory to the Secured Party.  During the
continuation of an Event of Default, the Secured Party shall have the right,
without notice to any Grantor, to transfer to or to register in the name of the
Secured Party or any of its nominees any or all of the Pledged Collateral,
subject only to the revocable rights specified in Section 9(a).  In addition,
the Secured Party shall have the right at any time to exchange certificates or
instruments representing or evidencing Pledged Collateral for certificates or
instruments of smaller or larger denominations.


SECTION 7.  FURTHER ASSURANCES; PLEDGE AMENDMENTS.

      (a)   Each Grantor agrees that from time to time, at the expense of such
Grantor, such Grantor will promptly execute and deliver all further instruments
and documents, and take all further action, that may be necessary, or that the
Secured Party may reasonably request, in order to perfect and protect any
security interest granted or purported to be granted hereby or to enable the
Secured Party to exercise and enforce its rights and remedies hereunder with
respect to any Collateral.  Without limiting the generality of the foregoing,
each Grantor will, with respect to the Collateral owned by it:  (i) mark
conspicuously each item of chattel paper included in the Accounts, each Related
Contract and, at the request of the Secured Party, each of its records
pertaining to the Collateral, with a legend, in form and substance reasonably
satisfactory to the Secured Party, indicating that such Collateral is subject
to the security interest granted hereby, (ii) at the request of the Secured
Party, deliver and pledge to the





                                   ANNEX E-6
<PAGE>   48
Secured Party hereunder all promissory notes and other instruments (including
checks) and all original counterparts of chattel paper constituting Collateral,
duly endorsed and accompanied by duly executed instruments of transfer or
assignment, all in form and substance reasonably satisfactory to the Secured
Party, (iii) execute and file such financing or continuation statements, or
amendments thereto, and such other instruments or notices, as may be necessary,
or as the Secured Party may request, in order to perfect and preserve the
security interests granted or purported to be granted hereby, (iv) at the
request of the Secured Party, promptly after the acquisition by such Grantor of
any item of Equipment which is covered by a certificate of title under a
statute of any jurisdiction under the law of which indication of a security
interest on such certificate is required as a condition of perfection thereof,
execute and file with the registrar of motor vehicles or other appropriate
authority in such jurisdiction an application or other document requesting the
notation or other indication of the security interest created hereunder on such
certificate of title, (v) within 30 days after the end of each calendar
quarter, deliver to the Secured Party copies of all such applications or other
documents filed during such calendar quarter and copies of all such
certificates of title issued during such calendar quarter indicating the
security interest created hereunder in the items of Equipment covered thereby,
(vi) at any reasonable time, upon request by the Secured Party, exhibit the
Collateral to and allow inspection of the Collateral by the Secured Party, or
persons designated by the Secured Party, and (vii) at the Secured Party's
request, appear in and defend any action or proceeding which the Secured Party,
in its sole discretion, reasonably determines is reasonably likely to
materially adversely affect such Grantor's title to or the Secured Party's
security interest in all or any part of the Collateral.

      (b)   Each Grantor hereby authorizes the Secured Party to file one or
more financing or continuation statements, and amendments thereto, relative to
all or any part of the Collateral owned by it without the signature of such
Grantor.  Each Grantor agrees that a carbon, photographic or other reproduction
of this Agreement or of a financing statement signed by such Grantor shall be
sufficient as a financing statement and may be filed as a financing statement
in any and all jurisdictions.

      (c)   Each Grantor will furnish to the Secured Party from time to time
upon request statements and schedules further identifying and describing the
Collateral owned by it and such other reports in connection with the Collateral
owned by it as the Secured Party may reasonably request, all in reasonable
detail.

      (d)   Each Grantor further agrees that it will, upon obtaining any
additional shares of stock or other securities required to be pledged hereunder
as provided in Section 8(f), promptly (and in any event within ten days)
deliver to the Secured Party a Pledge Amendment, duly executed by such Grantor,
in substantially the form of Schedule VIII annexed hereto (a "PLEDGE
AMENDMENT"), in respect of the additional Pledged Shares to be pledged
pursuant to this Agreement.  Each Grantor hereby authorizes the Secured Party
to attach each Pledge Amendment to this Agreement and agrees that all Pledged
Shares listed on any Pledge Amendment delivered to the Secured Party shall for
all purposes hereunder be considered Pledged Collateral; provided, however,
that the failure of any Grantor to execute a Pledge Amendment with respect to
any additional Pledged Shares pledged pursuant to this Agreement shall not





                                   ANNEX E-7
<PAGE>   49
impair the security interest of the Secured Party therein or otherwise
adversely affect the rights and remedies of the Secured Party hereunder with
respect thereto.

      (e)   Upon request by Secured Party, each Grantor, at its own expense,
shall deliver to the applicable Partnership or Limited Liability Company, as
the case may be, an order, satisfactory in form and substance to Secured Party,
requesting that the pledge of such Grantor's interest as a partner in such
Partnership or as a member or such Limited Liability Company, as applicable, be
registered on the books of such Partnership or Limited Liability Company, as
applicable.


SECTION 8.  CERTAIN COVENANTS OF THE GRANTORS.

      Each Grantor shall, with respect to the Collateral owned by it:

            (a)  not use or permit any Collateral to be used unlawfully or in
      violation of any provision of this Agreement or any applicable statute,
      regulation or ordinance or any policy of insurance covering the
      Collateral, except where such use or violation could not reasonably be
      expected to have, individually or in the aggregate, a Material Adverse
      Effect;

            (b)  notify the Secured Party of any change in such Grantor's name,
      identity or corporate structure within 30 days of such change;

            (c)  give the Secured Party 30 days' prior written notice of any
      change in such Grantor's chief place of business, chief executive office
      or the office where such Grantor keeps its records regarding the Accounts
      and all originals of all chattel paper that evidence Accounts;

            (d)  if the Secured Party gives value to enable such Grantor to
      acquire rights in or the use of any Collateral, use such value for such
      purposes;

            (e)  pay promptly prior to delinquency, all property and other
      taxes, assessments and governmental charges or levies imposed upon, and
      all claims (including claims for labor, materials and supplies) against,
      the Collateral, except to the extent the validity, applicability or
      amount thereof is being contested in good faith; provided, however, that
      such Grantor shall in any event pay such taxes, assessments, charges,
      levies or claims not later than five days prior to the date of any
      proposed sale under any judgement, writ or warrant of attachment entered
      or filed against such Grantor or any of the Collateral as a result of the
      failure to make such payment;

            (f)  (i) cause each issuer of Pledged Shares not to issue any stock
      or other securities in addition to or in substitution for the Pledged
      Shares issued by such issuer, except to such Grantor, (ii) pledge
      hereunder, immediately upon its acquisition (directly or indirectly)
      thereof, any and all additional shares of stock or other securities of
      each issuer





                                   ANNEX E-8
<PAGE>   50
      of Pledged Shares and all partnership interests or member interests
      evidenced by a certificate or other instrument, and (iii) pledge
      hereunder, immediately upon its acquisition (directly or indirectly)
      thereof, any and all shares of stock of, or any partnership interest or
      member interest in, any Person that, after the date of this Agreement,
      becomes, as a result of any occurrence, a direct Subsidiary of such
      Grantor;

            (g)  promptly notify the Secured Party of any event of which such
      Grantor becomes aware causing loss or depreciation in the value of the
      Pledged Collateral (other than as a result of ordinary wear or tear or
      customary depreciation resulting from the passage of time) that could
      reasonably be expected to have, individually or in the aggregate, a
      Material Adverse Effect;

            (h)  promptly deliver to the Secured Party any material written
      notices received by it with respect to the Pledged Collateral; and

            (i)  promptly deliver to the Secured Party notice of the conversion
      of any partnership interests in a Partnership Agreement or any membership
      interests in a Limited Liability Company to certificated form.


SECTION 9.  VOTING RIGHTS; DIVIDENDS; ETC.

  (a)   So long as no Event of Default shall have occurred and be continuing:

            (i)    Each Grantor shall be entitled to exercise any and all
      voting and other consensual rights pertaining to the Pledged Collateral
      or any part thereof for any purpose not inconsistent with the terms of
      this Agreement or the Credit Agreement; provided, however, that such
      Grantor shall not exercise or refrain from exercising any such right if
      the Secured Party shall have notified such Grantor that, in the Secured
      Party's judgment, such action would have a material adverse effect on the
      value of the Pledged Collateral or any part thereof; and provided,
      further, that such Grantor shall give the Secured Party at least five
      Business Days' prior written notice of the manner in which it intends to
      exercise, or the reasons for refraining from exercising, any such right.
      It is understood, however, that neither (A) the voting by such Grantor of
      any Pledged Shares for or such Grantor's consent to the election of
      directors at a regularly scheduled annual or other meeting of
      stockholders or with respect to incidental matters at any such meeting
      nor (B) such Grantor's consent to or approval of any action otherwise
      permitted under this Agreement and the Credit Agreement shall be deemed
      inconsistent with the terms of this Agreement or the Credit Agreement
      within the meaning of this Section 9(a)(i), and no notice of any such
      voting or consent need be given to the Secured Party;

            (ii)   Each Grantor shall be entitled to receive and retain, and to
      utilize free and clear of the Lien of this Agreement, any and all
      dividends and interest paid in respect of the Pledged Collateral;
      provided, however, that any and all





                                   ANNEX E-9
<PAGE>   51
                   (A)  dividends and interest paid or payable other than in
            cash in respect of, and instruments and other property received,
            receivable or otherwise distributed in respect of, or in exchange
            for, any Pledged Collateral,

                   (B)  dividends and other distributions paid or payable in
            cash in respect of any Pledged Collateral in connection with a
            partial or total liquidation or dissolution or in connection with a
            reduction of capital, capital surplus or paid-in-surplus, and

                   (C)  cash paid, payable or otherwise distributed in respect
            of principal or in redemption of or in exchange for any Pledged
            Collateral,

      shall be, and shall forthwith be delivered to the Secured Party to hold
      as, Pledged Collateral and shall, if received by such Grantor, be
      received in trust for the benefit of the Secured Party, be segregated
      from the other property or funds of such Grantor and be forthwith
      delivered to the Secured Party as Pledged Collateral in the same form as
      so received (with all necessary endorsements); and

            (iii)  the Secured Party shall promptly execute and deliver (or
      cause to be executed and delivered) to such Grantor all such proxies,
      dividend payment orders and other instruments as such Grantor may from
      time to time reasonably request for the purpose of enabling such Grantor
      to exercise the voting and other consensual rights which it is entitled
      to exercise pursuant to paragraph (i) above and to receive the dividends,
      principal or interest payments which it is authorized to receive and
      retain pursuant to paragraph (ii) above.

      (b)   During the continuation of an Event of Default:

            (i)    upon written notice from the Secured Party to such Grantor,
      all rights of such Grantor to exercise the voting and other consensual
      rights which it would otherwise be entitled to exercise pursuant to
      Section 9(a)(i) shall cease, and all such rights shall thereupon become
      vested in the Secured Party who shall thereupon have the sole right to
      exercise such voting and other consensual rights;

            (ii)   all rights of such Grantor to receive the dividends and
      interest payments which it would otherwise be authorized to receive and
      retain pursuant to Section 9(a)(ii) shall cease, and all such rights
      shall thereupon become vested in the Secured Party who shall thereupon
      have the sole right to receive and hold as Pledged Collateral such
      dividends and interest payments;

            (iii) all dividends, principal and interest payments which are
      received by such Grantor contrary to the provisions of paragraph (ii) of
      this Section 9(b) shall be received in trust for the benefit of the
      Secured Party, shall be segregated from other funds of such Grantor and
      shall forthwith be paid over to the Secured Party as Pledged Collateral
      in the same form as so received (with any necessary endorsements); and





                                   ANNEX E-10
<PAGE>   52
            (iv)  all rights of such Grantor to receive any and all payments
      under or in connection with the Partnership Agreements and/or the Limited
      Liability Company Agreements, including but not limited to the profits,
      dividends, and other distributions which it would otherwise be authorized
      to receive and retain pursuant hereto, shall cease, and all such rights
      shall thereupon become vested in the Secured Party who shall thereupon
      have the sole right to receive and hold such payments as Collateral.

      (c)   In order to permit the Secured Party to exercise the voting and
other consensual rights which it may be entitled to exercise pursuant to
Section 9(b)(i) and to receive all dividends and other distributions which it
may be entitled to receive under Section 9(a)(ii) or Section 9(b)(ii), (i) such
Grantor shall promptly execute and deliver (or cause to be executed and
delivered) to the Secured Party all such proxies, dividend payment orders and
other instruments as the Secured Party may from time to time reasonably request
in order to give effect to the rights granted hereunder (and subject to the
limitations hereunder) and (ii) without limiting the effect of the immediately
preceding clause (i), such Grantor hereby grants to the Secured Party an
IRREVOCABLE proxy to vote the Pledged Shares and to exercise all other rights,
powers, privileges and remedies to which a holder of the Pledged Shares would
be entitled (including, without limitation, giving or withholding written
consents of shareholders, calling special meetings of shareholders and voting
at such meetings), which proxy shall be effective, automatically and without
the necessity of any action (including any transfer of any Pledged Shares on
the record books of the issuer thereof) by any other Person (including the
issuer of the Pledged Shares or any officer or agent thereof), during the
continuance of an Event of Default and upon written notice to such Grantor
pursuant to Section 9.2(b)(i), and which proxy shall only terminate upon the
payment in full of the Secured Obligations, the expiration or cancellation of
each Letter of Credit and the termination of the Commitments.


SECTION 10.  SPECIAL COVENANTS WITH RESPECT TO EQUIPMENT AND INVENTORY.

      Each Grantor shall with respect to Collateral owned by it:

            (a)    keep the Equipment and Inventory at the places therefor
      specified on Schedule II annexed hereto or, upon 30 days' prior written
      notice to the Secured Party, at such other places in jurisdictions where
      all action that may be necessary or desirable, or that the Secured Party
      may reasonably request, in order to perfect and protect any security
      interest granted or purported to be granted hereby, or to enable the
      Secured Party to exercise and enforce its rights and remedies hereunder,
      with respect to such Equipment and Inventory shall have been taken;

            (b)    cause the Equipment to be maintained and preserved in the
      same condition, repair and working order as when new, ordinary wear and
      tear excepted and subject to replacement as Grantor may reasonably
      determine to be advisable, and in accordance with such Grantor's past
      practices, and shall forthwith make or cause to be made all repairs,
      replacements and other improvements in connection therewith that are
      necessary to such





                                   ANNEX E-11
<PAGE>   53
      end, and shall promptly furnish to the Secured Party a statement
      respecting any material loss or damage to any material item of the
      Equipment;

            (c)    keep correct and accurate records of the Inventory; and

            (d)    if any Inventory is in possession or control of any of such
      Grantor's agents or processors and upon the occurrence and during the
      continuance of an Event of Default, instruct such agent or processor to
      hold all such Inventory for the account of the Secured Party and subject
      to the instructions of the Secured Party during the continuance of an
      Event of Default.


SECTION 11.  INSURANCE.

      Each Grantor shall, at its own expense, maintain insurance with respect
to the Equipment and Inventory owned by it in accordance with the terms of the
Credit Agreement.


SECTION 12.  SPECIAL COVENANTS WITH RESPECT TO ACCOUNTS AND RELATED CONTRACTS.

      (a)   Grantor shall keep its chief place of business and chief executive
office and the office where it keeps its records concerning the Accounts and
Related Contracts owned by it, and all originals of all chattel paper that
evidence such Accounts, at the location therefor specified in Section 5 or,
upon 30 days' prior written notice to the Secured Party, at such other location
in a jurisdiction where all action that may be necessary, or that the Secured
Party may reasonably request, in order to perfect and protect any security
interest granted or purported to be granted hereby, or to enable the Secured
Party to exercise and enforce its rights and remedies hereunder, with respect
to such Accounts and Related Contracts shall have been taken.  Each Grantor
will hold and preserve such records and chattel paper and will permit
representatives of the Secured Party upon reasonable notice and at reasonable
times during normal business hours to inspect and make abstracts from such
records and chattel paper, and such Grantor agrees to render to the Secured
Party, at such Grantor's cost and expense, such clerical and other assistance
as may be reasonably requested with regard thereto.  Promptly upon the request
of the Secured Party, each Grantor shall deliver to the Secured Party complete
and correct copies of each such Related Contract.

      (b)   Each Grantor shall, for not less than 5 years from the date on
which such Account arose, maintain (i) complete records of each Account,
including records of all payments received, credits granted and merchandise
returned, and (ii) all material documentation relating thereto.

      (c)   Except as otherwise provided in this subsection (c), each Grantor
shall continue to collect, at its own expense, all amounts due or to become due
to such Grantor under its Accounts and Related Contracts and deposit such
amounts into the Cash Management System as provided in Section 4 above.  In
connection with such collections, each Grantor may take





                                   ANNEX E-12
<PAGE>   54
(and upon the occurrence and during the continuation of an Event of Default at
the Secured Party's direction, shall take) such action as such Grantor or,
during the continuation of an Event of Default, the Secured Party may deem
necessary or advisable to enforce collection of amounts due or to become due
under the Accounts; provided, however, that the Secured Party shall have the
right at any time, during the continuation of an Event of Default and upon
written notice to such Grantor of its intention to do so, to notify the account
debtors or obligors under any Accounts of the assignment of such Accounts to
the Secured Party and to direct such account debtors or obligors to make
payment of all amounts due or to become due to such Grantor thereunder directly
to the Secured Party, to notify each Person maintaining a lockbox or similar
arrangement to which account debtors or obligors under any Accounts have been
directed to make payment to remit all amounts representing collections on
checks and other payment items from time to time sent to or deposited in such
lockbox or other arrangement directly to the Secured Party and, upon such
notification and at the expense of such Grantor, to enforce collection of any
such Accounts and to adjust, settle or compromise the amount or payment
thereof, in the same manner and to the same extent as such Grantor might have
done.  After receipt by Grantor of the notice from the Secured Party referred
to in the proviso to the preceding sentence, (i) all amounts and proceeds
(including checks and other instruments) received by such Grantor in respect of
the Accounts and the Related Contracts owned by it shall be received in trust
for the benefit of the Secured Party hereunder and shall be forthwith paid over
or delivered to the Secured Party in the same form as so received (with any
necessary endorsement) to be held in the Cash Management System and applied as
provided by Section 21, and (ii) such Grantor shall not adjust, settle or
compromise the amount or payment of any such Account, or release wholly or
partly any account debtor or obligor thereof, or allow any credit or discount
thereon.


SECTION 13.  SPECIAL PROVISIONS WITH RESPECT TO THE ASSIGNED AGREEMENTS,
PARTNERSHIP AGREEMENTS AND LIMITED LIABILITY COMPANY AGREEMENTS.

      (a)   Each Grantor shall at its expense with respect to the Collateral
owned by it:

            (i)    in accordance with Grantor's reasonable business judgment,
      perform and observe all terms and provisions of the Assigned Agreements
      to be performed or observed by it, maintain the Assigned Agreements in
      full force and effect (subject to any termination by Grantor for cause),
      enforce the Assigned Agreements in accordance with their terms;

            (ii)    furnish to the Secured Party, promptly upon receipt
      thereof, copies of all material notices, requests and other documents
      received by such Grantor under or pursuant to the Assigned Agreements,
      and from time to time (A) furnish to the Secured Party such information
      and reports regarding the Assigned Agreements as the Secured Party may
      reasonably request and (B) during the continuation of an Event of
      Default, at the request of the Secured Party, make to any other Person
      party to any Assigned Agreement such demands and requests for information
      and reports or for action as such Grantor is entitled to make under such
      Assigned Agreement;





                                   ANNEX E-13
<PAGE>   55
            (iii) perform and comply in all material respects with all terms
      and provisions of each Partnership Agreement and Limited Liability
      Company Agreement required to be performed or complied with by it;

            (iv)  maintain each Partnership Agreement and Limited Liability
      Company Agreement in full force and effect;

            (v)     enforce each Partnership Agreement and Limited Liability
      Company Agreement in accordance with its terms; and

            (vi)  take all such action in connection with the foregoing as from
      time to time may be reasonably requested by the Secured Party.

      (b)   Each Grantor shall not with respect to the Collateral owned by it:

            (i)     except for cause thereunder in the exercise of Grantor's
      reasonable business judgment, cancel or terminate any of the Assigned
      Agreements or consent to or accept any cancellation or termination
      thereof, unless such Grantor reasonably determines to replace such
      Assigned Agreement with a comparable agreement or contract and such
      replacement contract or agreement is included as an Assigned Agreement
      hereunder;

            (ii)    amend or otherwise modify the Assigned Agreements in any
      material respect or give any consent, waiver or approval thereunder other
      than as permitted pursuant to the Credit Agreement;

            (iii) waive any material default under or material breach of the
      Assigned Agreements other than as permitted pursuant to the Credit
      Agreement;

            (iv)  take any other action in connection with the Assigned
      Agreements that would impair in any material respect the value of the
      interest or rights of such Grantor thereunder or that would impair in any
      material respect the interest or rights of the Secured Party;

            (v)    cancel or terminate any Partnership Agreement or Limited
      Liability Company Agreement or consent to or accept any cancellation or
      termination thereof;

            (vi)   except as expressly permitted by the Credit Agreement sell,
      assign (by operation of law or otherwise) or otherwise dispose of any
      part of its partnership interest in a Partnership or its membership
      interest in a Limited Liability Company;

            (vii)  amend, supplement or otherwise modify any Partnership
      Agreement or Limited Liability Company Agreement (as in effect on the
      date hereof) in any material respect except as otherwise permitted
      pursuant to the Credit Agreement;





                                   ANNEX E-14
<PAGE>   56
            (viii) waive any material default under or material breach of any
      Partnership Agreement or Limited Liability Company Agreement or waive,
      fail to enforce, forgive or release any material right, interest or
      entitlement of any kind, howsoever arising, under or in respect of any
      Partnership Agreement or Limited Liability Company Agreement or vary or
      agree to the variation in any respect of any of the material provisions
      of any Partnership Agreement or Limited Liability Company Agreement or of
      the performance of any other Person under any Partnership Agreement or
      Limited Liability Company Agreement; or

            (ix)   petition, request or take any other legal or administrative
      action which seeks, or may reasonably be expected, to rescind, terminate
      or suspend any Partnership Agreement or Limited Liability Company
      Agreement or to amend or modify any Partnership Agreement or Limited
      Liability Company Agreement in any material respect; provided, however,
      that a Partnership Agreement or Limited Liability Company Agreement may
      be terminated and the applicable Partnership or Limited Liability Company
      dissolved if all of the assets of such Partnership or Limited Liability
      Company are transferred to the Persons holding the partnership interests
      in such Partnership or membership interests in such Limited Liability
      Company, as applicable.



SECTION 14.  SPECIAL PROVISIONS RELATING TO THE CASH MANAGEMENT SYSTEM.

      (a)   Pursuant to the Credit Agreement, the Secured Party has established
with the Cash Manager, at its office at 1717 Main Street, Dallas, Texas 75201,
in the name of the Secured Party and under the sole dominion and control of the
Secured Party, the Concentration Account.  Funds on deposit from time to time
in the Concentration Account shall be applied by Secured Party as set forth in
subsection 6.15 and Schedule 5.23 of the Credit Agreement.  Cash held by
Secured Party in the Concentration Account shall not be invested and reinvested
except as provided in subsection 6.15 of the Credit Agreement.

      (b)   As long as no Event of Default (or event subject to subsection 8.1A
that would be an Event of Default with the lapse of time) exists, any funds on
deposit in the Concentration Account may, at the Company's option, be deposited
and held in Cash Equivalents as provided in subsection 6.15 of the Credit
Agreement.

      (c)   The Secured Party is hereby authorized to sell, and shall sell, all
or any designated part of securities constituting part of the Collateral held
in the Concentration Account (i) so long as no Event of Default (or event
subject to subsection 8.1A that would be an Event of Default with the lapse of
time) shall then exist, upon receipt of appropriate written instructions from
the applicable Grantor or (ii) in any event if such sale is necessary to permit
the Secured Party to perform its duties hereunder.  The Secured Party shall
have no responsibility for any loss resulting from a fluctuation in interest
rates or the sale or disposition by it in accordance with the provisions of
this subsection (c) or by the Cash Manager or any other Person of any Cash
Equivalent prior to the maturity date or otherwise.  Any interest received in
respect of





                                   ANNEX E-15
<PAGE>   57
securities constituting part of the Collateral held in the Concentration
Account and the net proceeds of the sale or payment of any such securities
shall be held in the Concentration Account by the Secured Party pending
investment thereof pursuant to Section 14(b).

      (d)   The Concentration Account shall be subject to such applicable laws
and such applicable regulations of the Board of Governors of the Federal
Reserve System and of any other appropriate banking or governmental authority
as may now or hereafter be in effect.


SECTION 15.  LICENSE OF PATENTS, TRADEMARKS, COPYRIGHTS, ETC.

      Each Grantor hereby assigns, transfers and conveys to the Secured Party,
effective during the continuation of any Event of Default, the nonexclusive
right and license to use all trademarks, tradenames, copyrights, patents or
technical processes owned or used by such Grantor that relate to the Collateral
owned by such Grantor and any other collateral granted by such Grantor as
security for the Secured Obligations, together with any goodwill associated
therewith, all to the extent necessary to enable the Secured Party to use,
possess and realize on the Collateral and to enable any successor or assign to
enjoy the benefits of the Collateral.  This right and license shall inure to
the benefit of all successors, assigns and transferees of the Secured Party and
its successors, assigns and transferees, whether by voluntary conveyance,
operation of law, assignment, transfer, foreclosure, deed in lieu of
foreclosure or otherwise.  Such right and license is granted free of charge,
without requirement that any monetary payment whatsoever be made to such
Grantor.


SECTION 16.  TRANSFERS AND OTHER LIENS.

      Each Grantor shall not, with respect to the Collateral owned by it:

            (a)  sell, assign (by operation of law or otherwise) or otherwise
      dispose of any of the Collateral, except as permitted by the Credit
      Agreement or by any other Loan Document;

            (b)  except for the security interest created by this Agreement and
      any other Loan Document, create or suffer to exist any Lien upon or with
      respect to any of the Collateral to secure the indebtedness or other
      obligations of any Person other than Liens permitted under subsections
      6.9 and 7.2A of the Credit Agreement or by any other Loan Document; or

            (c)  permit any issuer of Pledged Shares to merge or consolidate
      unless all the outstanding capital stock of the surviving or resulting
      corporation is, upon such merger or consolidation, pledged hereunder and
      no cash, securities or other property is distributed in respect of the
      outstanding shares of any other constituent corporation.

            In the event a Grantor desires to obtain a Release of any
      Collateral as permitted under subsection 2.9 of the Credit Agreement,
      then the Secured Party shall release the





                                   ANNEX E-16
<PAGE>   58
      Collateral that is the subject of the Release to the applicable Grantor
      free and clear of the Lien and security interest under this Agreement
      upon the satisfaction of the conditions set forth in subsection 2.9 of
      the Credit Agreement with respect to such Collateral; provided, however,
      that, as a condition precedent to such Release, the Secured Party shall
      have received the Release Price specified in such subsection 2.9.

            In the event any Collateral is sold in a sale which is permitted
      pursuant to the Credit Agreement but is not subject to the provisions of
      subsection 2.9 of the Credit Agreement, the Secured Party shall release
      the Collateral that is the subject of such sale free and clear of the
      Lien and security interest under this Agreement concurrently with the
      consummation of such sale; provided, however, that as a condition
      precedent to such release, the Secured Party shall have received evidence
      satisfactory to it that arrangements have been made for the delivery to
      the Secured Party of all proceeds from such sale required to be delivered
      to the Secured Party or to be applied to prepay the Secured Obligations
      under the Credit Agreement.


SECTION 17.  SECURED PARTY APPOINTED ATTORNEY-IN-FACT.

      Each Grantor hereby irrevocably appoints the Secured Party as such
Grantor's attorney-in-fact, with full authority in the place and stead of such
Grantor and in the name of such Grantor, the Secured Party or otherwise, from
time to time in the Secured Party's discretion to take any action and to
execute any instrument that the Secured Party may deem necessary to accomplish
the purposes of this Agreement, including without limitation:

            (a)  after Grantor's failure to do so within 10 days of a request
      from Secured Party (provided that, if an Event of Default then exists,
      Secured Party shall not be required to make any such request), to obtain
      and adjust insurance required to be maintained by such Grantor or paid to
      the Secured Party as required by Section 11;

            (b)  during the continuance of an Event of Default, to ask for,
      demand, collect, sue for, recover, compound, receive and give acquittance
      and receipts for moneys due and to become due under or in respect of any
      of the Collateral owned by such Grantor;

            (c)  during the continuance of an Event of Default, to receive,
      endorse and collect any drafts or other instruments, documents and
      chattel paper in connection with clauses (a) and (b) above;

            (d)  during the continuance of an Event of Default, to file any
      claims or take any action or institute any proceedings that the Secured
      Party may reasonably deem necessary or desirable for the collection of
      any of the Collateral or otherwise to enforce the rights of the Secured 
      Party with respect to any of the Collateral;

            (e)  after Grantor's failure to do so as required by the Loan
      Documents (and, provided no Event of Default then exists, after 10 days
      notice from Secured Party), but





                                   ANNEX E-17
<PAGE>   59
      subject to Grantor's rights to contest the applicability, amount or
      validity of same as provided in the Credit Agreement, to pay or discharge
      taxes or Liens (other than Liens permitted under this Agreement or the
      Credit Agreement) levied or placed upon or, if such amount is not
      disputed and is currently due and payable, threatened against the
      Collateral owned by such Grantor, any such payments so made by the
      Secured Party to become obligations of such Grantor to the Secured Party,
      due and payable immediately without demand;

            (f)  during the continuance of any Event of Default, to sign and
      endorse any invoices, freight or express bills, bills of lading, storage
      or warehouse receipts, drafts against debtors, assignments, verifications
      and notices in connection with Accounts and other documents relating to
      the Collateral;

            (g)  during the continuance of an Event of Default, to receive,
      endorse and collect any instruments made payable to such Grantor
      representing any dividend, principal or interest payment or other
      distribution in respect of the Pledged Collateral owned by such Grantor
      or any part thereof and to give full discharge for the same; and

            (h)  upon the occurrence and during the continuation of an Event of
      Default, generally to sell, transfer, pledge, make any agreement with
      respect to or otherwise deal with any of the Collateral owned by such
      Grantor as fully and completely as though the Secured Party were the
      absolute owner thereof for all purposes, and to do, at the Secured
      Party's option and such Grantor's expense, at any time or from time to
      time, all acts and things that the Secured Party deems necessary to
      protect, preserve or realize upon the Collateral and the Secured Party's
      security interest therein in order to effect the intent of this
      Agreement, all as fully and effectively as such Grantor might do.


SECTION 18.  SECURED PARTY MAY PERFORM.

      If any Grantor fails to perform any agreement contained herein as herein
provided, the Secured Party may during the continuance of an Event of Default
or if no Event of Default then exists and such failure is reasonably related to
maintaining the value of the Collateral, upon Grantor's failure to do so after
10 days notice from Secured Party requiring such action, itself perform, or
cause performance of, such agreement, and the reasonable expenses of the
Secured Party incurred in connection therewith shall be payable by such Grantor
under Section 22.


SECTION 19.  STANDARD OF CARE.

      The powers conferred on the Secured Party hereunder are solely to protect
its interest in the Collateral and shall not impose any duty upon it to
exercise any such powers.  Except for the exercise of reasonable care in the
custody of any Collateral in its possession and the accounting for moneys
actually received by it hereunder, the Secured Party shall have no duty





                                   ANNEX E-18
<PAGE>   60
as to any Collateral or as to the taking of any necessary steps to preserve
rights against prior parties or any other rights pertaining to any Collateral.
The Secured Party shall be deemed to have exercised reasonable care in the
custody and preservation of Collateral in its possession if such Collateral is
accorded treatment substantially equal to that which the Secured Party accords
its own property and Secured Party's actions do not constitute gross negligence
or willful misconduct.


SECTION 20.  REMEDIES.

      (a)   If any Event of Default shall have occurred and be continuing, the
Secured Party may exercise in respect of the Collateral, in addition to all
other rights and remedies provided for herein or otherwise available to it, all
the rights and remedies of a secured party upon default under the Uniform
Commercial Code as in effect in any relevant jurisdiction (the ``CODE'')
(whether or not the Code applies to the affected Collateral), and also may (a)
require any Grantor to, and each Grantor hereby agrees that it will at its
expense and upon request of the Secured Party forthwith, assemble all or part
of the Collateral owned by it as directed by the Secured Party and make it
available to the Secured Party at a place to be designated by the Secured Party
that is reasonably convenient to both parties, (b) enter onto the property
where any Collateral is located and take possession thereof with or without
judicial process, (c) prior to the disposition of the Collateral, store,
process, repair or recondition the Collateral or otherwise prepare the
Collateral for disposition in any manner to the extent the Secured Party
reasonably deems appropriate, (d) take possession of any Grantor's premises or
place custodians in exclusive control thereof, remain on such premises and use
the same and any of such Grantor's equipment for the purpose of completing any
work in process, taking any actions described in the preceding clause (c) and
collecting any Secured Obligation, and (e) without notice except as specified
below, sell the Collateral or any part thereof in one or more parcels at public
or private sale, at any of the Secured Party's offices or elsewhere, for cash,
on credit or for future delivery, at such time or times and at such price or
prices and upon such other terms as the Secured Party may deem commercially
reasonable.  The Secured Party or any Lender may be the purchaser of any or all
of the Collateral at any such sale and the Secured Party, as agent for and
representative of Lenders (but not any Lender or Lenders in its or their
respective individual capacities) shall be entitled, for the purpose of bidding
and making settlement or payment of the purchase price for all or any portion
of the Collateral sold at any such public sale, to use and apply any of the
Secured Obligations as a credit on account of the purchase price for any
Collateral payable by the Secured Party at such sale.  Each purchaser at any
such sale shall hold the property sold absolutely free from any claim or right
on the part of any Grantor, and each Grantor hereby waives (to the extent
permitted by applicable law) all rights of redemption, stay and/or appraisal
which it now has or may at any time in the future have under any rule of law or
statute now existing or hereafter enacted.  Each Grantor agrees that, to the
extent notice of sale shall be required by law, at least ten days' notice to
such Grantor of the time and place of any public sale or the time after which
any private sale is to be made shall constitute reasonable notification.  The
Secured Party shall not be obligated to make any sale of Collateral regardless
of notice of sale having been given.  The Secured Party may adjourn any public
or private sale from time to time by announcement at





                                   ANNEX E-19
<PAGE>   61
the time and place fixed therefor, and such sale may, without further notice,
be made at the time and place to which it was so adjourned.  Each Grantor
hereby waives any claims against the Secured Party arising by reason of the
fact that the price at which any Collateral may have been sold at such a
private sale was less than the price which might have been obtained at a public
sale, even if the Secured Party accepts the first offer received and does not
offer such Collateral to more than one offeree.  If the proceeds of any sale or
other disposition of the Collateral are insufficient to pay all the Secured
Obligations, such Grantor shall be liable for the deficiency and the reasonable
fees of any attorneys employed by the Secured Party to collect such deficiency.

      (b)   Each Grantor recognizes that, by reason of certain prohibitions
contained in the Securities Act and applicable state securities laws, the
Secured Party may be compelled, with respect to any sale of all or any part of
the Pledged Collateral conducted without prior registration or qualification of
such Pledged Collateral under the Securities Act and/or such state securities
laws, to limit purchasers to those who will agree, among other things, to
acquire the Pledged Collateral for their own account, for investment and not
with a view to the distribution or resale thereof.  Such Grantor acknowledges
that any such private sales may be at prices and on terms less favorable than
those obtainable through a public sale without such restrictions (including,
without limitation, a public offering made pursuant to a registration statement
under the Securities Act) and, notwithstanding such circumstances, such Grantor
agrees that any such private sale shall be deemed to have been made in a
commercially reasonable manner and that the Secured Party shall have no
obligation to engage in public sales and no obligation to delay the sale of any
Pledged Collateral for the period of time necessary to permit the issuer
thereof to register it for a form of public sale requiring registration under
the Securities Act or under applicable state securities laws, even if such
issuer would, or should, agree to so register it.

      (c)   If the Secured Party determines to exercise its right to sell any
or all of the Pledged Collateral, upon written request, each Grantor shall and
shall cause each issuer of any Pledged Shares to be sold hereunder from time to
time to furnish to the Secured Party all such information as the Secured Party
may request in order to determine the number of shares and other instruments
included in the Pledged Collateral which may be sold by the Secured Party in
exempt transactions under the Securities Act and the rules and regulations of
the Securities and Exchange Commission thereunder, as the same are from time to
time in effect.


SECTION 21.  APPLICATION OF PROCEEDS.

      Except as expressly provided elsewhere in this Agreement, all proceeds
received by the Secured Party in respect of any sale of, collection from, or
other realization upon all or any part of the Collateral shall be applied as
provided in subsection 2.4D of the Credit Agreement.





                                   ANNEX E-20
<PAGE>   62
SECTION 22.  INDEMNITY AND EXPENSES.

      (a)   The Grantors jointly and severally agree to indemnify the Secured
Party and each Lender from and against any and all claims, losses and
liabilities in any way relating to, growing out of or resulting from this
Agreement and the transactions contemplated hereby (including, without
limitation, enforcement of this Agreement), except to the extent such claims,
losses or liabilities result primarily from the Secured Party's or such
Lender's gross negligence, or willful misconduct as finally determined by a
court of competent jurisdiction.

      (b)   The Grantors jointly and severally agree to pay to the Secured
Party upon demand the amount of any and all reasonable costs and expenses,
including the reasonable fees and expenses of its counsel and of any experts
and agents, that the Secured Party may incur in connection with (i) the
amendment or modification of, or any waiver or consent under, this Agreement,
(ii) the custody, preservation, inspection, use or operation of, release of or
addition to, the perfection of any security interest in, or the sale of,
collection from, or other realization upon, any of the Collateral, (iii) the
exercise or enforcement of any of the rights of the Secured Party hereunder, or
(iv) the failure by any Grantor to perform or observe any of the provisions
hereof.

      (c)   The obligations of the Grantors under this Section 22 shall survive
the termination of this Agreement and the discharge of the Grantors' other
obligations under the Loan Documents.


SECTION 23.  CONTINUING SECURITY INTEREST; TRANSFER OF LOANS.

      This Agreement shall create a continuing security interest in the
Collateral and shall (a) remain in full force and effect until the payment in
full of the Secured Obligations, the expiration or cancellation of each Letter
of Credit and the cancellation or termination of the Commitments, (b) be
binding upon each Grantor, its successors and assigns, and (c) inure, together
with the rights and remedies of the Secured Party hereunder, to the benefit of
the Secured Party and its successors, transferees and assigns.  Without
limiting the generality of the foregoing clause (c), but subject to the
provisions of subsection 9.1 of the Credit Agreement, any Lender may assign or
otherwise transfer any Loans held by it to any other Person, and such other
Person shall thereupon become vested with all the benefits in respect thereof
granted to Lenders herein or otherwise.  Upon the payment in full of all
Secured Obligations, the expiration or cancellation of each Letter of Credit
and the cancellation or termination of the Commitments, the security interest
granted hereby shall terminate and all rights to the Collateral shall revert to
Grantor without the necessity of further action or documentation.  Upon any
such termination the Secured Party will, at such Grantor's expense, execute and
deliver to such Grantor such documents as such Grantor shall reasonably request
to evidence such termination.





                                   ANNEX E-21
<PAGE>   63
SECTION 24.  SECURED PARTY AS AGENT.

      (a)   The Secured Party has been appointed to act as Secured Party
hereunder by Lenders.  The Secured Party shall be obligated, and shall have the
right hereunder, to make demands, to give notices, consents or approvals, to
exercise or refrain from exercising any rights, and to take or refrain from
taking any action (including, without limitation, the release or substitution
of Collateral), solely in accordance with this Agreement and the Credit
Agreement, and Grantors shall have no obligation to independently confirm the
authority of Secured Party to act hereunder on behalf of all of the Lenders.

      (b)   The Secured Party shall at all times be the same Person that is the
Agent under the Credit Agreement.  Upon the acceptance of any appointment as
Agent by a successor Agent, that successor Agent shall thereupon succeed to and
become vested with all the rights, powers, privileges and duties of the
retiring or removed Secured Party under this Agreement, and the retiring or
removed Secured Party under this Agreement shall promptly (i) transfer to such
successor Secured Party all sums, securities and other items of Collateral held
hereunder, together with all records and other documents necessary or
appropriate in connection with the performance of the duties of the successor
Secured Party under this Agreement, and (ii) execute and deliver to such
successor Secured Party such amendments to financing statements, and take such
other actions, as may be necessary or appropriate in connection with the
assignment to such successor Secured Party of the security interests created
hereunder, whereupon such retiring or removed Secured Party shall be discharged
from its duties and obligations under this Agreement.  After any retiring or
removed Agent's resignation or removal hereunder as Secured Party, the
provisions of this Agreement shall inure to its benefit as to any actions taken
or omitted to be taken by it under this Agreement while it was the Secured
Party hereunder.


SECTION 25.  AMENDMENTS; ETC.

      No amendment, modification, termination or waiver of any provision of
this Agreement, and no consent to any departure by any Grantor therefrom, shall
in any event be effective unless the same shall be in writing and signed by the
Secured Party and, in the case of any such amendment or modification, by each
Grantor.  Any such waiver or consent shall be effective only in the specific
instance and for the specific purpose for which it was given.


SECTION 26.  NOTICES.

      Any notice or other communication herein required or permitted to be
given shall be in writing and may be personally served, telexed or sent by
telefacsimile or courier service and shall be deemed to have been given when
delivered in person or by courier service upon receipt of telefacsimile or
telex.  For the purposes hereof, the address of each party hereto shall be as
set forth under such party's name on the signature pages hereof or, as to
either party,





                                   ANNEX E-22
<PAGE>   64
such other address as shall be designated by such party in a written notice
delivered to the other party hereto.

SECTION 27.  FAILURE OR INDULGENCE NOT WAIVER; REMEDIES CUMULATIVE.

      No failure or delay on the part of the Secured Party in the exercise of
any power, right or privilege hereunder shall impair such power, right or
privilege or be construed to be a waiver of any default or acquiescence
therein, nor shall any single or partial exercise of any such power, right or
privilege preclude any other or further exercise thereof or of any other power,
right or privilege.  All rights and remedies existing under this Agreement are
cumulative to, and not exclusive of, any rights or remedies otherwise
available.


SECTION 28.  SEVERABILITY.

      In case any provision in or obligation under this Agreement shall be
invalid, illegal or unenforceable in any jurisdiction, the validity, legality
and enforceability of the remaining provisions or obligations, or of such
provision or obligation in any other jurisdiction, shall not in any way be
affected or impaired thereby.


SECTION 29.  HEADINGS.

      Section and subsection headings in this Agreement are included herein for
convenience of reference only and shall not constitute a part of this Agreement
for any other purpose or be given any substantive effect.


SECTION 30.  GOVERNING LAW; TERMS.

      THIS AGREEMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES HEREUNDER
SHALL BE GOVERNED BY, AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH,
THE INTERNAL LAWS OF THE STATE OF NEW YORK (INCLUDING WITHOUT LIMITATION
SECTION 5-1401 OF THE GENERAL OBLIGATIONS LAW OF THE STATE OF NEW YORK),
WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES, EXCEPT TO THE EXTENT THAT THE
CODE PROVIDES THAT THE PERFECTION OF THE SECURITY INTEREST HEREUNDER, OR
REMEDIES HEREUNDER, IN RESPECT OF ANY PARTICULAR COLLATERAL ARE GOVERNED BY THE
LAWS OF A JURISDICTION OTHER THAN THE STATE OF NEW YORK.  Unless otherwise
defined herein or in the Credit Agreement, terms used in Articles 8 and 9 of
the Uniform Commercial Code in the State of New York are used herein as therein
defined.





                                   ANNEX E-23
<PAGE>   65
SECTION 31.  CONSENT TO JURISDICTION AND SERVICE OF PROCESS.

      ALL JUDICIAL PROCEEDINGS BROUGHT AGAINST ANY GRANTOR ARISING OUT OF OR
RELATING TO THIS AGREEMENT, OR ANY OBLIGATIONS HEREUNDER, MAY BE BROUGHT IN ANY
STATE OR FEDERAL COURT OF COMPETENT JURISDICTION IN THE STATE, COUNTY AND CITY
OF NEW YORK.  BY EXECUTING AND DELIVERING THIS AGREEMENT, EACH GRANTOR, FOR
ITSELF AND IN CONNECTION WITH ITS PROPERTIES, IRREVOCABLY

            (I)  ACCEPTS GENERALLY AND UNCONDITIONALLY THE NONEXCLUSIVE
      JURISDICTION AND VENUE OF SUCH COURTS;

            (II)   WAIVES ANY DEFENSE OF FORUM NON CONVENIENS;

            (III)  AGREES THAT SERVICE OF ALL PROCESS IN ANY SUCH PROCEEDING IN
      ANY SUCH COURT MAY BE MADE BY REGISTERED OR CERTIFIED MAIL, RETURN
      RECEIPT REQUESTED, TO SUCH GRANTOR AT ITS ADDRESS PROVIDED IN ACCORDANCE
      WITH SECTION 26;

            (IV)   AGREES THAT SERVICE AS PROVIDED IN CLAUSE (III) ABOVE IS
      SUFFICIENT TO CONFER PERSONAL JURISDICTION OVER SUCH GRANTOR IN ANY SUCH
      PROCEEDING IN ANY SUCH COURT, AND OTHERWISE CONSTITUTES EFFECTIVE AND
      BINDING SERVICE IN EVERY RESPECT;

            (V)  AGREES THAT THE SECURED PARTY RETAINS THE RIGHT TO SERVE
      PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR TO BRING PROCEEDINGS
      AGAINST SUCH GRANTOR IN THE COURTS OF ANY OTHER JURISDICTION; AND

            (VI)   AGREES THAT THE PROVISIONS OF THIS SECTION 31 RELATING TO
      JURISDICTION AND VENUE SHALL BE BINDING AND ENFORCEABLE TO THE FULLEST
      EXTENT PERMISSIBLE UNDER NEW YORK GENERAL OBLIGATIONS LAW SECTION 5-1402
      OR OTHERWISE.


SECTION 32.  WAIVER OF JURY TRIAL.

      EACH GRANTOR AND THE SECURED PARTY HEREBY AGREE TO WAIVE THEIR RESPECTIVE
RIGHTS TO A JURY TRIAL OF ANY CLAIM OR CAUSE OF ACTION BASED UPON OR ARISING
OUT OF THIS AGREEMENT.  The scope of this waiver is intended to be all-
encompassing of any and all disputes that may be filed in any court and that
relate to the subject matter of this transaction, including without limitation
contract claims, tort claims, breach of duty claims, and all other common law
and statutory claims.





                                   ANNEX E-24
<PAGE>   66
Each Grantor and the Secured Party each acknowledge that this waiver is a
material inducement for such Grantor and the Secured Party to enter into a
business relationship, that such Grantor and the Secured Party have already
relied on this waiver in entering into this Agreement and that each will
continue to rely on this waiver in their related future dealings.  Each Grantor
and the Secured Party further warrant and represent that each has reviewed this
waiver with its legal counsel, and that each knowingly and voluntarily waives
its jury trial rights following consultation with legal counsel.  THIS WAIVER
IS IRREVOCABLE, MEANING THAT IT MAY NOT BE MODIFIED EITHER ORALLY OR IN WRITING
(OTHER THAN BY A MUTUAL WRITTEN WAIVER SPECIFICALLY REFERRING TO THIS SECTION
32 AND EXECUTED BY EACH OF THE PARTIES HERETO), AND THIS WAIVER SHALL APPLY TO
ANY SUBSEQUENT AMENDMENTS, RENEWALS, SUPPLEMENTS OR MODIFICATIONS TO THIS
AGREEMENT.  In the event of litigation, this Agreement may be filed as a
written consent to a trial by the court.

SECTION 33.  ADDITIONAL GRANTORS.

      The initial Grantors hereunder shall be the Company and such of the
Subsidiaries of the Company as are signatories hereto on the date hereof.  From
time to time subsequent to the date hereof, additional Subsidiaries of the
Company may become parties hereto, as additional Grantors, by executing a
counterpart of this Agreement substantially in the form of Appendix C attached
hereto.  Upon delivery of any such counterpart to the Secured Party, notice of
which is hereby waived by Grantors, each such additional Grantor shall be as
fully a party hereto as if such Grantor were an original signatory hereof.
Each Grantor expressly agrees that its joint and several obligations arising
hereunder shall not be affected or diminished by the addition or release of any
other Grantor hereunder, nor by any election of the Agent not to cause any
Subsidiary of the Company to become an additional Grantor hereunder.  This
Agreement shall be fully effective as to any Grantor that is or becomes a party
hereto regardless of whether any other Person becomes or fails to become or
ceases to be a Grantor hereunder.

SECTION 34.  COUNTERPARTS.

      This Agreement may be executed in one or more counterparts and by
different parties hereto in separate counterparts, each of which when so
executed and delivered shall be deemed an original, but all such counterparts
together shall constitute but one and the same instrument; signature pages may
be detached from multiple separate counterparts and attached to a single
counterpart so that all signature pages are physically attached to the same
document.

SECTION 35.  RELEASES.

      (a)   In the event that any Collateral is Released in any transaction
permitted under the Credit Agreement, Secured Party shall release such
Collateral to the applicable Grantor free and clear of the Lien and security
interest under this Agreement concurrently upon Secured Party's receipt of (i)
all amounts required to be paid to





                                   ANNEX E-25
<PAGE>   67
Secured Party in accordance with the provisions of the Loan Documents as a
result of such transaction and (ii) an Officers' Certificate from the
applicable Grantor certifying the aggregate amount required to be paid to
Secured Party in accordance with the provisions of the Loan Documents as a
result of such transaction and setting forth a calculation of the Net Sales
Price.  Upon any such release of Collateral, Secured Party shall, at the
expense of the applicable Grantor, execute and deliver all releases and
terminations, and take such other actions as are, in each case, reasonably
requested by the applicable Grantor in writing to give effect to such release;
provided that each such release or termination shall be reasonably satisfactory
in form and substance to Secured Party and the applicable Grantor.

      (b)   Notwithstanding anything in this Section 35 or elsewhere in this
Agreement to the contrary, to the extent that any of the Collateral pertains
solely to a Premises (as defined in any Mortgage), which Premises is released
from the Lien by a Release pertaining to such Premises, executed by Secured
Party, such portion of the Collateral shall be deemed to be also released from
the Lien and security interests and other provisions of this Agreement
automatically, without further action or documentation by or from any party
(other than the Release of such Premises executed by Secured Party as
referenced above) being necessary; provided, however, that upon the written
request of the applicable Grantor, Secured Party shall take the actions and
execute the documents required pursuant to paragraph (a) above.

                  [Remainder of page intentionally left blank]





                                   ANNEX E-26
<PAGE>   68
      IN WITNESS WHEREOF, each Grantor and the Secured Party have caused this
Agreement to be duly executed and delivered by their respective officers
thereunto duly authorized as of the date first written above.


SECURED PARTY:                     BANKERS TRUST COMPANY,
                                   as Secured Party
                                                                         
                                   By:
                                      ------------------------------------
                                   Name:
                                   Title:
                                   
                                   
                                   Notice Address:
                                   
                                   Bankers Trust Company
                                   280 Park Avenue, 23 West
                                   New York, New York  10017
                                   Attention:  Garrett Thelander
                                   
                                   
                                   
GRANTORS:                          
                                   WYNDHAM HOTEL CORPORATION
                                   
                                   By: 
                                      ------------------------------------
                                   Name:
                                   Title:
                                   
                                   
                                   Notice Address:
                                   
                                   Wyndham Hotel Corporation
                                   2001 Bryan Street, Suite 2300
                                   Dallas, Texas 75201
                                   Attention: Chief Financial Officer
                                   
                                   
                                   


                                ANNEX E-S-1
<PAGE>   69
                                   EACH OF THE ENTITIES LISTED ON
                                   APPENDIX A HERETO
                                                                      
                                   By: 
                                      ------------------------------------
                                   Name:
                                   Title:
                                   
                                   
                                   Notice Address:
                                   
                                   Wyndham Hotel Corporation
                                   2001 Bryan Street, Suite 2300
                                   Dallas, Texas 75201
                                   Attention: Chief Financial Officer
                                   
                                   
                                   


                                ANNEX E-S-2
<PAGE>   70
                                   APPENDIX A

                                  SUBSIDIARIES

   
1.    Wyndham Management Corporation
   
2.    Wyndham IP Corporation
   
3.    GHALP Corporation
   
4.    Xerxes Limited
   
5.    WHC Caribbean Limited
   
6.    Rose Hall Associates, L.P.
   
7.    WH Interest, Inc.
   
8.    WHC Vinings Corporation
   
9.    Waterfront Management Corporation
   
10.   WHCMB, Inc.
   
11.   Wyndham Hotels & Resorts (Management), Ltd.
   
12.   Wyndham Hotels & Resorts (Aruba) N.V.
   
13.   HEPC Commerce, Inc.
   
14.   HEPC Schaumburg, Inc.
   
15.   HEPC Brookfield, Inc.
   
16.   HEPC Indianapolis, Inc.
   
17.   HEPC Charlotte, Inc.
   
18.   HEPC Rose Hall, Inc.
   
19.   HEPC GHALP, Inc.
   
20.   HEPC Harbour Island, Inc.
   
   
   
   
   
                                     E-A-1
<PAGE>   71
21.   HEPC Copley, Inc.
   
22.   HEPC Morgan Bay, Inc.
   
23.   HEPC Lexington, Inc.
   
24.   HEPC Emerald Plaza, Inc.
   
25.   HEPC Kingston, Inc.
   
26.   HEPC Buckhead, Inc.
   
27.   HEPC Valley Forge, Inc.
   
28.   HEPC Warwick, Inc.
   
29.   HEPC Semi-Ah-Moo, Inc.
   
30.   WH Garden - Albuquerque, Inc.
   
31.   HEPC Pruneyard, Inc.
   
32.   HEPC Aruba Beach, Inc.
   
33.   HEPC Vinings, Inc.
   
34.   HEPC Metrocenter, Inc.
   
35.   HEPC Marin County, Inc.
   
36.   HEPC O'Hare, Inc.
   
37.   HEPC Oakbrook Terrace, Inc.
   
38.   HEPC Denver, Inc.
   
39.   HEPC Checkers, Inc.
   
40.   HEPC Waltham, Inc.
   
41.   HEPC Annapolis, Inc.
   
42.   HEPC Piscataway, Inc.
   
43.   HEPC Culver City, Inc.
   
   
   
   
   
                                     E-A-2
<PAGE>   72
44.   HEPC Monrovia, Inc.
   
45.   HEPC Detroit, Inc.
   
46.   HEPC Pittsburgh, Inc.
   
47.   HEPC Burlington, Inc.
   
48.   HEPC Orlando, Inc.
   
49.   HEPC Anatole, Inc.
   
50.   HEPC Northwest Chicago, Inc.
   
51.   HEPC Franklin Plaza, Inc.
   
52.   HEPC Greenspoint, Inc.
   
53.   HEPC Bel Age, Inc.
   
54.   HEPC Bristol, Inc.
   
55.   HEPC Milwaukee, Inc.
   
56.   HEPC Midtown Atlanta, Inc.
   
57.   HEPC Las Colinas, Inc.
   
58.   HEPC Palm Springs, Inc.
   
59.   HEPC Wood Dale, Inc.
   
60.   HEPC Orange County, Inc.
   
61.   WH Playhouse Square, Inc.
   
62.   HEPC Pleasanton, Inc.
   
63.   HEPC Novi, Inc.
   
64.   HEPC New Orleans, Inc.
   
65.   HEPC Cedar Rapids, Inc.
   
66.   HEPC Elbow Beach, Inc.
   
   
   
   
   
                                     E-A-3
<PAGE>   73
67.   WH Sugar Bay, Inc.
   
68.   WH LAX, Inc.
   
69.   WH LAX-U, Inc.
   
70.   HEPC Kansas City, Inc.
   
71.   WHC Carribean, Ltd.
   
72.   HEPC Long Term Stay, Inc.
   
73.   HEPC Overland Park, Inc.
   
74.   HEPC Dallas Market Center, Inc.
   
75.   WHCMB Overland Park, Inc.
   
76.   WHCMB Toronto, Inc.
   
77.   HEPC Toronto, Inc.
   
78.   Hotel Del Coronado Management Corporation
   
79.   HEPC Columbus, Inc.
   
80.   WHC Columbus Corporation
   
81.   WHC Franchise Corporation
   
82.   HEPC Sugar Bay Club, Inc.
   
83.   HEPC Atlanta Gwinnett, Inc.
   
84.   HEPC Atlanta Northlake, Inc.
   
85.   HEPC Dedham, Inc.
   
86.   HEPC Salt Lake City, Inc.
   
87.   HEPC Palmas, Inc.
   
88.   WHCMB Utah Private Club Corporation
   
89.   HEPC LaGuardia, Inc.
   
   
   
   
   
                                     E-A-4
<PAGE>   74
90.   WHC Salt Lake City Corporation
   
91.   HEPC Marietta, Inc.
   
92.   HEPC Newark, Inc.
   
93.   HEPC Mt. Olive, Inc.
   
94.   HEPC Park Central, Inc.
   
95.   HEPC Clubhouse, Inc.
   
96.   WHC Airport Corporation

97.   Albuquerque C.I. Associates, L.P.

98.   C.I. Holding, LLC

99.   C.I. Properties, Inc.

100.  ClubHouse Inns of America, Inc.

101.  ClubHouse Properties, Inc.

102.  ClubHouse Hotels, Inc.

103.  Richardson C.I. Associates, L.P.

104.  St. Louis C.I. Associates, L.P.

105.  Tenth Street C.I., Inc.

106.  Topeka, C.I. Associates, L.P.





                                     E-A-5
<PAGE>   75
                                   APPENDIX B

                                   COLLATERAL



      All of such Grantor's right, title and interest in and to the following,
in each case whether now or hereafter existing or in which such Grantor now has
or hereafter acquires an interest and wherever the same may be located (the
"COLLATERAL"):

            (a)  all machinery, apparatus, equipment, fittings, fixtures,
      furniture, furnishings and articles of personal property of every kind
      and nature whatsoever owned or leased now or in the future by such
      Grantor, and either located upon any Property (defined below), or any
      part thereof, or used in connection with the present use, maintenance,
      operation or occupancy of the Improvements (as hereinafter defined) as a
      hotel or motel or any other future occupancy or use of the Improvements,
      including all heating, lighting, laundry, incinerating, loading,
      unloading, swimming pool, landscaping, garage and power equipment and
      supplies, engines, pipes, pumps, tanks, motors, conduits, switchboards,
      plumbing, lifting, cleaning, fire prevention, fire extinguishing,
      refrigerating, ventilating, and communications apparatus, luggage or food
      carts, dollies, air cooling and air conditioning apparatus, elevators,
      escalators, shades, awnings, screens, storm doors and windows, stoves,
      freezers, refrigerators, cabinets, dressers, cooking utensils, dishes,
      silverware, kitchen appliances and restaurant equipment and supplies,
      computers, reservation systems, software, cash registers, card keys,
      telephone switchboards, partitions, ducts and compressors, carpets, rugs,
      bed frames, springs, mattresses, sheets, pillow cases, pillows, blankets,
      bed spreads, stationery, tables, desks, chairs, sofas, bureaus, dressers,
      benches, window curtains, telephones, televisions, radios, lamps,
      mirrors, paintings, wall hangings, decorations, clothes hangers, bathroom
      fixtures, shower curtains, towels, medicine cabinets, and hotel cleaning
      equipment and supplies, and all additions, substitutions and replacements
      thereof, wherever located, together with all attachments, components,
      parts, equipment and accessories installed thereon or affixed thereto and
      all of such Grantor's present and future "goods", "equipment" and
      "fixtures" (as such terms are defined in the Uniform Commercial Code)
      and other personal property, including without limitation any such
      personal property and fixtures which are leased, and all repairs,
      attachments, betterments, renewals, replacements, substitutions and
      accessions thereof and thereto (all of the foregoing being referred to
      herein, collectively, as the "EQUIPMENT");

            (b)  all supplies and materials in which such Grantor has an
      interest arising in conjunction with such Grantor's ownership or
      operation of any Property, including any supplies or materials intended
      for incorporation or installation in the Improvements, prior to the time
      the same are so incorporated or installed, including building materials
      and components (all of the foregoing being referred to herein,
      collectively, as the "MATERIALS");





                                     E-B-1
<PAGE>   76
            (c)  all right, title and interest of such Grantor in and to all
      buildings, structures, fixtures, tenant improvements and other
      improvements of every kind and description now or hereafter located in or
      on any Property, including all Materials, water, sanitary and storm
      sewers, drainage, electricity, steam, gas, telephone and other utility
      facilities, parking areas, roads, driveways, walks and other site
      improvements; and all additions and betterments thereto and all renewals,
      substitutions and replacements thereof, owned or to be owned by such
      Grantor or in which such Grantor has or shall acquire an interest, to the
      extent of such Grantor's interest therein (all of the foregoing being
      referred to herein, collectively, as the "IMPROVEMENTS");

            (d)  at such times and to the extent the granting of a security
      interest therein is permitted by Applicable Law, all liquor licenses,
      alcoholic beverage licenses, privilege licenses, other licenses relating
      to the sale or consumption of alcoholic beverages, alcoholic beverage
      permits, mixed beverage permits, beer permits, Sunday sales permits,
      private club late hours permits, mixed beverage late hours permits, other
      late hours permits, private club registration permits, other registration
      permits, beverage cartage permits, other permits relating to the sale or
      consumption of alcoholic beverages, consumption on premises resolutions
      and other resolutions relating to the sale or consumption of alcoholic
      beverages, all of the foregoing as heretofore or hereafter issued to or
      for the benefit of Grantor or its agents or representatives for use in
      connection with any Property, and all renewals thereof and substitutions
      for all of the foregoing, and all similar future liquor or alcoholic
      beverage licenses, permits and resolutions (all of the foregoing being
      referred to, collectively, as the "LIQUOR LICENSES");

            (e)  all franchise agreements, management agreements, agreements
      for the acquisition of any Property and license agreements, including the
      Management Agreements and the agreements listed in Schedule B-1 annexed
      hereto and all similar future agreements, as each such agreement may be
      amended, restated, supplemented, replaced or otherwise modified from time
      to time (said agreements, as so amended, restated, supplemented, replaced
      or otherwise modified, being referred to herein individually as an
      "ASSIGNED AGREEMENT" and collectively as the "ASSIGNED AGREEMENTS"),
      including without limitation (i) all rights of such Grantor to receive
      moneys due or to become due under or pursuant to the Assigned Agreements,
      (ii) all rights of such Grantor to receive proceeds of any insurance,
      indemnity, warranty or guaranty with respect to the Assigned Agreements,
      (iii) all claims of such Grantor for damages arising out of any breach of
      or default under the Assigned Agreements, and (iv) all rights of such
      Grantor to terminate, amend, supplement, modify or exercise rights or
      options under the Assigned Agreements, to perform thereunder and to
      compel performance and otherwise exercise all remedies thereunder;

      (f)   at such times and to the extent the granting of a security interest
      therein is permitted by Applicable Law, all approvals, authorizations,
      building permits, certifications, entitlements, exemptions, franchises,
      licenses, orders, variances, plat plan approvals, environmental approvals
      (including, without limitation, an environmental impact statement or
      report if required under Applicable Laws), air pollution authorities to
      construct and

      


                                     E-B-2
<PAGE>   77
      permits to operate, sewer and waste discharge permits, national pollutant
      discharge elimination system permits, water permits, zoning and land use
      entitlements and all other permits, whether now existing or hereafter
      issued to or obtained by or on behalf of such Grantor, that relate to or
      concern in any way any Property and are given or issued by any
      governmental or quasi-governmental authority, whether now existing or
      hereafter created (as the same may be amended, modified, renewed or
      extended from time to time, and including all substitutions and
      replacements therefor) (collectively, the "PERMITS");

            (g)  all abstracts of title, plans, specifications, operating
      manuals, computer programs, computer data, maps, surveys, studies,
      reports, appraisals, architectural, engineering and construction drawings
      and contracts, or whatever kind or character, whether now or hereafter
      existing, relating to any Property (all of the foregoing being referred
      to herein as the "SPECIFICATIONS");

            (h)  all right, title and interest now owned or hereafter acquired
      by such Grantor in and to all options and rights of first refusal to
      purchase or lease any Mortgaged Property or any portion thereof or
      interest therein, and in and to any greater estate in any Property or any
      other part of any Mortgaged Property (all of the foregoing being referred
      to herein as the "OPTIONS");

            (i)  all the right, in the name and on behalf of such Grantor, to
      appear in and defend any action or proceeding brought with respect to any
      Mortgaged Property, and to commence any action or proceeding to protect
      the interest of such Grantor in any Mortgaged Property (collectively, the
      "PROCEEDING RIGHTS");

            (j)  all of such Grantor's right and power to encumber further any
      Mortgaged Property or any part thereof (the "ENCUMBRANCE RIGHTS");

            (k)  all rights, titles, interests, estates or other claims, both
      in law and in equity, which such Grantor now has or may hereafter acquire
      in any Property or in and to any greater estate in any Property or in and
      to any greater estate in any Mortgaged Property (the "GREATER ESTATE
      RIGHTS");

            (l)   all prepaid rent and security deposits and all other security
      which the lessor under any ground lease may hold now or later for the
      performance of such Grantor's obligations as the lessee under the such
      ground lease ("SECURITY DEPOSITS");

            (m)  all insurance policies and the proceeds thereof, now or
      hereafter in effect with respect to any Property or any other Mortgaged
      Property, including, without limitation, any and all title insurance
      proceeds, and all unearned premiums and premium refunds, accrued,
      accruing or to accrue under such insurance policies,  and all awards made
      for any taking of or damage to all or any part of any Property or any
      other Mortgaged Property by eminent domain, or by any purchase in lieu
      thereof, and all awards resulting from a change of grade of streets or
      for severance damages, and all other proceeds of the conversion,
      voluntary or involuntary, of any Mortgaged Property into cash or other





                                     E-B-3
<PAGE>   78
      liquidated claims, and all judgments, damages, awards, settlements and
      compensation (including interest thereon) heretofore or hereafter made to
      the present and all subsequent owners of any Mortgaged Property or any
      part thereof for any injury to or decrease in the value thereof for any
      reason (collectively, the "INSURANCE/CONDEMNATION PROCEEDS");

            (n)  all right, title and interest of such Grantor as landlord in
      and to all leaseholds and all leases, subleases, licenses, concessions,
      franchises or other agreements relating to the use or occupancy of any
      Property (or any other part of any Mortgaged Property) or any part
      thereof whether now or hereafter existing or entered into, (including any
      use or occupancy arrangements created pursuant to Section 365(d) of the
      Bankruptcy Code or otherwise in connection with the commencement or
      continuance of any bankruptcy, reorganization, arrangement, insolvency,
      dissolution, receivership or similar proceedings, or any assignment for
      the benefit of creditors, in respect of any tenant or occupant of any
      portion of any Property (or any other part of any Mortgaged Property))
      and all amendments, modifications, supplements, extensions or renewals
      thereof, and all guaranties thereof or of leasing commissions, whether
      now or hereafter existing and all amendments, modifications, supplements,
      extensions or renewals thereof, (all of the foregoing being collectively
      referred to as the "LEASES"), and all rents, issues, profits, royalties
      (including all oil and gas or other hydrocarbon substances, earnings,
      receipts, revenues, accounts, accounts receivable, security deposits and
      other deposits (subject to the prior right of the tenants making such
      deposits) and income, including, without limitation, fixed, additional
      and percentage rents, occupancy and room charges, operating expense
      reimbursements, reimbursements for increases in taxes, sums paid by
      tenants to such Grantor to reimburse such Grantor for amounts originally
      paid or to be paid by such Grantor or such Grantor's agents or affiliates
      for which such tenants were liable, as, for example, tenant improvements
      costs in excess of any work letter, lease takeover costs, moving expenses
      and tax and operating expense pass-throughs for which a tenant is solely
      liable, parking, maintenance, common area, tax, insurance, utility and
      service charges and contributions, proceeds of sale of electricity, gas,
      heating, air-conditioning and other utilities and services, deficiency
      rents and liquidated damages, and other benefits now or hereafter derived
      from any portion of any Property or the use or occupancy thereof
      (including any payments received pursuant to Section 502(b) of the
      Bankruptcy Code or otherwise in connection with the commencement or
      continuance of any bankruptcy, reorganization, arrangement, insolvency,
      dissolution, receivership or similar proceedings, or any assignment for
      the benefit of creditors, in respect of any tenant or other occupants of
      any portion of any Property and all claims as a creditor in connection
      with any of the foregoing) and all cash or security deposits, advance
      rentals, and all deposits or payments of a similar nature relating
      thereto, now or hereafter, including during any period of redemption,
      derived from any Property or any other portion of any Mortgaged Property
      and all proceeds from the cancellation, surrender, sale or other
      disposition of the Leases (all of the foregoing being referred to
      collectively, as the "RENTS") and the right to receive and apply the
      Rents to the payment of the Obligations, subject to the right hereinafter
      given to such Grantor to collect the Rents and subject to the terms and
      provisions of that certain Assignment of Rents and Leases dated as of the
      date hereof, by





                                     E-B-4
<PAGE>   79
      such Grantor, as assignor for the benefit of Mortgagee, as assignee, (the
      "ASSIGNMENT OF RENTS");

            (o)  the right to enforce, whether at law or in equity or by any
      other means, all terms, covenants and provisions of the Leases
      (collectively, the "LEASE PROVISIONS");

            (p)  all impounds paid by such Grantor pursuant to the provisions
      of the Mortgage and all refunds or rebates of real and personal property
      taxes or charges in lieu of taxes, heretofore or now or hereafter
      assessed or levied against any Property or any other part of any
      Mortgaged Property, including interest thereon, and the right to receive
      the same, whether such refunds or rebates relate to fiscal periods before
      or during the term hereof (collectively, the "REFUNDS");

            (q)  any loan commitment for permanent financing of the
      Improvements, including refinancing of any existing construction loans,
      and all amounts to be advanced to or on behalf of such Grantor thereunder
      (collectively, the "FINANCING COMMITMENTS");

            (r)  all inventory in all of its forms (including, but not limited
      to, (i) all goods held by such Grantor for sale or lease (including
      without limitation all alcoholic beverage inventory) or to be furnished
      under contracts of service or so leased or furnished, (ii) all raw
      materials, work in process, finished goods, and materials used or
      consumed in the manufacture, packing, shipping, advertising, selling,
      leasing, furnishing or production of such inventory or otherwise used or
      consumed in such Grantor's business, (iii) all goods in which such
      Grantor has an interest in mass or a joint or other interest or right of
      any kind, (iv) all goods which are returned to or repossessed by such
      Grantor, and (v) all accessions thereto and products thereof (all such
      inventory, accessions and products being the "INVENTORY") and all
      negotiable documents of title (including without limitation warehouse
      receipts, dock receipts and bills of lading) issued by any Person
      covering any Inventory (any such negotiable document of title being a
      "NEGOTIABLE DOCUMENT OF TITLE");

            (s)  all motor vehicle equipment in all of its forms, wherever
      located, now or hereafter existing (including, but not limited to, all
      trucks, tractors, trailers and automobiles), and all parts thereof
      (whether or not at any time of determination incorporated or installed
      therein or attached thereto, and including, without limitation, spare
      parts and tires), and all additions and accessions to, and replacements
      for, any of the foregoing Collateral (any and all such motor vehicle
      equipment, parts, additions, accessions and replacements being the
      "ROLLING STOCK");

            (t)  any and all accounts receivable and rights to payment for use
      or occupancy of hotel rooms, motel rooms or other space or for goods sold
      or leased or for services rendered, whether or not yet earned by
      performance, arising from the operation of the Improvements (including
      the use or occupancy thereof) or any other facility on any Property,
      including (a) all accounts arising from the operation of any Improvements
      (specifically including any accounts receivable), (b) all amounts paid or
      payable under





                                     E-B-5
<PAGE>   80
      the Management Agreements, and (c) all rights to payment or accounts
      receivable from any consumer credit, debit or other charge card
      organization or entity, including payments arising from the use of the
      American Express Card, the Visa Card, the Carte Blanche Card, the
      MasterCard, the Discover Card or any other credit or debit card,
      including those now existing or hereafter created, substitutions
      therefor, proceeds thereof (whether cash or non- cash, movable or
      immovable, tangible or intangible) received upon the sale, exchange,
      transfer, collection or other disposition or substitution thereof and any
      and all of the foregoing and proceeds therefrom (all of the foregoing
      being referred to herein, collectively, as the "PAYMENT RIGHTS");

            (u)  all accounts, contract rights, chattel paper, documents,
      instruments, general intangibles and other rights and obligations of any
      kind and all rights in, to and under all security agreements, leases and
      other contracts securing or otherwise relating to any such accounts,
      contract rights, chattel paper, documents, instruments, general
      intangibles or other obligations (any and all such accounts, contract
      rights, chattel paper, documents, instruments, general intangibles and
      other obligations, together with the Payment Rights being the
      "ACCOUNTS", and any and all such security agreements, leases and other
      contracts being the "RELATED CONTRACTS");

            (v)  all cash, money, currency, and all demand, time, savings,
      passbook or like accounts with a bank, savings and loan association,
      credit union or like organization, including without limitation the
      Concentration Account, the Renovation Loan Account and the Capital
      Reserve Account (collectively, "DEPOSIT ACCOUNTS"), including, without
      limitation, all of the following (the "DEPOSIT ACCOUNT COLLATERAL"):

                 (i)     the Concentration Account the Capital Reserve Account,
            all funds held therein, and all certificates of deposit and
            instruments, if any, from time to time representing or evidencing
            such funds or the Concentration Account Reserve Account;

                 (ii)    all Deposit Accounts and post office boxes, mail stops
            or like mechanisms for the receipt of Accounts (collectively, the
            "LOCAL DEPOSIT ACCOUNTS"), all funds held therein, and all
            certificates and instruments, if any, from time to time
            representing or evidencing such funds or Local Deposit Accounts;

                 (iii)   all notes, certificates of deposit and other
            instruments from time to time hereafter delivered to or otherwise
            possessed by the Secured Party for and on behalf of such Grantor in
            substitution for or in addition to any of the then existing Deposit
            Account Collateral;

                 (iv)    all investments from time to time credited to any
            Deposit Account and all certificates and instruments, if any, from
            time to time representing or evidencing such investments; and





                                     E-B-6
<PAGE>   81
                 (v)     all interest, dividends, cash, instruments and other
            property from time to time received, receivable or otherwise
            distributed in respect of or in exchange for any and all of the
            then existing Deposit Account Collateral;

            (w)  all trademarks, tradenames, trade secrets, business names,
      patents, patent applications, licenses, copyrights, registrations and
      franchise rights, all goodwill associated with any of the foregoing and
      other rights relating to the name and style under which any Property is
      operated (excluding names and logos of tenants of any Property)
      (collectively, the "INTELLECTUAL PROPERTY");

            (x)    to the extent not otherwise included in any other paragraph
      hereof, all other general intangibles (including without limitation tax
      refunds, rights to payment or performance, choses in action and judgments
      taken on any rights or claims included in the Collateral) (the "GENERAL
      INTANGIBLES");

            (y)    all books, records, ledger cards, files, correspondence,
      computer programs, tapes, disks and related data processing software that
      at any time evidence or contain information relating to any of the
      Collateral or are otherwise necessary or helpful in the collection
      thereof or realization thereupon (collectively, the "RECORDS"); and

            (z)  all shares of stock of each Subsidiary of such Grantor and
      each other Person (the "Pledged Shares") and the certificates
      representing the Pledged Shares and any interest of such Grantor in the
      entries on the books of any financial intermediary pertaining to the
      Pledged Shares, and all dividends, cash, warrants, rights, instruments
      and other property or proceeds from time to time received, receivable or
      otherwise distributed in respect of or in exchange for any or all of the
      Pledged Shares (the "RELATED PLEDGED SHARE COLLATERAL");

            (aa)   all additional shares of, and all securities convertible
      into and warrants, options and other rights to purchase or otherwise
      acquire, stock of any issuer of the Pledged Shares from time to time
      acquired by such Grantor in any manner (which shares shall be deemed to
      be part of the Pledged Shares), the certificates or other instruments
      representing such additional shares, securities, warrants, options or
      other rights and any interest of such Grantor in the entries on the books
      of any financial intermediary pertaining to such additional shares, and
      all dividends, cash, warrants, rights, instruments and other property or
      proceeds from time to time received, receivable or otherwise distributed
      in respect of or in exchange for any or all of such additional shares,
      securities, warrants, options or other rights (the "ADDITIONAL RELATED
      PLEDGED SHARE COLLATERAL");

            (ab)   all shares of, and all securities convertible into and
      warrants, options and other rights to purchase or otherwise acquire,
      stock of any Person that, after the date of this Agreement, becomes, as a
      result of any occurrence, a direct Subsidiary of such Grantor (which
      shares shall be deemed to be part of the Pledged Shares), the
      certificates or other instruments representing such shares, securities,
      warrants, options or other rights and any interest of such Grantor in the
      entries on the books of any financial intermediary





                                     E-B-7
<PAGE>   82
      pertaining to such shares, and all dividends, cash, warrants, rights,
      instruments and other property or proceeds from time to time received,
      receivable or otherwise distributed in respect of or in exchange for any
      or all of such shares, securities, warrants, options or other rights (the
      "NEW SUBSIDIARY PLEDGED SHARE COLLATERAL" and together with the Related
      Pledged Share Collateral and the Additional Related Pledged Share
      Collateral, the "PLEDGED COLLATERAL"); and

            (ac)   all indebtedness from time to time owed to such Grantor by
      any direct or indirect Subsidiary of such Grantor or any Person
      (including, without limitation, the DAB Notes and the Affiliate Notes),
      and all interest, cash, instruments and other property or proceeds from
      time to time received, receivable or otherwise distributed in respect of
      or in exchange for any or all of such indebtedness, and all collateral
      pledged to secure such indebtedness and all security agreements and other
      documents relating to, or evidencing, such collateral (the "PLEDGED
      DEBT"); and

            (ad)   all right, title and interest as a partner (whether a
      general partner or a limited partner) in the partnerships listed on
      Schedule VI hereto and each partnership in which such Grantor acquires an
      interest after the Closing Date (collectively, the "PARTNERSHIPS"),
      whether now owned or hereafter acquired, including without limitation all
      of such Grantor's right, title and interest in, to and under the
      agreements pursuant to which the Partnerships are established
      (collectively the "PARTNERSHIP AGREEMENTS") together with all other
      rights, interests, claims and other property of such Grantor in any
      manner arising out of or relating to a limited partnership interest or
      general partnership interest in any Partnership, whatever their
      respective kind or character, whether they are tangible or intangible
      property, and wheresoever they may exist or be located, and further
      including, without limitation, all of the rights of any Partnership
      Grantor:  (i) to (x) receive money due and to become due (including
      without limitation dividends, distributions, interest, income from
      partnership properties and operations, proceeds of sale of partnership
      assets and returns of capital) under or pursuant to any Partnership
      Agreement, (y) receive payments upon termination of any Partnership
      Agreement, and (z) receive any other payments or distributions, whether
      cash or noncash, in respect of any limited partnership interest or
      general partnership interest of such Grantor evidenced by any Partnership
      Agreement; (ii) in and with respect to claims and causes of action
      arising out of or relating to the Partnerships; and (iii) to have access
      to the Partnerships' books and records and to other information
      concerning or affecting the Partnerships;

            (ae)   all right, title and interest as a member (whether or not a
      manager) in the limited liability companies listed on Schedule VII hereto
      and each limited liability company in which such Grantor acquires an
      interest after the Closing Date (collectively, the "LIMITED LIABILITY
      COMPANIES"), whether now owned or hereafter acquired, including without
      limitation all of such Grantor's right, title and interest in, to and
      under the agreements pursuant to which the Limited Liability Companies
      are established (collectively the "LIMITED LIABILITY COMPANY
      AGREEMENTS") together with all other rights, interests, claims and other
      property of such Grantor in any manner arising out of or relating to a
      membership interest in any Limited Liability Company, whatever their





                                     E-B-8
<PAGE>   83
      respective kind or character, whether they are tangible or intangible
      property, and wheresoever they may exist or be located, and further
      including, without limitation, all of the rights of any such Grantor:
      (i) to (x) receive money due and to become due (including without
      limitation dividends, distributions, interest, income from properties and
      operations, proceeds of sale of assets and returns of capital) under or
      pursuant to any Limited Liability Company Agreement, (y) receive payments
      upon termination of any Limited Liability Company Agreement, and (z)
      receive any other payments or distributions, whether cash or noncash, in
      respect of any membership interest of such Grantor evidenced by any
      Limited Liability Company Agreement; (ii) in and with respect to claims
      and causes of action arising out of or relating to the Limited Liability
      Companies; and (iii) to have access to the Limited Liability Companies'
      books and records and to other information concerning or affecting the
      Limited Liability Companies; and

            (af)   all proceeds, products, rents and profits of or from any and
      all of the foregoing Collateral and, to the extent not otherwise
      included, all payments under insurance (whether or not the Secured Party
      is the loss payee thereof), or any indemnity, warranty or guaranty,
      payable by reason of loss or damage to or otherwise with respect to any
      of the foregoing Collateral.  For purposes hereof, the term "PROCEEDS"
      includes whatever is receivable or received when Collateral or proceeds
      are sold, exchanged, collected or otherwise disposed of, whether such
      disposition is voluntary or involuntary;

; provided, however, that in no event shall the Collateral include, and no
Grantor shall be deemed to have granted a security interest in, any of such
Grantor's rights or interests in any agreement to which such Grantor is a party
or any of its rights or interests thereunder to the extent but only to the
extent that such a grant would result in a breach of the terms of, or
constitute a default under, any such agreement, and the other party to such
agreement has not consented to the granting of such security interest in such
agreement (other than to the extent that any such term would be rendered
ineffective pursuant to Section 9-318(4) of the Uniform Commercial Code of any
relevant jurisdiction or any other applicable law (including the Bankruptcy
Code) or principles of equity); and provided further, that immediately upon the
ineffectiveness, lapse or termination of any such provision, the Collateral
shall include and such Grantor shall be deemed to have granted a security
interest in, all such rights or interests in the applicable Collateral as if
such provision had never been in effect.

"PROPERTY" means each of the hotel properties and the Land on which they are
located listed on Schedules 5.4A1, 5.4A2 and 5.4A3 to the Credit Agreement (and
all Improvements thereon).





                                     E-B-9
<PAGE>   84
                                  SCHEDULE B-1

                              ASSIGNED AGREEMENTS


                                 [See Attached]





                                     E-B-10
<PAGE>   85
                                   APPENDIX C

                    [FORM OF COUNTERPART AND ACKNOWLEDGMENT
                             TO SECURITY AGREEMENT]


            This COUNTERPART AND ACKNOWLEDGMENT TO SECURITY AGREEMENT (this
"COUNTERPART") is dated as of __________, _____ and is made with reference to
that certain Pledge and Security Agreement dated as of __________, 1996 (as
previously amended, restated, supplemented or modified and as it may hereafter
be amended, restated, supplemented or otherwise modified from time to time, the
"SECURITY AGREEMENT"; capitalized terms used herein without definition shall
have the same meanings herein as set forth in the Security Agreement) among
Wyndham Hotel Corporation (the "COMPANY") and the Subsidiaries of the Company
that have become parties thereto, (each an "EXISTING GRANTOR" and
collectively, the "EXISTING GRANTORS") as grantors in favor of Bankers Trust
Company, as Agent for the Lenders (in such capacity, the "SECURED PARTY").

            By execution of this Counterpart, __________, a __________ ("NEW
SUBSIDIARY"), agrees to become a party to the Security Agreement as a Grantor
for all purposes thereunder and under the other Loan Documents and to be
jointly and severally liable for all obligations to the full extent set forth
therein.  Without limiting the foregoing, as security for its respective
Secured Obligations, New Subsidiary hereby pledges to the Secured Party for the
benefit of the Lenders, and hereby grants to the Secured Party for the benefit
of the Lenders, a first priority security interest in all of such New
Subsidiary's right, title and interest in and to the Collateral whether now
owned or hereafter existing or in which New Subsidiary now has or hereafter
acquires an interest and wherever the same shall be located and all proceeds
thereof.

            Annexed hereto are supplements to the Schedules for the Security
Agreement (which Schedules shall hereafter include such supplements), setting
forth in each instance the information necessary to make such Schedules true,
correct and complete and not misleading as a result of the addition of New
Subsidiary as a Grantor thereunder.

            New Subsidiary hereby represents and warrants to the Secured Party
that the representations and warranties applicable to New Subsidiary under the
Security Agreement, as supplemented by the Schedule supplements annexed hereto,
are true and correct in all material respects to the same extent as though made
on and as of the date hereof, and as of the Counterpart Effective Date (as
defined below), except to the extent such representations and warranties
specifically relate to an earlier date, in which case they are true and correct
in all material respects as of such earlier date.





                                     E-C-1
<PAGE>   86
            THIS COUNTERPART SHALL BE GOVERNED BY, AND SHALL BE CONSTRUED AND
ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF NEW YORK,
WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES.

            This Counterpart shall become effective (such date being the
"COUNTERPART EFFECTIVE DATE") upon execution hereof by New Subsidiary and
receipt by the Secured Party of written or telephone notification of such
execution and authorization of delivery thereof.

            IN WITNESS WHEREOF, New Subsidiary has caused this Counterpart to
be duly executed and delivered by its officer thereunto duly authorized as of
the date first written above.


                              [NEW SUBSIDIARY]

                              By:                       ----------------------
                                                        Name:
                                                        Title:





                                     E-C-2

<PAGE>   1
                                                                      EXHIBIT 11
                           WYNDHAM HOTEL CORPORATION
                       COMPUTATION OF EARNINGS PER SHARE
              QUARTER AND SIX MONTHS ENDED JUNE 30, 1996 AND 1997
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)


<TABLE>
<CAPTION>
                                                               QUARTER ENDED           SIX MONTHS ENDED
                                                                  JUNE  30,                JUNE  30,
                                                         ------------------------  ----------------------
                                                            1996         1997         1996        1997
                                                         ----------   -----------  -----------  ---------
<S>                                                      <C>          <C>          <C>          <C>
Primary Earnings Per Share:                              
- ----------------------------                             
Number of Shares:                                        
      Common stock outstanding                               20,018        20,018       20,018     20,018
      Assumed exercise of stock options*                          -             -            -          -
                                                         ----------   -----------  -----------  ---------
                                                             20,018        20,018       20,018     20,018
                                                         ==========   ===========  ===========  =========
Income before extraordinary item                         $   13,624   $     2,242  $    18,790  $   6,826
Extraordinary item                                           (1,131)            -       (1,131)         -
                                                         ----------   -----------  -----------  ---------
Net Income                                               $   12,493   $     2,242  $    17,659  $   6,826
                                                         ==========   ===========  ===========  =========
Earnings per common share outstanding:                   
   Income before extraordinary item                      $      .68   $       .11  $       .94  $     .34
   Extraordinary item                                          (.06)            -         (.06)         -
                                                         ----------   -----------  -----------  ---------
   Net Income                                            $      .62   $       .11  $       .88  $     .34
                                                         ==========   ===========  ===========  =========

Fully Diluted Earnings Per Share:                        
- ------------------------------------                     
Number of Shares:                                        
      Common stock outstanding                               20,018        20,018       20,018     20,018
      Assumed exercise of stock options*                          -             -            -          -
                                                         ----------   -----------  -----------  ---------
                                                             20,018        20,018       20,018     20,018
                                                         ==========   ===========  ===========  =========
Income before extraordinary item                         $   13,624   $     2,242  $    18,790  $   6,826
Extraordinary items                                          (1,131)            -       (1,131)         -
                                                         ----------   -----------  -----------  ---------
Net Income                                               $   12,493   $     2,242  $    17,659  $   6,826
                                                         ==========   ===========  ===========  =========
Earnings per common share outstanding:                   
   Income before extraordinary item                      $      .68   $       .11  $       .94  $     .34
   Extraordinary item                                          (.06)            -         (.06)         -
                                                         ----------   -----------  -----------  ---------
   Net Income                                            $      .62   $       .11  $       .88  $     .34
                                                         ==========   ===========  ===========  =========
</TABLE>                                                 
                                                         
*  Dilution from assumed exercise of stock options is less than 3 percent of
   earnings per common shares outstanding, therefore, is not included in the
   calculation.






<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                          17,573
<SECURITIES>                                         0
<RECEIVABLES>                                   27,270
<ALLOWANCES>                                   (1,848)
<INVENTORY>                                      1,459
<CURRENT-ASSETS>                                48,978
<PP&E>                                         188,158
<DEPRECIATION>                                (37,758)
<TOTAL-ASSETS>                                 276,253
<CURRENT-LIABILITIES>                           28,693
<BONDS>                                        109,675
                                0
                                          0
<COMMON>                                           200
<OTHER-SE>                                      84,995
<TOTAL-LIABILITY-AND-EQUITY>                   276,253
<SALES>                                         83,360
<TOTAL-REVENUES>                               106,341
<CGS>                                                0
<TOTAL-COSTS>                                   62,183
<OTHER-EXPENSES>                                24,385
<LOSS-PROVISION>                                   882
<INTEREST-EXPENSE>                               7,123
<INCOME-PRETAX>                                 13,058
<INCOME-TAX>                                     6,232
<INCOME-CONTINUING>                              6,826
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,826
<EPS-PRIMARY>                                      .34
<EPS-DILUTED>                                      .34
        

</TABLE>


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